Delaware | 001-37905 | 81-3846992 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
11225 North Community House Road Charlotte, North Carolina | 28277 |
(Address of principal executive offices) | (Zip Code) |
BRIGHTHOUSE FINANCIAL, INC. | ||
By: | /s/ Lynn A. Dumais | |
Name: | Lynn A. Dumais | |
Title: | Chief Accounting Officer |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
• | Third quarter 2018 net loss available to shareholders of $271 million, driven primarily by net derivative mark-to-market impacts |
• | Adjusted earnings* of $270 million improved sequentially, driven by lower corporate expenses, lower claims, and higher net investment income |
• | Annuity sales grew 43 percent over the third quarter of 2017 |
• | Variable annuity assets above CTE98 in excess of $600 million, including the impact of NAIC variable annuity capital reform |
• | Company repurchased $42 million of its common stock during the quarter |
• | A $146 million net favorable impact related to the annual actuarial review completed in the third quarter; |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
• | A $121 million net unfavorable impact related to reinsurance recaptures in the third quarter; and |
• | Establishment costs of $69 million related to technology and branding expenses associated with the company's separation from its former parent. |
As of or For the Three Months Ended | ||||||||
September 30, 2018 | September 30, 2017 | |||||||
Total | Per share | Total | Per share | |||||
Net income (loss) available to shareholders (1) | $(271) | $(2.26) | $(943) | $(7.87) | ||||
Adjusted earnings (2), (3) | $270 | $2.23 | $(676) | $(5.64) | ||||
Weighted average common shares outstanding - diluted | 120,641,572 | N/A | 119,773,106 | N/A | ||||
Book value | $12,884 | $108.45 | $13,766 | $114.93 | ||||
Book value, excluding AOCI | $12,332 | $103.80 | $12,458 | $104.01 | ||||
Ending common shares outstanding | 118,800,611 | N/A | 119,773,106 | N/A | ||||
(1) Dilutive shares were not included in the calculation of net income (loss) available to shareholders per common share as inclusion of such shares would have an anti-dilutive effect. | ||||||||
(2) Per share amounts are on a diluted basis. | ||||||||
(3) The company uses the term “adjusted loss” throughout this news release to refer to negative adjusted earnings values. |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
For the Three Months Ended | ||||||
Adjusted earnings | September 30, 2018 | June 30, 2018 | September 30, 2017 | |||
Annuities | $401 | $221 | $355 | |||
Life | $61 | $37 | $6 | |||
Run-off | $(105) | $(6) | $83 | |||
Corporate & Other | $(87) | $(99) | $(1,120) | |||
For the Three Months Ended | ||||||
September 30, 2018 | June 30, 2018 | September 30, 2017 | ||||
Annuities (1) | $1,541 | $1,412 | $1,074 | |||
Life | $2 | $2 | $5 | |||
(1) Annuities sales include sales of a fixed indexed annuity product sold by Massachusetts Mutual Life Insurance Company, representing 90% of gross sales of that product. Sales of this product were $302 million for the third quarter of 2018, $272 million for the second quarter of 2018, and $69 million for the third quarter of 2017. |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
For the Three Months Ended | ||||||
September 30, 2018 | June 30, 2018 | September 30, 2017 | ||||
Net investment income | $853 | $806 | $761 | |||
Adjusted net investment income* | $852 | $812 | $780 | |||
As of | ||||||
September 30, 2018 | June 30, 2018 | September 30, 2017 | ||||
Statutory combined total adjusted capital (1) (2) | $6.0 | $6.0 | $6.6 | |||
(1) Represents combined results for Brighthouse Life Insurance Company, Brighthouse Life Insurance Company of NY and New England Life Insurance Company. | ||||||
(2) Reflects preliminary statutory results as of September 30, 2018. |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
Non-GAAP financial measures: | Most directly comparable GAAP financial measures: |
adjusted earnings | net income (loss) available to shareholders (1) |
adjusted earnings, less notable items | net income (loss) available to shareholders (1) |
adjusted revenues | revenues |
adjusted expenses | expenses |
adjusted earnings per common share | earnings per common share, diluted (1) |
adjusted earnings per common share, less notable items | earnings per common share, diluted (1) |
adjusted return on equity | return on equity |
adjusted return on equity, less notable items | return on equity |
adjusted net investment income | net investment income |
__________________ | |
(1) Brighthouse uses net income (loss) available to shareholders to refer to net income (loss) available to Brighthouse Financial, Inc.'s common shareholders, and net income (loss) available to shareholders per common share to refer to earnings per common share, diluted. |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
• | Net investment gains (losses); |
• | Net derivative gains (losses), except earned income on derivatives that are hedges of investments or that are used to replicate certain investments, but do not qualify for hedge accounting treatment (“Investment Hedge Adjustments”); and |
• | Amortization of unearned revenue related to net investment gains (losses) and net derivative gains (losses) and certain variable annuity GMIB fees (“GMIB Fees”)(1). |
• | Amounts associated with benefits and hedging costs related to GMIBs (“GMIB Costs”)(1); |
• | Amounts associated with periodic crediting rate adjustments based on the total return of a contractually referenced pool of assets and market value adjustments associated with surrenders or terminations of contracts (“Market Value Adjustments”); and |
• | Amortization of DAC and VOBA related to (i) net investment gains (losses), (ii) net derivative gains (losses), (iii) GMIB Fees and GMIB Costs and (iv) Market Value Adjustments(1). |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
FOR INVESTORS David Rosenbaum (980) 949-3326 david.rosenbaum@brighthousefinancial.com | FOR MEDIA Tim Miller (980) 949-3121 tim.w.miller@brighthousefinancial.com |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
For the Three Months Ended | ||||||
Revenues | September 30, 2018 | June 30, 2018 | September 30, 2017 | |||
Premiums | $225 | $223 | $236 | |||
Universal life and investment-type product policy fees | 972 | 962 | 1,025 | |||
Net investment income | 853 | 806 | 761 | |||
Other revenues | 105 | 98 | 93 | |||
Revenues before NIGL and NDGL | 2,155 | 2,089 | 2,115 | |||
Net investment gains (losses) | (42) | (75) | 21 | |||
Net derivative gains (losses) | (691) | (312) | (164) | |||
Total revenues | $1,422 | $1,702 | $1,972 | |||
Expenses | ||||||
Interest credited to policyholder account balances | $273 | $269 | $279 | |||
Policyholder benefits and claims | 822 | 813 | 1,083 | |||
Amortization of DAC and VOBA | 30 | 246 | 123 | |||
Interest expense on debt | 40 | 36 | 34 | |||
Other expenses | 625 | 655 | 577 | |||
Total expenses | 1,790 | 2,019 | 2,096 | |||
Income (loss) before provision for income tax | (368) | (317) | (124) | |||
Provision for income tax expense (benefit) | (99) | (79) | 819 | |||
Net income (loss) | (269) | (238) | (943) | |||
Less: Net income (loss) attributable to noncontrolling interests | 2 | 1 | — | |||
Net income (loss) available to Brighthouse Financial, Inc.’s common shareholders | $(271) | $(239) | $(943) |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
As of | ||||||
ASSETS | September 30, 2018 | June 30, 2018 | September 30, 2017 | |||
Investments: | ||||||
Fixed maturity securities available-for-sale | $62,279 | $62,343 | $63,565 | |||
Equity securities (1) | 150 | 153 | 195 | |||
Mortgage loans, net | 13,033 | 12,337 | 10,431 | |||
Policy loans | 1,443 | 1,458 | 1,522 | |||
Real estate joint ventures | 444 | 449 | 407 | |||
Other limited partnership interests | 1,765 | 1,706 | 1,654 | |||
Short-term investments | 116 | 177 | 1,149 | |||
Other invested assets (1) | 2,099 | 2,305 | 2,736 | |||
Total investments | 81,329 | 80,928 | 81,659 | |||
Cash and cash equivalents | 2,144 | 2,135 | 1,698 | |||
Accrued investment income | 675 | 607 | 641 | |||
Reinsurance recoverables | 12,683 | 12,745 | 12,727 | |||
Premiums and other receivables | 868 | 848 | 864 | |||
DAC and VOBA | 6,050 | 5,968 | 6,414 | |||
Current income tax recoverable | 878 | 814 | 1,772 | |||
Other assets | 583 | 580 | 647 | |||
Separate account assets | 111,736 | 111,587 | 116,857 | |||
Total assets | $216,946 | $216,212 | $223,279 | |||
LIABILITIES AND EQUITY | ||||||
Liabilities | ||||||
Future policy benefits | $35,748 | $35,816 | $36,035 | |||
Policyholder account balances | 39,446 | 38,407 | 37,298 | |||
Other policy-related balances | 2,907 | 2,941 | 2,964 | |||
Payables for collateral under securities loaned and other transactions | 4,043 | 4,265 | 4,569 | |||
Long-term debt | 3,966 | 3,607 | 3,615 | |||
Deferred income tax liability | 576 | 684 | 2,116 | |||
Other liabilities | 5,575 | 5,405 | 5,994 | |||
Separate account liabilities | 111,736 | 111,587 | 116,857 | |||
Total liabilities | 203,997 | 202,712 | 209,448 | |||
Equity | ||||||
Common stock | 1 | 1 | 1 | |||
Additional paid-in capital | 12,469 | 12,444 | 12,418 | |||
Retained earnings (deficit) | (96) | 175 | 39 | |||
Treasury stock | (42) | — | — | |||
Accumulated other comprehensive income (loss) | 552 | 815 | 1,308 | |||
Total Brighthouse Financial, Inc.’s stockholders’ equity | 12,884 | 13,435 | 13,766 | |||
Noncontrolling interests | 65 | 65 | 65 | |||
Total equity | 12,949 | 13,500 | 13,831 | |||
Total liabilities and equity | $216,946 | $216,212 | $223,279 | |||
(1) The Company reclassified $70 million as of September 30, 2017 of Federal Home Loan Bank common stock from equity securities to other invested assets, principally at estimated fair value, to conform to current presentation. |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
For the Three Months Ended | ||||||
September 30, 2018 | June 30, 2018 | September 30, 2017 | ||||
Net income (loss) available to shareholders | $(271) | $(239) | $(943) | |||
Adjustments from net income (loss) available to shareholders to adjusted earnings: | ||||||
Less: Net investment gains (losses) | (42) | (75) | 21 | |||
Less: Net derivative gains (losses) | (693) | (316) | (182) | |||
Less: GMIB adjustments (1) | 26 | (38) | (416) | |||
Less: Amortization of DAC and VOBA related to net investment gains (losses) and net derivative gains (losses) | 24 | (77) | (78) | |||
Less: Market value adjustments | 7 | 8 | (1) | |||
Less: Other (1) | (4) | 1 | 28 | |||
Less: Provision for income tax (expense) benefit on reconciling adjustments | 141 | 105 | 361 | |||
Adjusted earnings | $270 | $153 | $(676) | |||
Net income (loss) available to shareholders per common share | $(2.26) | $(2.01) | $(7.87) | |||
Less: Net investment gains (losses) | (0.35) | (0.64) | 0.18 | |||
Less: Net derivative gains (losses) | (5.79) | (2.64) | (1.52) | |||
Less: GMIB adjustments (1) | 0.22 | (0.32) | (3.47) | |||
Less: Amortization of DAC and VOBA related to net investment gains (losses) and net derivative gains (losses) | 0.20 | (0.64) | (0.65) | |||
Less: Market value adjustments | 0.06 | 0.07 | (0.01) | |||
Less: Other (1) | (0.03) | 0.01 | 0.23 | |||
Less: Provision for income tax (expense) benefit on reconciling adjustments | 1.18 | 0.88 | 3.01 | |||
Less: Impact of inclusion of dilutive shares | 0.02 | — | — | |||
Adjusted earnings per common share | $2.23 | $1.27 | (5.64) | |||
(1) Certain amounts in the prior periods have been reclassified to conform to the current period presentation. |
For the Three Months Ended | ||||||
September 30, 2018 | June 30, 2018 | September 30, 2017 | ||||
Net investment income | $853 | $806 | $761 | |||
Less: Investment hedge adjustments | (2) | (3) | (18) | |||
Less: Incremental net investment income from CSEs | 3 | (3) | (1) | |||
Adjusted net investment income | $852 | $812 | $780 |
PUBLIC RELATIONS Brighthouse Financial, Inc. 11225 N. Community House Rd. Charlotte, NC 28277 | ![]() |
For the Three Months Ended | ||||||
NOTABLE ITEMS IMPACTING ADJUSTED EARNINGS | September 30, 2018 | June 30, 2018 | September 30, 2017 | |||
Actuarial items and other insurance adjustments | $(25) | $— | $(134) | |||
Establishment costs | 69 | 44 | 31 | |||
Separation related transactions | — | — | 1,073 | |||
Total notable items (1) | $44 | $44 | $970 | |||
NOTABLE ITEMS BY SEGMENT AND CORPORATE & OTHER | ||||||
Annuities | $(154) | $— | $(142) | |||
Life | (11) | — | 17 | |||
Run-off | 140 | — | (9) | |||
Corporate & Other | 69 | 44 | 1,104 | |||
Total notable items (1) | $44 | $44 | $970 | |||
(1) Notable items reflect the negative (positive) after-tax impact to adjusted earnings of certain unanticipated items and events, as well as certain items and events that were anticipated, such as establishment costs. The presentation of notable items is intended to help investors better understand our results and to evaluate and forecast those results. |
Table of Contents | ||
Financial Results | ||
Key Metrics | ||
Condensed Statements of Operations | ||
Balance Sheets | ||
Earnings and Select Metrics from Business Segments and Corporate & Other | ||
Statements of Adjusted Earnings by Segment and Corporate & Other | ||
Annuities — Statements of Adjusted Earnings | ||
Annuities — Select Operating Metrics | ||
Life — Statements of Adjusted Earnings | ||
Life — Select Operating Metrics | ||
Run-off — Statements of Adjusted Earnings | ||
Run-off — Select Operating Metrics | ||
Corporate & Other — Statements of Adjusted Earnings | ||
Other Information | ||
DAC and VOBA and Net Derivative Gains (Losses) | ||
Notable Items | ||
Variable Annuity Separate Account Returns and Allocations | ||
Summary of Investments | ||
Select Actual and Preliminary Statutory Financial Results | ||
Appendix | ||
Non-GAAP and Other Financial Disclosures | ||
Acronyms | ||
Reconciliation of Net Income (Loss) Available to Shareholders to Adjusted Earnings and Reconciliation of Net Income (Loss) Available to Shareholders per Common Share to Adjusted Earnings per Common Share | ||
Reconciliation of Return on Equity to Adjusted Return on Equity | ||
Reconciliation of Total Revenues to Adjusted Revenues and Reconciliation of Total Expenses to Adjusted Expenses | ||
Investment Reconciliation Details |
Financial Supplement | 1 |
As of or For the Three Months Ended | ||||||||||
Financial Results and Metrics | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | September 30, 2017 | |||||
Net income (loss) available to shareholders (1) | $(271) | $(239) | $(67) | $668 | $(943) | |||||
Adjusted earnings (1) (2) | $270 | $153 | $283 | $992 | $(676) | |||||
Total corporate expenses (3) | $242 | $288 | $230 | $287 | $241 | |||||
Stockholders' Equity | ||||||||||
Ending Brighthouse Financial, Inc.’s stockholders’ equity | $12,884 | $13,435 | $13,608 | $14,515 | $13,766 | |||||
Ending AOCI (4) | 552 | 815 | 801 | 1,676 | 1,308 | |||||
Ending Brighthouse Financial, Inc.’s stockholders’ equity, excluding AOCI (4) | $12,332 | $12,620 | $12,807 | $12,839 | $12,458 | |||||
Return on Equity | ||||||||||
Return on equity | 0.7% | (4.0)% | (0.7)% | (2.5)% | (17.9)% | |||||
Return on equity, excluding AOCI (2) | 0.7% | (4.5)% | (0.7)% | (2.8)% | (20.1)% | |||||
Adjusted return on equity (2) | 13.5% | 5.8% | 7.0% | 6.9% | (1.0)% | |||||
Per Diluted Common Share | ||||||||||
Net income (loss) available to shareholders per common share (5) | $(2.26) | $(2.01) | $(0.56) | $5.58 | $(7.87) | |||||
Adjusted earnings per common share (2) | $2.23 | $1.27 | $2.36 | $8.28 | $(5.64) | |||||
Weighted average common shares outstanding | 120,641,572 | 120,200,149 | 119,773,106 | 119,773,106 | 119,773,106 | |||||
Book value per common share (2) | $108.45 | $112.17 | $113.61 | $121.19 | $114.93 | |||||
Book value per common share, excluding AOCI (2) | $103.80 | $105.37 | $106.93 | $107.19 | $104.01 | |||||
Ending common shares outstanding | 118,800,611 | 119,773,106 | 119,773,106 | 119,773,106 | 119,773,106 | |||||
(1) The Company recorded a non-cash tax expense of $1.1 billion in the third quarter of 2017 related to a tax obligation triggered prior to the separation, recognized by the Company’s former parent. This tax expense had no impact on the book value of Brighthouse. | ||||||||||
(2) See definitions for non-GAAP and other financial disclosures in the appendix beginning on Page A-2. | ||||||||||
(3) Includes functional department expenses, public company expenses, certain investment expenses, retirement funding and incentive compensation; and excludes establishment costs. | ||||||||||
(4) Ending AOCI and Ending Brighthouse Financial, Inc.'s stockholders' equity, excluding AOCI, have been recast as of December 31, 2017 to conform to amounts presented in Brighthouse Financial, Inc.'s annual report on Form 10-K for the year ended December 31, 2017. The change was made as a result of the adoption of accounting guidance related to the accounting for deferred taxes that was issued subsequent to the filing of the Q4 2017 Financial Supplement. | ||||||||||
(5) Dilutive shares were not included in the calculation of net income (loss) available to shareholders per common share as inclusion of such shares would have an anti-dilutive effect. |
Financial Supplement | 2 |
For the Three Months Ended | For the Nine Months Ended | |||||||||||||
Revenues | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | September 30, 2017 | September 30, 2018 | September 30, 2017 | |||||||
Premiums | $225 | $223 | $229 | $233 | $236 | $677 | $630 | |||||||
Universal life and investment-type product policy fees | 972 | 962 | 1,002 | 963 | 1,025 | 2,936 | 2,935 | |||||||
Net investment income | 853 | 806 | 817 | 769 | 761 | 2,476 | 2,309 | |||||||
Other revenues | 105 | 98 | 105 | 322 | 93 | 308 | 329 | |||||||
Revenues before NIGL and NDGL | 2,155 | 2,089 | 2,153 | 2,287 | 2,115 | 6,397 | 6,203 | |||||||
Net investment gains (losses) | (42) | (75) | (4) | 6 | 21 | (121) | (34) | |||||||
Net derivative gains (losses) | (691) | (312) | (334) | (413) | (164) | (1,337) | (1,207) | |||||||
Total revenues | $1,422 | $1,702 | $1,815 | $1,880 | $1,972 | $4,939 | $4,962 | |||||||
Expenses | ||||||||||||||
Interest credited to policyholder account balances | $273 | $269 | $267 | $273 | $279 | $809 | $838 | |||||||
Policyholder benefits and claims | 822 | 813 | 738 | 904 | 1,083 | 2,373 | 2,732 | |||||||
Amortization of DAC and VOBA | 30 | 246 | 305 | 231 | 123 | 581 | (4) | |||||||
Interest expense on debt | 40 | 36 | 37 | 37 | 34 | 113 | 116 | |||||||
Other expenses | 625 | 655 | 581 | 657 | 577 | 1,861 | 1,673 | |||||||
Total expenses | 1,790 | 2,019 | 1,928 | 2,102 | 2,096 | 5,737 | 5,355 | |||||||
Income (loss) before provision for income tax | (368) | (317) | (113) | (222) | (124) | (798) | (393) | |||||||
Provision for income tax expense (benefit) | (99) | (79) | (48) | (890) | 819 | (226) | 653 | |||||||
Net income (loss) | (269) | (238) | (65) | 668 | (943) | (572) | (1,046) | |||||||
Less: Net income (loss) attributable to noncontrolling interests | 2 | 1 | 2 | — | — | 5 | — | |||||||
Net income (loss) available to Brighthouse Financial, Inc.’s common shareholders | $(271) | $(239) | $(67) | $668 | $(943) | $(577) | $(1,046) | |||||||
Financial Supplement | 3 |
As of | ||||||||||
ASSETS | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | September 30, 2017 | |||||
Investments: | ||||||||||
Fixed maturity securities available-for-sale | $62,279 | $62,343 | $63,178 | $64,991 | $63,565 | |||||
Equity securities (1) | 150 | 153 | 160 | 161 | 195 | |||||
Mortgage loans, net | 13,033 | 12,337 | 11,308 | 10,742 | 10,431 | |||||
Policy loans | 1,443 | 1,458 | 1,517 | 1,523 | 1,522 | |||||
Real estate joint ventures | 444 | 449 | 441 | 433 | 407 | |||||
Other limited partnership interests | 1,765 | 1,706 | 1,700 | 1,669 | 1,654 | |||||
Short-term investments | 116 | 177 | 293 | 312 | 1,149 | |||||
Other invested assets (1) | 2,099 | 2,305 | 2,452 | 2,507 | 2,736 | |||||
Total investments | 81,329 | 80,928 | 81,049 | 82,338 | 81,659 | |||||
Cash and cash equivalents | 2,144 | 2,135 | 1,888 | 1,857 | 1,698 | |||||
Accrued investment income | 675 | 607 | 640 | 601 | 641 | |||||
Reinsurance recoverables | 12,683 | 12,745 | 12,746 | 12,763 | 12,727 | |||||
Premiums and other receivables | 868 | 848 | 781 | 762 | 864 | |||||
DAC and VOBA | 6,050 | 5,968 | 6,083 | 6,286 | 6,414 | |||||
Current income tax recoverable | 878 | 814 | 832 | 740 | 1,772 | |||||
Other assets | 583 | 580 | 593 | 588 | 647 | |||||
Separate account assets | 111,736 | 111,587 | 114,385 | 118,257 | 116,857 | |||||
Total assets | $216,946 | $216,212 | $218,997 | $224,192 | $223,279 | |||||
LIABILITIES AND EQUITY | ||||||||||
Liabilities | ||||||||||
Future policy benefits | $35,748 | $35,816 | $36,223 | $36,616 | $36,035 | |||||
Policyholder account balances | 39,446 | 38,407 | 37,940 | 37,783 | 37,298 | |||||
Other policy-related balances | 2,907 | 2,941 | 2,991 | 2,985 | 2,964 | |||||
Payables for collateral under securities loaned and other transactions | 4,043 | 4,265 | 4,244 | 4,169 | 4,569 | |||||
Long-term debt | 3,966 | 3,607 | 3,609 | 3,612 | 3,615 | |||||
Deferred income tax liability | 576 | 684 | 752 | 927 | 2,116 | |||||
Other liabilities | 5,575 | 5,405 | 5,180 | 5,263 | 5,994 | |||||
Separate account liabilities | 111,736 | 111,587 | 114,385 | 118,257 | 116,857 | |||||
Total liabilities | 203,997 | 202,712 | 205,324 | 209,612 | 209,448 | |||||
Equity | ||||||||||
Common stock | 1 | 1 | 1 | 1 | 1 | |||||
Additional paid-in capital | 12,469 | 12,444 | 12,432 | 12,432 | 12,418 | |||||
Retained earnings (deficit) | (96) | 175 | 374 | 406 | 39 | |||||
Treasury stock | (42) | — | — | — | — | |||||
Accumulated other comprehensive income (loss) | 552 | 815 | 801 | 1,676 | 1,308 | |||||
Total Brighthouse Financial, Inc.’s stockholders’ equity | 12,884 | 13,435 | 13,608 | 14,515 | 13,766 | |||||
Noncontrolling interests | 65 | 65 | 65 | 65 | 65 | |||||
Total equity | 12,949 | 13,500 | 13,673 | 14,580 | 13,831 | |||||
Total liabilities and equity | $216,946 | $216,212 | $218,997 | $224,192 | $223,279 | |||||
(1) The Company reclassified $71 million as of December 31, 2017 and $70 million as of September 30, 2017 of FHLB common stock from equity securities to other invested assets, principally at estimated fair value, to conform to current presentation. |
Financial Supplement | 5 |
For the Three Months Ended September 30, 2018 | ||||||||||
Adjusted revenues | Annuities | Life | Run-off | Corporate & Other | Total | |||||
Premiums | $48 | $152 | $— | $25 | $225 | |||||
Universal life and investment-type product policy fees | 625 | 77 | 208 | (3) | 907 | |||||
Net investment income | 399 | 115 | 322 | 16 | 852 | |||||
Other revenues | 88 | 2 | 6 | 9 | 105 | |||||
Total adjusted revenues | $1,160 | $346 | $536 | $47 | $2,089 | |||||
Adjusted expenses | ||||||||||
Interest credited to policyholder account balances | $152 | $29 | $92 | $— | $273 | |||||
Policyholder benefits and claims | 72 | 169 | 532 | 15 | 788 | |||||
Amortization of DAC and VOBA | 40 | 8 | — | 5 | 53 | |||||
Interest expense on debt | — | — | — | 39 | 39 | |||||
Other operating costs | 409 | 62 | 46 | 105 | 622 | |||||
Total adjusted expenses | 673 | 268 | 670 | 164 | 1,775 | |||||
Adjusted earnings before provision for income tax | 487 | 78 | (134) | (117) | 314 | |||||
Provision for income tax expense (benefit) | 86 | 17 | (29) | (32) | 42 | |||||
Adjusted earnings after provision for income tax | 401 | 61 | (105) | (85) | 272 | |||||
Less: Net income (loss) attributable to noncontrolling interests | — | — | — | 2 | 2 | |||||
Adjusted earnings | $401 | $61 | $(105) | $(87) | $270 | |||||
For the Three Months Ended September 30, 2017 | ||||||||||
Adjusted revenues | Annuities | Life | Run-off | Corporate & Other | Total | |||||
Premiums | $44 | $164 | $— | $28 | $236 | |||||
Universal life and investment-type product policy fees | 629 | 134 | 196 | (4) | 955 | |||||
Net investment income | 310 | 87 | 348 | 35 | 780 | |||||
Other revenues | 87 | 2 | 3 | — | 92 | |||||
Total adjusted revenues | $1,070 | $387 | $547 | $59 | $2,063 | |||||
Adjusted expenses | ||||||||||
Interest credited to policyholder account balances | $153 | $40 | $86 | $— | $279 | |||||
Policyholder benefits and claims | 258 | 161 | 287 | 21 | 727 | |||||
Amortization of DAC and VOBA | (228) | 138 | — | 4 | (86) | |||||
Interest expense on debt | — | — | — | 36 | 36 | |||||
Other operating costs | 399 | 56 | 55 | 93 | 603 | |||||
Total adjusted expenses | 582 | 395 | 428 | 154 | 1,559 | |||||
Adjusted earnings before provision for income tax | 488 | (8) | 119 | (95) | 504 | |||||
Provision for income tax expense (benefit) | 133 | (14) | 36 | 1,025 | 1,180 | |||||
Adjusted earnings after provision for income tax | 355 | 6 | 83 | (1,120) | (676) | |||||
Less: Net income (loss) attributable to noncontrolling interests | — | — | — | — | — | |||||
Adjusted earnings | $355 | $6 | $83 | $(1,120) | $(676) |
Financial Supplement | 6 |
For the Nine Months Ended September 30, 2018 | ||||||||||
Adjusted revenues | Annuities | Life | Run-off | Corporate & Other | Total | |||||
Premiums | $141 | $461 | $— | $75 | $677 | |||||
Universal life and investment-type product policy fees | 1,897 | 256 | 596 | (10) | 2,739 | |||||
Net investment income | 1,138 | 334 | 979 | 38 | 2,489 | |||||
Other revenues | 277 | 3 | 19 | 9 | 308 | |||||
Total adjusted revenues | $3,453 | $1,054 | $1,594 | $112 | $6,213 | |||||
Adjusted expenses | ||||||||||
Interest credited to policyholder account balances | $446 | $88 | $274 | $— | $808 | |||||
Policyholder benefits and claims | 433 | 502 | 1,244 | 48 | 2,227 | |||||
Amortization of DAC and VOBA | 307 | 60 | — | 13 | 380 | |||||
Interest expense on debt | — | — | — | 113 | 113 | |||||
Other operating costs | 1,242 | 199 | 155 | 265 | 1,861 | |||||
Total adjusted expenses | 2,428 | 849 | 1,673 | 439 | 5,389 | |||||
Adjusted earnings before provision for income tax | 1,025 | 205 | (79) | (327) | 824 | |||||
Provision for income tax expense (benefit) | 177 | 41 | (18) | (87) | 113 | |||||
Adjusted earnings after provision for income tax | 848 | 164 | (61) | (240) | 711 | |||||
Less: Net income (loss) attributable to noncontrolling interests | — | — | — | 5 | 5 | |||||
Adjusted earnings | $848 | $164 | $(61) | $(245) | $706 | |||||
For the Nine Months Ended September 30, 2017 | ||||||||||
Adjusted revenues | Annuities | Life | Run-off | Corporate & Other | Total | |||||
Premiums | $142 | $406 | $1 | $81 | $630 | |||||
Universal life and investment-type product policy fees | 1,900 | 292 | 544 | (10) | 2,726 | |||||
Net investment income | 948 | 263 | 1,060 | 159 | 2,430 | |||||
Other revenues | 280 | 21 | 26 | — | 327 | |||||
Total adjusted revenues | $3,270 | $982 | $1,631 | $230 | $6,113 | |||||
Adjusted expenses | ||||||||||
Interest credited to policyholder account balances | $457 | $108 | $271 | $— | $836 | |||||
Policyholder benefits and claims | 581 | 477 | 874 | 48 | 1,980 | |||||
Amortization of DAC and VOBA | (22) | 190 | 6 | 15 | 189 | |||||
Interest expense on debt | — | — | 23 | 94 | 117 | |||||
Other operating costs | 1,143 | 207 | 185 | 134 | 1,669 | |||||
Total adjusted expenses | 2,159 | 982 | 1,359 | 291 | 4,791 | |||||
Adjusted earnings before provision for income tax | 1,111 | — | 272 | (61) | 1,322 | |||||
Provision for income tax expense (benefit) | 302 | (11) | 88 | 1,015 | 1,394 | |||||
Adjusted earnings after provision for income tax | 809 | 11 | 184 | (1,076) | (72) | |||||
Less: Net income (loss) attributable to noncontrolling interests | — | — | — | — | — | |||||
Adjusted earnings | $809 | $11 | $184 | $(1,076) | $(72) |
Financial Supplement | 7 |
For the Three Months Ended | For the Nine Months Ended | |||||||||||||
Adjusted revenues | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | September 30, 2017 | September 30, 2018 | September 30, 2017 | |||||||
Premiums | $48 | $48 | $45 | $33 | $44 | $141 | $142 | |||||||
Universal life and investment-type product policy fees | 625 | 632 | 640 | 645 | 629 | 1,897 | 1,900 | |||||||
Net investment income | 399 | 376 | 363 | 329 | 310 | 1,138 | 948 | |||||||
Other revenues | 88 | 90 | 99 | 93 | 87 | 277 | 280 | |||||||
Total adjusted revenues | $1,160 | $1,146 | $1,147 | $1,100 | $1,070 | $3,453 | $3,270 | |||||||