EX-99.2 3 q22025bhffinancialsuppleme.htm EX-99.2 Document

Exhibit 99.2






Brighthouse Financial, Inc.
Financial Supplement
Second Quarter 2025
bhfgraphic-buildforwhatsah.jpg    


Table of ContentsFinancial Results
Earnings and Select Metrics from Segments
Other Information
Appendix
A-2
A-6
A-7
A-8
A-9
A-10



Note: See the Appendix for non-GAAP financial information, definitions and reconciliations. Financial information, unless otherwise noted, is rounded to millions. Some financial information, therefore, may not sum to the corresponding total.

As used in this financial supplement, “Brighthouse Financial,” “Brighthouse,” the “Company,” “we,” “our” and “us” refer to Brighthouse Financial, Inc.
bhfgraphic-buildforwhatsah.jpg





Financial Results
bhfgraphic-buildforwhatsah.jpg


Financial Supplement
1



Key Metrics (Unaudited, dollars in millions except per share amounts)
As of or For the Three Months Ended
Financial Results and Metrics (1)June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Net income (loss) available to shareholders$60$(294)$646$150$9
Adjusted earnings (2)
$198$235$304$767$346
Adjusted earnings, less notable items (2)$198$245$352$243$346
Total corporate expenses (3)$202$239$210$203$200
Combined total adjusted capital (4), (5)
$5,600$5,549$5,373$5,699$5,397
Combined risk-based capital ratio (4), (5), (6)
405%-425%420%-440%402%400%-420%380%-400%
Stockholders' Equity
Brighthouse Financial, Inc.’s stockholders’ equity$5,673$5,239$4,959$5,525$4,141
Less: Preferred stock, net1,6991,6991,6991,6991,699
Brighthouse Financial, Inc.’s common stockholders’ equity, including AOCI$3,974$3,540$3,260$3,826$2,442
Less: AOCI(4,257)(4,670)(5,278)(4,127)(5,419)
Brighthouse Financial, Inc.’s common stockholders’ equity, excluding AOCI $8,231$8,210$8,538$7,953$7,861
Return on Common Equity (1)
Return on common equity16.5%16.4%9.4%(45.3)%(36.3)%
Return on common equity, excluding AOCI6.9%6.3%3.5%(15.6)%(11.7)%
Adjusted return on common equity, excluding AOCI18.4%20.4%16.2%14.3%8.8%
Earnings Per Common Share, Diluted (1), (7)
Net income (loss) available to shareholders per common share$1.02$(5.04)$10.79$2.47$0.12
Adjusted earnings per common share$3.43$4.01$5.07$12.58$5.57
Adjusted earnings, less notable items per common share$3.43$4.17$5.88$3.99$5.57
Weighted average common shares outstanding57,734,17058,697,81859,823,85460,949,81962,255,330
Book Value Per Common Share
Book value per common share (1)$69.57$61.17$55.60$63.94$39.87
Book value per common share, excluding AOCI (1)$144.09$141.87$145.63$132.91$128.36
Ending common shares outstanding57,122,49457,868,38958,629,04959,838,03461,243,957
(1) See definitions for Non-GAAP and Other Financial Disclosures in the Appendix beginning on page A-2.
(2) See additional information regarding notable items on page 18.
(3) Includes functional department expenses, public company expenses, certain investment expenses, retirement funding and incentive compensation.
(4) Reflects preliminary statutory results as of or for the three months ended June 30, 2025. See additional information on page 22.
(5) Statutory results as of or for the three months ended December 31, 2024 include a $100 million capital contribution to Brighthouse Life Insurance Company made subsequent to December 31, 2024. See additional information on page 22.
(6) The RBC ratio is reported as a preliminary range for all periods, except those ended December 31.
(7) For loss periods, dilutive shares were not included in the calculation of net income (loss) available to shareholders per common share or adjusted earnings (loss) per common share as inclusion of such shares would have an anti-dilutive effect.

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
2



GAAP Statements of Operations (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
RevenuesJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Premiums$166$186$207$180$181$352$383
Universal life and investment-type product policy fees5535435405605801,0961,016
Net investment income1,2851,2971,3731,2881,3072,5822,561
Other revenues143136150143141279286
Revenues before NIGL and NDGL2,1472,1622,2702,1712,2094,3094,246
Net investment gains (losses)(39)(83)(73)(60)(120)(122)(162)
Net derivative gains (losses)(1,237)311(992)(93)(662)(926)(2,583)
Total revenues$871$2,390$1,205$2,018$1,427$3,261$1,501
Expenses
Policyholder benefits and claims$711$649$662$22$642$1,360$1,610
Interest credited to policyholder account balances5375615695565091,0981,011
Amortization of DAC and VOBA149148148150150297301
Change in market risk benefits(1,101)893(1,487)610(356)(208)(1,796)
Interest expense on debt38383838387676
Other expenses444455441454430899899
Total expenses7782,7443711,8301,4133,5222,101
Income (loss) before provision for income tax93(354)83418814(261)(600)
Provision for income tax expense (benefit)8(88)16210(20)(80)(143)
Net income (loss)85(266)67217834(181)(457)
Less: Net income (loss) attributable to noncontrolling interests21222
Net income (loss) attributable to Brighthouse Financial, Inc.85(268)67117634(183)(459)
Less: Preferred stock dividends25262526255151
Net income (loss) available to Brighthouse Financial, Inc.’s common shareholders$60$(294)$646$150$9$(234)$(510)

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
3



GAAP Balance Sheets (Unaudited, in millions)
As of
ASSETSJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Investments:
Fixed maturity securities available-for-sale$80,835$80,640$80,055$83,298$80,581
Trading securities520365
Equity securities7473778785
Mortgage loans22,99323,05123,28622,93822,641
Policy loans1,4251,4362,0241,3871,470
Limited partnerships and limited liability companies4,7984,8394,8274,8704,938
Short-term investments1,1701,5691,8681,8121,390
Other invested assets8,9325,2845,2504,4624,194
Total investments120,747117,257117,387118,854115,299
Cash and cash equivalents5,5404,6675,0455,6304,441
Accrued investment income1,2351,2671,2772,0831,169
Reinsurance recoverables20,70120,45420,51520,08519,369
Premiums and other receivables557734611607674
DAC and VOBA4,6364,6724,7104,7454,791
Current income tax recoverable1720192828
Deferred income tax asset1,6951,8081,8751,7372,087
Market risk benefit assets1,0849141,092750916
Other assets348364370324404
Separate account assets86,08582,52485,63690,31388,260
Total assets$242,645$234,681$238,537$245,156$237,438
LIABILITIES AND EQUITY
Liabilities
Future policy benefits$31,974$31,834$31,475$32,781$31,886
Policyholder account balances88,04685,61887,98987,67885,865
Market risk benefit liabilities8,0519,1658,3299,5808,708
Other policy-related balances3,9773,8663,8783,8533,796
Payables for collateral under securities loaned and other transactions3,9943,9043,8913,7643,906
Long-term debt3,1553,1553,1553,1553,155
Other liabilities11,6259,3119,1608,4427,656
Separate account liabilities86,08582,52485,63690,31388,260
Total liabilities236,907229,377233,513239,566233,232
Equity
Preferred stock, at par value
Common stock, at par value11111
Additional paid-in capital13,91813,93913,92713,95313,972
Retained earnings (deficit)(1,302)(1,387)(1,119)(1,790)(1,966)
Treasury stock(2,687)(2,644)(2,572)(2,512)(2,447)
Accumulated other comprehensive income (loss)(4,257)(4,670)(5,278)(4,127)(5,419)
Total Brighthouse Financial, Inc.’s stockholders’ equity5,6735,2394,9595,5254,141
Noncontrolling interests6565656565
Total equity5,7385,3045,0245,5904,206
Total liabilities and equity$242,645$234,681$238,537$245,156$237,438
bhfgraphic-buildforwhatsah.jpg






Earnings and
Select Metrics from
Segments

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
5



Statements of Adjusted Earnings by Segment (Unaudited, in millions)
For the Three Months Ended June 30, 2025
Adjusted revenuesAnnuitiesLifeRun-offCorporate & OtherTotal
Premiums$60$104$2$—$166
Universal life and investment-type product policy fees3857890553
Net investment income757972831551,292
Other revenues129473143
Total adjusted revenues$1,331$283$382$158$2,154
Adjusted expenses
Policyholder benefits and claims$98$213$400$—$711
Interest credited to policyholder account balances3542858103543
Amortization of DAC and VOBA12722149
Interest expense on debt3838
Other operating costs342532920444
Total adjusted expenses9213164871611,885
Adjusted earnings (loss) before provision for income tax410(33)(105)(3)269
Provision for income tax expense (benefit)78(7)(22)(3)46
Adjusted earnings (loss) after provision for income tax332(26)(83)223
Less: Net income (loss) attributable to noncontrolling interests
Less: Preferred stock dividends2525
Adjusted earnings (loss)$332$(26)$(83)$(25)$198
For the Three Months Ended June 30, 2024
Adjusted revenuesAnnuitiesLifeRun-offCorporate & OtherTotal
Premiums$63$118$—$—$181
Universal life and investment-type product policy fees41955106580
Net investment income7021213151781,316
Other revenues13038141
Total adjusted revenues$1,314$297$429$178$2,218
Adjusted expenses
Policyholder benefits and claims$109$155$378$—$642
Interest credited to policyholder account balances3282553109515
Amortization of DAC and VOBA12624150
Interest expense on debt3838
Other operating costs341413513430
Total adjusted expenses9042454661601,775
Adjusted earnings (loss) before provision for income tax41052(37)18443
Provision for income tax expense (benefit)7810(7)(9)72
Adjusted earnings (loss) after provision for income tax33242(30)27371
Less: Net income (loss) attributable to noncontrolling interests
Less: Preferred stock dividends2525
Adjusted earnings (loss)$332$42$(30)$2$346

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
6


Statements of Adjusted Earnings by Segment (Unaudited, in millions)
For the Six Months Ended June 30, 2025
Adjusted revenuesAnnuitiesLifeRun-offCorporate & OtherTotal
Premiums$125$225$2$—$352
Universal life and investment-type product policy fees7811371781,096
Net investment income1,5102045553142,583
Other revenues259814(2)279
Total adjusted revenues$2,675$574$749$312$4,310
Adjusted expenses
Policyholder benefits and claims$208$400$752$—$1,360
Interest credited to policyholder account balances712551182091,094
Amortization of DAC and VOBA25344297
Interest expense on debt7676
Other operating costs705986531899
Total adjusted expenses1,8785979353163,726
Adjusted earnings (loss) before provision for income tax
797(23)(186)(4)584
Provision for income tax expense (benefit)151(6)(39)(8)98
Adjusted earnings (loss) after provision for income tax
646(17)(147)4486
Less: Net income (loss) attributable to noncontrolling interests22
Less: Preferred stock dividends5151
Adjusted earnings (loss)
$646$(17)$(147)$(49)$433
For the Six Months Ended June 30, 2024
Adjusted revenuesAnnuitiesLifeRun-offCorporate & OtherTotal
Premiums$146$237$—$—$383
Universal life and investment-type product policy fees835421391,016
Net investment income1,3782286313462,583
Other revenues2597155286
Total adjusted revenues$2,618$514$785$351$4,268
Adjusted expenses
Policyholder benefits and claims$254$305$1,051$—$1,610
Interest credited to policyholder account balances631501222181,021
Amortization of DAC and VOBA25348301
Interest expense on debt7676
Other operating costs6851058128899
Total adjusted expenses1,8235081,2543223,907
Adjusted earnings (loss) before provision for income tax7956(469)29361
Provision for income tax expense (benefit)150(98)860
Adjusted earnings (loss) after provision for income tax6456(371)21301
Less: Net income (loss) attributable to noncontrolling interests22
Less: Preferred stock dividends5151
Adjusted earnings (loss)$645$6$(371)$(32)$248

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
7
Annuities — Statements of Adjusted Earnings (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
Adjusted revenuesJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Premiums$60$65$81$62$63$125$146
Universal life and investment-type product policy fees385396380396419781835
Net investment income7577537527297021,5101,378
Other revenues129130137127130259259
Total adjusted revenues$1,331$1,344$1,350$1,314$1,314$2,675$2,618
Adjusted expenses
Policyholder benefits and claims$98$110$137$88$109$208$254
Interest credited to policyholder account balances354358379341328712631
Amortization of DAC and VOBA127126125127126253253
Interest expense on debt
Other operating costs342363359355341705685
Total adjusted expenses9219571,0009119041,8781,823
Adjusted earnings before provision for income tax410387350403410797795
Provision for income tax expense (benefit)7873717678151150
Adjusted earnings$332$314$279$327$332$646$645

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
8
Annuities — Select Operating Metrics (Unaudited, in millions)
For the Three Months Ended
VARIABLE AND SHIELD LEVEL ANNUITIES ACCOUNT VALUE (1)June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Account value, beginning of period$120,963$125,121$128,234$124,488$125,072
Premiums and deposits (2)2,1882,2012,1462,0982,254
Withdrawals, surrenders and contract benefits(4,190)(4,156)(4,273)(4,078)(3,870)
Net flows (3)(2,002)(1,955)(2,127)(1,980)(1,616)
Investment performance (4)8,758(1,715)(453)6,3181,598
Policy charges and other(539)(488)(533)(592)(566)
Account value, end of period$127,180$120,963$125,121$128,234$124,488
FIXED ANNUITIES ACCOUNT VALUE (5)
Account value, beginning of period$19,355$19,577$19,840$19,600$19,655
Premiums and deposits (2)504131162482210
Withdrawals, surrenders and contract benefits(688)(562)(646)(425)(447)
Net flows (3)(184)(431)(484)57(237)
Interest credited169168171152168
Other(1)41503114
Account value, end of period$19,339$19,355$19,577$19,840$19,600
INSTITUTIONAL GROUP ANNUITIES ACCOUNT VALUE (1)
Institutional group annuities account value, end of period
$566$401$370$363$343
INCOME ANNUITIES (1)
Income annuity insurance liabilities, end of period$4,645$4,583$4,518$4,654$4,436
(1) Includes general account and separate account.
(2) Includes premiums and deposits directed to the general account investment option of variable products.
(3) Deposits and withdrawals include policy exchanges.
(4) Includes the interest credited on the general account option of variable products.
(5) Includes fixed index annuities.

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
9
Annuities — Select Operating Metrics (Cont.) (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
VARIABLE AND SHIELD LEVEL ANNUITY SALESJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Shield Level Annuities (1)$1,925$1,957$1,893$1,894$2,023$3,882$3,884
GMWB109103987991212178
GMDB only6758725462125126
GMIB44647812
Total variable and Shield Level annuity sales$2,105$2,122$2,069$2,031$2,183$4,227$4,200
FIXED AND INCOME ANNUITY SALES
Fixed index annuities (2)$89$26$62$141$160$115$351
Fixed deferred annuities4121039733948515685
Single premium immediate annuities2561010722
Other fixed and income annuities23577523
Total fixed and income annuity sales$505$137$170$497$225$642$1,081
(1) Shield Level Annuities refers to our suite of structured annuities consisting of products marketed under various names.
(2) Represents 100% of gross sales on directly written business and the proportion of assumed gross sales under reinsurance agreements.

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
10
Life — Statements of Adjusted Earnings (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
Adjusted revenuesJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Premiums$104$121$126$117$118$225$237
Universal life and investment-type product policy fees785962705513742
Net investment income97107126112121204228
Other revenues4444387
Total adjusted revenues$283$291$318$303$297$574$514
Adjusted expenses
Policyholder benefits and claims$213$187$158$247$155$400$305
Interest credited to policyholder account balances28272926255550
Amortization of DAC and VOBA22222323244448
Interest expense on debt
Other operating costs534544394198105
Total adjusted expenses316281254335245597508
Adjusted earnings (loss) before provision for income tax(33)1064(32)52(23)6
Provision for income tax expense (benefit)(7)112(7)10(6)
Adjusted earnings (loss)$(26)$9$52$(25)$42$(17)$6

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
11
Life — Select Operating Metrics (Unaudited, in millions)
For the Three Months Ended
LIFE ACCOUNT VALUE: GENERAL ACCOUNTJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Universal and variable universal life account value, beginning of period$2,597$2,590$2,579$2,566$2,561
Premiums and deposits (1)6269676060
Withdrawals, surrenders and contract benefits(41)(46)(31)(30)(39)
Net flows2123363021
Net transfers from (to) separate account8109912
Interest credited2627282321
Policy charges and other (47)(53)(62)(49)(49)
Universal and variable universal life account value, end of period$2,605$2,597$2,590$2,579$2,566
LIFE ACCOUNT VALUE: SEPARATE ACCOUNT
Variable universal life account value, beginning of period$6,125$6,419$6,511$6,231$6,259
Premiums and deposits3638373738
Withdrawals, surrenders and contract benefits(71)(92)(73)(69)(65)
Net flows(35)(54)(36)(32)(27)
Investment performance605(180)1037666
Net transfers from (to) general account(8)(10)(9)(8)(13)
Policy charges and other(55)(50)(57)(56)(54)
Variable universal life account value, end of period$6,632$6,125$6,419$6,511$6,231
(1) Includes premiums and deposits directed to the general account investment option of variable products.

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
12
Life — Select Operating Metrics (Cont.) (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
LIFE SALESJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Total life sales$33$36$33$30$28$69$57
As of
LIFE INSURANCE IN-FORCEJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Whole Life
Life Insurance in-force, before reinsurance$16,441$16,666$16,904$16,995$17,192
Life Insurance in-force, net of reinsurance$2,818$2,855$2,932$2,903$2,915
Term Life
Life Insurance in-force, before reinsurance$325,210$331,301$337,199$342,341$346,510
Life Insurance in-force, net of reinsurance$267,845$272,711$277,203$280,706$283,452
Universal and Variable Universal Life
Life Insurance in-force, before reinsurance$41,726$41,735$42,399$43,179$43,322
Life Insurance in-force, net of reinsurance$32,026$31,926$32,459$33,084$33,029

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
13
Run-off — Statements of Adjusted Earnings (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
Adjusted revenuesJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Premiums$2$—$—$1$—$2$—
Universal life and investment-type product policy fees90889894106178139
Net investment income283272328275315555631
Other revenues777781415
Total adjusted revenues$382$367$433$377$429$749$785
Adjusted expenses
Policyholder benefits and claims$400$352$367$(313)$378$752$1,051
Interest credited to policyholder account balances5860616053118122
Amortization of DAC and VOBA
Interest expense on debt
Other operating costs29363946356581
Total adjusted expenses487448467(207)4669351,254
Adjusted earnings (loss) before provision for income tax(105)(81)(34)584(37)(186)(469)
Provision for income tax expense (benefit)(22)(17)(7)121(7)(39)(98)
Adjusted earnings (loss)$(83)$(64)$(27)$463$(30)$(147)$(371)

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
14
Run-off — Select Operating Metrics (Unaudited, in millions)
For the Three Months Ended
UNIVERSAL LIFE WITH SECONDARY GUARANTEES ACCOUNT VALUEJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Account value, beginning of period$4,710$4,779$4,848$4,914$4,984
Premiums and deposits (1)156157158158166
Withdrawals, surrenders and contract benefits(42)(20)(25)(19)(27)
Net flows114137133139139
Interest credited3940424141
Policy charges and other(244)(246)(244)(246)(250)
Account value, end of period$4,619$4,710$4,779$4,848$4,914
As of
LIFE INSURANCE IN-FORCEJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Universal Life with Secondary Guarantees
Life Insurance in-force, before reinsurance$67,445$68,039$68,528$69,078$69,387
Life Insurance in-force, net of reinsurance$32,879$33,212$33,537$33,879$34,026
(1) Includes premiums and deposits directed to the general account investment option of variable products.

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
15
Corporate & Other — Statements of Adjusted Earnings and Select Operating Metrics (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
Adjusted revenuesJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Premiums$—$—$—$—$—$—$—
Universal life and investment-type product policy fees
Net investment income155159170178178314346
Other revenues3(5)25(2)5
Total adjusted revenues$158$154$172$183$178$312$351
Adjusted expenses
Policyholder benefits and claims$—$—$—$—$—$—$—
Interest credited to policyholder account balances103106114118109209218
Amortization of DAC and VOBA
Interest expense on debt38383838387676
Other operating costs2011(1)14133128
Total adjusted expenses161155151170160316322
Adjusted earnings before provision for income tax(3)(1)211318(4)29
Provision for income tax expense (benefit)(3)(5)(5)(17)(9)(8)8
Adjusted earnings (loss) after provision for income tax4263027421
Less: Net income (loss) attributable to noncontrolling interests21222
Less: Preferred stock dividends25262526255151
Adjusted earnings (loss)$(25)$(24)$—$2$2$(49)$(32)
INSTITUTIONAL SPREAD MARGIN BUSINESS ACCOUNT BALANCE
Institutional spread margin business account balance, end of period
$10,149$10,092$10,976$11,033$10,974

bhfgraphic-buildforwhatsah.jpg







Other Information

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
17



Change in Market Risk Benefits and Net Derivative Gains (Losses) (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
CHANGE IN MARKET RISK BENEFITSJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Market risk benefits mark-to-market$1,020$(999)$1,323$(791)$228$21$1,571
Market risk benefits fees, net of claims9795180172135192251
Ceded reinsurance(16)11(16)9(7)(5)(26)
Total change in market risk benefits$1,101$(893)$1,487$(610)$356$208$1,796

For the Three Months EndedFor the Six Months Ended
NET DERIVATIVE GAINS (LOSSES)June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Net derivative gains (losses):
Variable annuity hedges$1,073$(877)$(379)$835$137$196$204
Shield embedded derivatives(2,103)1,171(286)(976)(697)(932)(2,514)
ULSG hedges(154)22(361)113(97)(132)(309)
Other hedges and embedded derivatives(54)(5)31(71)(14)(59)14
Subtotal(1,238)311(995)(99)(671)(927)(2,605)
Investment hedge adjustments1369122
Total net derivative gains (losses)$(1,237)$311$(992)$(93)$(662)$(926)$(2,583)

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
18



Notable Items (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
NOTABLE ITEMS IMPACTING ADJUSTED EARNINGSJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Actuarial items and other insurance adjustments$—$10$48$(524)$—$10$366
Total notable items (1)$—$10$48$(524)$—$10$366
NOTABLE ITEMS BY SEGMENT
Annuities$—$10$48$(20)$—$10$—
Life6673
Run-off(570)293
Corporate & Other
Total notable items (1)$—$10$48$(524)$—$10$366
(1) See definitions for Non-GAAP and Other Financial Disclosures in the Appendix beginning on page A-2.

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
19



Variable Annuity Separate Account Returns and Allocations (Unaudited)
For the Three Months Ended
VARIABLE ANNUITY SEPARATE ACCOUNT RETURNSJune 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Total Quarterly VA separate account gross returns7.59%(0.54)%(1.23)%6.14%0.91%
TOTAL VARIABLE ANNUITY SEPARATE ACCOUNT ALLOCATIONS
Percent allocated to equity funds32.54%31.28%32.36%31.69%31.60%
Percent allocated to bond funds/other funds9.04%9.58%9.21%9.02%9.02%
Percent allocated to target volatility funds17.81%18.41%18.03%18.60%18.59%
Percent allocated to balanced funds40.61%40.73%40.40%40.69%40.79%

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
20



Summary of Investments (Unaudited, dollars in millions)
June 30, 2025December 31, 2024
Amount% of TotalAmount% of Total
Fixed maturity securities:
U.S. corporate securities$37,57329.75%$37,12330.32%
Foreign corporate securities11,7699.32%11,8309.66%
Residential mortgage-backed securities7,8356.20%7,2875.95%
U.S. government and agency securities6,6365.25%6,7475.51%
Commercial mortgage-backed securities6,3745.05%6,3565.19%
Asset-backed securities6,1864.90%6,3125.16%
State and political subdivision securities3,5212.79%3,4412.81%
Foreign government securities9410.75%9590.79%
Total fixed maturity securities80,83564.01%80,05565.39%
Trading securities5200.41%0.00%
Equity securities740.06%770.06%
Mortgage loans:
Commercial mortgage loans12,91610.23%13,33010.89%
Residential mortgage loans5,7774.58%5,5434.53%
Agricultural mortgage loans4,5093.57%4,5913.75%
Allowance for credit losses(209)(0.17)%(178)(0.15)%
Total mortgage loans, net22,99318.21%23,28619.02%
Policy loans1,4251.13%2,0241.65%
Limited partnerships and limited liability companies4,7983.80%4,8273.94%
Cash, cash equivalents and short-term investments6,7105.31%6,9135.65%
Other invested assets:
Derivatives:
Interest rate2660.21%2870.23%
Equity market7,1835.69%3,2652.67%
Foreign currency exchange rate3260.26%5640.46%
Credit280.02%190.02%
Total derivatives7,8036.18%4,1353.38%
ICOLI7950.63%7720.63%
FHLB common stock2170.17%2220.18%
Other1170.09%1210.10%
Total other invested assets8,9327.07%5,2504.29%
Total investments and cash and cash equivalents$126,287100.00%$122,432100.00%

For the Three Months Ended
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Adjusted net investment income yield (1)
4.28%4.25%4.51%4.26%4.39%
(1) See definitions for Non-GAAP and Other Financial Disclosures in the Appendix beginning on page A-2.
bhfgraphic-buildforwhatsah.jpg


Financial Supplement
21



Statutory Statement of Operations Information (Unaudited, in millions except Normalized Statutory Earnings (Loss))
For the Three Months EndedFor the Six Months Ended
COMBINED REVENUES AND EXPENSES (1)PRELIMINARY
June 30,
2025 (2)
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
PRELIMINARY
June 30,
2025 (2)
June 30,
2024
Total revenues (Line 9)$1,500$4,809$3,175$2,753$3,656$6,309$5,885
Total benefits and expenses before dividends to policyholders (Line 28)
$2,400$3,584$3,219$3,249$4,027$5,984$6,702
COMBINED NET INCOME (LOSS) (1)
Gain (loss) from operations net of taxes and dividends to policyholders (Line 33)
$(900)$1,225$(40)$(502)$(373)$325$(814)
Net realized capital gains (losses), net of taxes and certain transfers to interest maintenance reserve (Line 34)
(700)(784)455224(588)(1,484)(165)
Net income (loss) (Line 35)$(1,600)$441$415$(278)$(961)$(1,159)$(979)
For the Six Months Ended
NORMALIZED STATUTORY EARNINGS (LOSS) (3), (4)PRELIMINARY
June 30,
2025 (2)
June 30,
2024
(In billions)
Statutory net gain (loss) from operations, pre-tax
$0.2$(0.8)
Add: net realized capital gains (losses)(1.4)(0.2)
Add: change in total asset requirement at CTE98, net of the change in VA reserves
(0.4)(0.1)
Add: unrealized gains (losses) on VA & Shield hedges, net of reinsurance, and other equity risk management strategies
1.40.1
Add: impact of actuarial items and other insurance adjustments
0.10.2
Normalized statutory earnings (loss)$(0.1)$(0.8)
(1) Combined statutory results are for Brighthouse Life Insurance Company, Brighthouse Life Insurance Company of NY and New England Life Insurance Company.
(2) Reflects preliminary statutory results for the three months ended June 30, 2025.
(3) See definitions for Non-GAAP and Other Financial Disclosures in the Appendix beginning on page A-2.
(4) Normalized statutory earnings (loss), presented in billions, is for Brighthouse Life Insurance Company and New England Life Insurance Company.


bhfgraphic-buildforwhatsah.jpg


Financial Supplement
22



Statutory Balance Sheet and Surplus Information (Unaudited, in millions)
As of
COMBINED ASSETS, LIABILITIES, AND CAPITAL AND SURPLUS (1)                                                    PRELIMINARY
June 30,
2025 (2)
March 31,
2025
December 31, 2024 (3)
September 30,
2024
June 30,
2024
Total assets (Line 28)
$202,900$193,978$198,370$202,586$198,413
Total liabilities (Line 28)$198,900$189,859$194,491$198,398$194,539
Total capital and surplus (Line 38)
$4,000$4,119$3,879$4,188$3,874
COMBINED TAC AND RBC RATIO (1), (4)
Combined total adjusted capital
$5,600$5,549$5,373$5,699$5,397
Combined risk-based capital ratio (5)
405%-425%420%-440%402%400%-420%380%-400%
DIVIDENDS PAID TO HOLDING COMPANY (1), (4)
Total dividends paid$—$—$—$—$—
(1) Combined statutory results are for Brighthouse Life Insurance Company and New England Life Insurance Company.
(2) Reflects preliminary statutory results as of June 30, 2025.
(3) Includes a $100 million capital contribution to Brighthouse Life Insurance Company made subsequent to December 31, 2024.
(4) See definitions for Non-GAAP and Other Financial Disclosures in the Appendix beginning on page A-2.
(5) The RBC ratio is reported as a preliminary range for all periods, except those ended December 31.

bhfgraphic-buildforwhatsah.jpg







Appendix

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-1



Note Regarding Forward-Looking Statements

This financial supplement and other oral or written statements that we make from time to time may contain information that includes or is based upon forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve substantial risks and uncertainties. We have tried, wherever possible, to identify such statements using words such as “anticipate,” “estimate,” “expect,” “project,” “may,” “will,” “could,” “intend,” “goal,” “target,” “guidance,” “forecast,” “preliminary,” “objective,” “continue,” “aim,” “plan,” “believe” and other words and terms of similar meaning, or that are tied to future periods, in connection with a discussion of future operating or financial performance. In particular, these include, without limitation, statements relating to future actions, prospective services or products, financial projections, future performance or results of current and anticipated services or products, sales efforts, expenses, the outcome of contingencies such as legal proceedings, as well as trends in operating and financial results.

Any or all forward-looking statements may turn out to be wrong. They can be affected by inaccurate assumptions or by known or unknown risks and uncertainties. Many such factors will be important in determining the actual future results of Brighthouse Financial. These statements are based on current expectations and the current economic environment and involve a number of risks and uncertainties that are difficult to predict. These statements are not guarantees of future performance. Actual results could differ materially from those expressed or implied in the forward-looking statements due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others: differences between actual experience and actuarial assumptions and the effectiveness of our actuarial models; higher risk management costs and exposure to increased market risk due to guarantees within certain of our products; the effectiveness of our risk management strategy and the impacts of such strategy on volatility in our profitability measures and the negative effects on our statutory capital; material differences between actual outcomes and the sensitivities calculated under certain scenarios that we may utilize in connection with our risk management strategies; the impact of interest rates on our future ULSG policyholder obligations and net income volatility; the potential material adverse effect of changes in accounting standards, practices or policies applicable to us, including changes in the accounting for long-duration contracts; loss of business and other negative impacts resulting from a downgrade or a potential downgrade in our financial strength or credit ratings; the availability of reinsurance and the ability of the counterparties to our reinsurance or indemnification arrangements to perform their obligations thereunder; heightened competition, including with respect to service, product features, product mix, scale, price, actual or perceived financial strength, claims-paying ratings, credit ratings, e-business capabilities and name recognition; our ability to market and distribute our products through distribution channels and maintain relationships with key distribution partners; any failure of third parties to provide services we need, any failure of the practices and procedures of such third parties and any inability to obtain information or assistance we need from third parties; the ability of our subsidiaries to pay dividends to us, and our ability to pay dividends to our shareholders and repurchase our common stock; the risks associated with climate change; the adverse impact of public health crises, extreme mortality events or similar occurrences on our business and the economy in general; the impact of adverse capital and credit market conditions, including with respect to our ability to meet liquidity needs and access capital; the impact of economic conditions in the capital markets and the U.S. and global economy, as well as geopolitical events, tariffs imposed or threatened by the U.S. or foreign governments, military actions or catastrophic events, on our profitability measures as well as our investment portfolio, including on realized and unrealized losses and impairments, net investment spread and net investment income; the financial risks that our investment portfolio is subject to, including credit risk, interest rate risk, inflation risk, market valuation risk, liquidity risk, real estate risk, derivatives risk, and other factors outside our control; the impact of changes in regulation and in supervisory and enforcement policies or interpretations thereof on our insurance business or other operations; the potential material negative tax impact of potential future tax legislation that could make some of our products less attractive to consumers or increase our tax liability; the effectiveness of our policies, procedures and processes in managing risk; the loss or disclosure of confidential information, damage to our reputation and impairment of our ability to conduct business effectively as a result of any failure in cyber- or other information security systems; whether all or any portion of the tax consequences of our separation from MetLife, Inc. are not as expected, leading to material additional taxes or material adverse consequences to tax attributes that impact us; and other factors described from time to time in documents that we file with the U.S. Securities and Exchange Commission (the “SEC”).

For the reasons described above, we caution you against relying on any forward-looking statements, which should also be read in conjunction with the other cautionary statements included and the risks, uncertainties and other factors identified in our Annual Report on Form 10-K for the year ended December 31, 2024, particularly in the sections entitled “Risk Factors” and “Quantitative and Qualitative Disclosures About Market Risk,” as well as in our other subsequent filings with the SEC. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by law.
bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-2



Non-GAAP and Other Financial Disclosures

Our definitions of non-GAAP and other financial measures may differ from those used by other companies.

Non-GAAP Financial Disclosures

We present certain measures of our performance that are not calculated in accordance with GAAP. We believe that these non-GAAP financial measures enhance the understanding of our performance by the investor community by highlighting the results of operations and the underlying profitability drivers of our business.

The following non-GAAP financial measures should not be viewed as substitutes for the most directly comparable financial measures calculated in accordance with GAAP:

Non-GAAP financial measures:Most directly comparable GAAP financial measures:
(i)adjusted earnings(i)net income (loss) available to shareholders (1)
(ii)adjusted earnings, less notable items(ii)net income (loss) available to shareholders (1)
(iii)adjusted revenues(iii)revenues
(iv)adjusted expenses(iv)expenses
(v)adjusted earnings per common share(v)earnings per common share, diluted (1)
(vi)adjusted earnings per common share, less notable items(vi)earnings per common share, diluted (1)
(vii)adjusted return on common equity(vii)return on common equity (2)
(viii)adjusted return on common equity, less notable items(viii)return on common equity (2)
(ix)
adjusted net investment income
(ix)net investment income
(x)
adjusted net investment income yield
(x)
net investment income yield
__________________
(1) Brighthouse uses net income (loss) available to shareholders to refer to net income (loss) available to Brighthouse Financial, Inc.’s common shareholders, and earnings per common share, diluted to refer to net income (loss) available to shareholders per common share.
(2) Brighthouse uses return on common equity to refer to return on Brighthouse Financial, Inc.’s common stockholders' equity.

Reconciliations to the most directly comparable historical GAAP measures are included for those measures which are presented herein. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are not accessible on a forward-looking basis because we believe it is not possible without unreasonable efforts to provide other than a range of net investment gains and losses and net derivative gains and losses, which can fluctuate significantly within or outside the range and from period to period and may have a material impact on net income (loss) available to shareholders.

Adjusted Earnings, Adjusted Revenues and Adjusted Expenses

Adjusted earnings is a financial measure used by management to evaluate performance and facilitate comparisons to industry results. This financial measure, which may be positive or negative, focuses on our primary businesses by excluding the impact of market volatility, which could distort trends. Adjusted earnings was updated during the first quarter of 2025 in connection with the establishment of a trading portfolio comprised of certain fixed income securities. The Company did not have trading securities prior to the first quarter of 2025.

Adjusted earnings reflect adjusted revenues less (i) adjusted expenses, (ii) provision for income tax expense (benefit), (iii) net income (loss) attributable to noncontrolling interests and (iv) preferred stock dividends. Provided below are the adjustments to GAAP revenues and GAAP expenses used to calculate adjusted revenues and adjusted expenses, respectively.
bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-3



Non-GAAP and Other Financial Disclosures (Cont.)


The following items are excluded from total revenues in calculating the adjusted revenues component of adjusted earnings:

Net investment gains (losses);

Investment gains (losses) on trading securities measured at estimated fair value through net investment income; and

Net derivative gains (losses), excluding earned income and amortization of premium 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”).

The following items are excluded from total expenses in calculating the adjusted expenses component of adjusted earnings:

Change in market risk benefits; and

Change in fair value of the crediting rate on experience-rated contracts and market value adjustments on institutional group annuities that are economically offset by gains (losses) on the related trading securities (“Market Value Adjustments”).

The provision for income tax related to adjusted earnings is calculated using the statutory tax rate of 21%, net of impacts related to the dividends received deduction, tax credits and current period non-recurring items.

Consistent with GAAP guidance for segment reporting, adjusted earnings is also our GAAP measure of segment performance.

Adjusted Earnings per Common Share and Adjusted Return on Common Equity

Adjusted earnings per common share and adjusted return on common equity are measures used by management to evaluate the execution of our business strategy and align such strategy with our shareholders’ interests.

Adjusted earnings per common share is defined as adjusted earnings for the period divided by the weighted average number of fully diluted shares of common stock outstanding for the period. The weighted average common shares outstanding used to calculate adjusted earnings per share will differ from such shares used to calculate diluted net income (loss) available to shareholders per common share when the inclusion of dilutive shares has an anti-dilutive effect for one calculation but not for the other.

Adjusted return on common equity is defined as total annual adjusted earnings on a four quarter trailing basis, divided by the simple average of the most recent five quarters of total Brighthouse Financial, Inc.’s common stockholders’ equity, excluding AOCI.

Adjusted Net Investment Income

Adjusted net investment income is used by management to measure our performance, and we believe it enhances the understanding of our investment portfolio results. Adjusted net investment income represents GAAP net investment income plus Investment Hedge Adjustments less investment gains (losses) on trading securities.


bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-4



Non-GAAP and Other Financial Disclosures (Cont.)


Adjusted Net Investment Income Yield

Similar to adjusted net investment income, adjusted net investment income yield is used by management as a performance measure that we believe enhances the understanding of our investment portfolio results. Adjusted net investment income yield represents adjusted net investment income as a percentage of average quarterly asset carrying values. Asset carrying values exclude unrealized gains (losses), collateral received in connection with our securities lending program, freestanding derivative assets and collateral received from derivative counterparties. Investment fee and expense yields are calculated as a percentage of average quarterly asset estimated fair values. Asset estimated fair values exclude collateral received in connection with our securities lending program, freestanding derivative assets and collateral received from derivative counterparties.

Other Financial Disclosures

Corporate Expenses

Corporate expenses includes functional department expenses, public company expenses, certain investment expenses, retirement funding and incentive compensation.

Notable Items

Certain of the non-GAAP measures described above may be presented further adjusted to exclude notable items. Notable items reflect the unfavorable (favorable) after-tax impact on our results of certain unanticipated items and events, as well as certain items and events that were anticipated. The presentation of notable items and non-GAAP measures, less notable items is intended to help investors better understand our results and to evaluate and forecast those results.

Book Value per Common Share and Book Value per Common Share, excluding AOCI

Brighthouse uses the term “book value” to refer to “Brighthouse Financial, Inc.’s common stockholders’ equity, including AOCI.” Book value per common share is defined as ending Brighthouse Financial, Inc.’s common stockholders’ equity, including AOCI, divided by ending common shares outstanding. Book value per common share, excluding AOCI, is defined as ending Brighthouse Financial, Inc.’s common stockholders’ equity, excluding AOCI, divided by ending common shares outstanding.

CTE70

CTE70 is defined as the amount of assets required to satisfy contract holder obligations across market environments in the average of the worst thirty percent of a set of capital market scenarios over the life of the contracts.

CTE98

CTE98 is defined as the amount of assets required to satisfy contract holder obligations across market environments in the average of the worst two percent of a set of capital market scenarios over the life of the contracts.

Holding Company

Holding company means, collectively, Brighthouse Financial, Inc., Brighthouse Holdings, LLC, and Brighthouse Services, LLC.



bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-5



Non-GAAP and Other Financial Disclosures (Cont.)


Other Financial Disclosures (cont.)

Holding Company Liquid Assets

Holding company liquid assets include liquid assets in Brighthouse Financial, Inc., Brighthouse Holdings, LLC, and Brighthouse Services, LLC. Liquid assets are comprised of cash and cash equivalents, short-term investments and publicly-traded securities, excluding assets that are pledged or otherwise committed. Assets pledged or otherwise committed include assets held in trust.

Total Adjusted Capital

Total adjusted capital primarily consists of statutory capital and surplus, as well as the statutory asset valuation reserve. When referred to as “combined,” represents that of our insurance subsidiaries as a whole.

Sales

Life insurance sales consist of 100 percent of annualized new premium for term life, first-year paid premium for whole life, universal life, and variable universal life, and total paid premium for indexed universal life. We exclude company-sponsored internal exchanges, corporate-owned life insurance, bank-owned life insurance, and private placement variable universal life.

Annuity sales consist of 100 percent of direct statutory premiums, except for fixed index annuity sales, which represents 100 percent of gross sales on directly written business and the proportion of assumed gross sales under reinsurance agreements. Annuity sales exclude certain internal exchanges. These sales statistics do not correspond to revenues under GAAP, but are used as relevant measures of business activity.

Normalized Statutory Earnings (Loss)

Normalized statutory earnings (loss) is used by management to measure our insurance companies’ ability to pay future distributions and incorporates the effectiveness of our hedging program as well as other factors related to our business. Normalized statutory earnings (loss) is calculated as statutory pre-tax net gain (loss) from operations adjusted for the favorable or unfavorable impacts of (i) net realized capital gains (losses) before capital gains tax (excluding gains (losses) and taxes transferred to the interest maintenance reserve), (ii) the change in total asset requirement at CTE98, net of the change in our variable annuity reserves, which are calculated at CTE70, and (iii) pre-tax unrealized gains (losses) associated with our variable annuities and Shield hedges, net of reinsurance, and other equity risk management strategies. Normalized statutory earnings (loss) may be further adjusted for certain unanticipated items that impact our results in order to help management and investors better understand, evaluate and forecast those results.

Risk-Based Capital Ratio

The risk-based capital ratio is a method of measuring an insurance company’s capital, taking into consideration its relative size and risk profile, in order to ensure compliance with minimum regulatory capital requirements set by the National Association of Insurance Commissioners. When referred to as “combined,” represents that of our insurance subsidiaries as a whole. The reporting of our combined risk-based capital ratio is not intended for the purpose of ranking any insurance company or for use in connection with any marketing, advertising or promotional activities.
bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-6



Acronyms
AOCIAccumulated other comprehensive income (loss)
CTEConditional tail expectations
DACDeferred policy acquisition costs
FHLBFederal Home Loan Bank
GAAPAccounting principles generally accepted in the United States of America
GMDBGuaranteed minimum death benefits
GMIBGuaranteed minimum income benefits
GMWBGuaranteed minimum withdrawal benefits
ICOLIInsurance company-owned life insurance
NDGLNet derivative gains (losses)
NIGLNet investment gains (losses)
RBCRisk-based capital
TACTotal adjusted capital
ULSGUniversal life insurance with secondary guarantees
VAVariable annuity
VOBAValue of business acquired

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-7



Reconciliation of Net Income (Loss) Available to Shareholders to Adjusted Earnings (Loss) and Adjusted Earnings, Less Notable Items, and Reconciliation of Net Income (Loss) Available to Shareholders per Common Share to Adjusted Earnings (Loss) per Common Share and Adjusted Earnings, Less Notable Items per Common Share (Unaudited, in millions except per share data)
For the Three Months EndedFor the Six Months Ended
ADJUSTED EARNINGS, LESS NOTABLE ITEMS (1)June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Net income (loss) available to shareholders$60$(294)$646$150$9$(234)$(510)
Less: Net investment gains (losses)(39)(83)(73)(60)(120)(122)(162)
Less: Investment gains (losses) on trading securities (6)6
Less: Net derivative gains (losses), excluding investment hedge adjustments(1,238)311(995)(99)(671)(927)(2,605)
Less: Change in market risk benefits1,101(893)1,487(610)3562081,796
Less: Market value adjustments6(10)14(11)6(4)10
Less: Provision for income tax (expense) benefit on reconciling adjustments38140(91)16392178203
Adjusted earnings (loss)198235304767346433248
Less: Notable items(10)(48)524(10)(366)
Adjusted earnings, less notable items$198$245$352$243$346$443$614
ADJUSTED EARNINGS, LESS NOTABLE ITEMS PER COMMON SHARE (1), (2)
Net income (loss) available to shareholders per common share$1.02$(5.04)$10.79$2.47$0.12$(4.06)$(8.17)
Less: Net investment gains (losses)(0.68)(1.42)(1.22)(0.98)(1.93)(2.11)(2.59)
Less: Investment gains (losses) on trading securities (0.10)0.10
Less: Net derivative gains (losses), excluding investment hedge adjustments(21.44)5.34(16.63)(1.62)(10.78)(16.03)(41.68)
Less: Change in market risk benefits19.07(15.33)24.86(10.01)5.723.6028.74
Less: Market value adjustments0.10(0.17)0.23(0.18)0.10(0.07)0.16
Less: Provision for income tax (expense) benefit on reconciling adjustments0.662.40(1.52)2.671.483.083.25
Less: Impact of inclusion of dilutive shares0.030.050.02
Adjusted earnings (loss) per common share3.434.015.0712.585.577.443.95
Less: Notable items(0.17)(0.80)8.60(0.17)(5.83)
Adjusted earnings, less notable items per common share$3.43$4.17$5.88$3.99$5.57$7.61$9.78
(1) See definitions for Non-GAAP and Other Financial Disclosures in this Appendix.
(2) Per share calculations are on a diluted basis and may not recalculate or foot due to rounding. For loss periods, dilutive shares were not included in the calculation as inclusion of such shares would have an anti-dilutive effect.

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-8



Reconciliation of Return on Common Equity to Adjusted Return on Common Equity, Excluding AOCI (Unaudited, dollars in millions)
Four Quarters Cumulative Trailing Basis
ADJUSTED EARNINGS
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Net income (loss) available to shareholders$562$511$286$(1,302)$(999)
Less: Net investment gains (losses)(255)(336)(295)(255)(248)
Less: Investment gains (losses) on trading securities6
Less: Net derivative gains (losses), excluding investment hedge adjustments(2,021)(1,454)(3,699)(3,404)(4,170)
Less: Change in market risk benefits1,0853402,6735232,197
Less: Market value adjustments(1)(1)13(22)4
Less: Provision for income tax (expense) benefit on reconciling adjustments250304275664467
Adjusted earnings$1,504$1,652$1,319$1,192$751
Five Quarters Average Stockholders' Equity Basis
BRIGHTHOUSE FINANCIAL, INC.’S COMMON STOCKHOLDERS’ EQUITY, EXCLUDING AOCI
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Brighthouse Financial, Inc.’s stockholders’ equity$5,107$4,812$4,753$4,575$4,451
Less: Preferred stock, net1,6991,6991,6991,6991,699
Brighthouse Financial, Inc.’s common stockholders’ equity3,4083,1133,0542,8762,752
Less: AOCI(4,750)(4,981)(5,097)(5,464)(5,815)
Brighthouse Financial, Inc.’s common stockholders’ equity, excluding AOCI$8,158$8,094$8,151$8,340$8,567
Five Quarters Average Common Stockholders' Equity Basis
ADJUSTED RETURN ON COMMON EQUITY, EXCLUDING AOCI
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Return on common equity16.5%16.4%9.4%(45.3)%(36.3)%
Return on AOCI(11.8)%(10.3)%(5.6)%23.8%17.2%
Return on common equity, excluding AOCI6.9%6.3%3.5%(15.6)%(11.7)%
Less: Return on net investment gains (losses)(3.1)%(4.2)%(3.6)%(3.1)%(2.9)%
Less: Return on investment gains (losses) on trading securities—%0.1%—%—%—%
Less: Return on net derivative gains (losses), excluding investment hedge adjustments(24.8)%(18.0)%(45.4)%(40.8)%(48.7)%
Less: Return on change in market risk benefits13.3%4.2%32.8%6.3%25.6%
Less: Return on market value adjustments—%—%0.2%(0.3)%—%
Less: Return on provision for income tax (expense) benefit on reconciling adjustments3.1%3.8%3.3%8.0%5.5%
Adjusted return on common equity, excluding AOCI18.4%20.4%16.2%14.3%8.8%

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-9



Reconciliation of Total Revenues to Adjusted Revenues and Reconciliation of Total Expenses to Adjusted Expenses (Unaudited, in millions)
For the Three Months EndedFor the Six Months Ended
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Total revenues$871$2,390$1,205$2,018$1,427$3,261$1,501
Less: Net investment gains (losses)(39)(83)(73)(60)(120)(122)(162)
Less: Investment gains (losses) on trading securities(6)6
Less: Net derivative gains (losses)(1,237)311(992)(93)(662)(926)(2,583)
Less: Investment hedge adjustments(1)(3)(6)(9)(1)(22)
Total adjusted revenues$2,154$2,156$2,273$2,177$2,218$4,310$4,268
Total expenses$778$2,744$371$1,830$1,413$3,522$2,101
Less: Change in market risk benefits(1,101)893(1,487)610(356)(208)(1,796)
Less: Market value adjustments(6)10(14)11(6)4(10)
Total adjusted expenses$1,885$1,841$1,872$1,209$1,775$3,726$3,907

bhfgraphic-buildforwhatsah.jpg


Financial Supplement
A-10



Investment Reconciliation Details (Unaudited, dollars in millions)
For the Three Months EndedFor the Six Months Ended
NET INVESTMENT GAINS (LOSSES)June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
June 30,
2025
June 30,
2024
Investment portfolio gains (losses)$(5)$(31)$(53)$(17)$(80)$(36)$(112)
Investment portfolio credit loss (provision) release and (writedowns)(34)(52)(20)(43)(40)(86)(50)
Net investment gains (losses)$(39)$(83)$(73)$(60)$(120)$(122)$(162)

For the Three Months Ended
ADJUSTED NET INVESTMENT INCOME YIELD (1)June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Investment income yield4.41%4.39%4.64%4.40%4.52%
Investment fees and expenses(0.13)%(0.14)%(0.13)%(0.14)%(0.13)%
Adjusted net investment income yield4.28%4.25%4.51%4.26%4.39%
(1) See definitions for Non-GAAP and Other Financial Disclosures in this Appendix.

bhfgraphic-buildforwhatsah.jpg