EX-99.2 3 q32022bhffinancialsuppleme.htm EX-99.2 Document



Exhibit 99.2








Brighthouse Financial, Inc.
Financial Supplement

Third Quarter 2022

bhf-20191104_g11.jpg    



Table of ContentsFinancial Results
Earnings and Select Metrics from Business Segments and Corporate & Other
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.
bhf-20191104_g11.jpg    










Financial Results
bhf-20191104_g11.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)September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Net income (loss) available to shareholders$(702)$957$613$42$361
Adjusted earnings$97$24$294$323$450
Adjusted earnings, less notable items (2)$(3)$247$315$416$514
Total corporate expenses (3)$217$201$208$247$222
Combined total adjusted capital (4)$8,000$8,188$8,495$9,441$9,750
Combined risk-based capital ratio (4), (5)450%-470%470%-490%450%-470%500%520%-540%
Stockholders' Equity
Brighthouse Financial, Inc.’s stockholders’ equity$5,814$10,191$12,814$16,142$16,031
Less: Preferred stock, net1,6991,6991,6991,6991,360
Brighthouse Financial, Inc.’s common stockholders’ equity, including AOCI$4,115$8,492$11,115$14,443$14,671
Less: AOCI(6,637)(3,091)3634,1724,290
Brighthouse Financial, Inc.’s common stockholders’ equity, excluding AOCI $10,752$11,583$10,752$10,271$10,381
Return on Common Equity (1)
Return on common equity8.6%15.5%7.5%(1.3)%(8.3)%
Return on common equity, excluding AOCI8.5%18.6%9.9%(1.9)%(11.9)%
Adjusted return on common equity6.9%10.3%14.5%15.3%13.5%
Earnings Per Common Share, Diluted (1), (6)
Net income (loss) available to shareholders per common share$(9.82)$12.77$7.91$0.51$4.34
Adjusted earnings per common share$1.35$0.33$3.79$4.02$5.41
Adjusted earnings, less notable items per common share$(0.04)$3.29$4.07$5.18$6.17
Weighted average common shares outstanding71,959,38074,971,65877,476,46580,244,57783,244,987
Book Value Per Common Share
Book value per common share (1)$58.73$116.21$146.64$185.48$181.23
Book value per common share, excluding AOCI (1)$153.47$158.51$141.85$131.90$128.24
Ending common shares outstanding70,060,56073,072,76675,799,70477,870,07280,952,682
(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; and excludes establishment costs.
(4) Reflects preliminary statutory results as of or for the three months ended September 30, 2022. See additional information on page 22.
(5) The RBC ratio is reported as a preliminary range on the quarters.
(6) For loss periods, dilutive shares were not included in the calculation of net income (loss) available to shareholders per common share or adjusted earnings per common share as inclusion of such shares would have an anti-dilutive effect.

bhf-20191104_g11.jpg    


Financial Supplement
2



GAAP Statements of Operations (Unaudited, in millions)
For the Three Months EndedFor the Nine Months Ended
RevenuesSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
September 30,
2022
September 30,
2021
Premiums$162$167$166$168$193$495$539
Universal life and investment-type product policy fees7837848419068812,4082,730
Net investment income8771,0611,1511,2011,2813,0893,680
Other revenues121118137101117376345
Revenues before NIGL and NDGL1,9432,1302,2952,3762,4726,3687,294
Net investment gains (losses)(45)(66)(68)(23)(16)(179)(36)
Net derivative gains (losses)(416)1,733513(337)561,830(2,132)
Total revenues$1,482$3,797$2,740$2,016$2,512$8,019$5,126
Expenses
Policyholder benefits and claims$1,246$1,108$906$823$1,112$3,260$2,620
Interest credited to policyholder account balances4303192903154131,039997
Amortization of DAC and VOBA179566227127(82)97217
Interest expense on debt3838384141114122
Other expenses4575534726615381,4821,627
Total expenses2,3502,5841,9331,9672,0226,8675,383
Income (loss) before provision for income tax(868)1,213807494901,152(257)
Provision for income tax expense (benefit)(193)230165(15)105202(90)
Net income (loss)(675)98364264385950(167)
Less: Net income (loss) attributable to noncontrolling interests221244
Net income (loss) attributable to Brighthouse Financial, Inc.(677)98364063383946(171)
Less: Preferred stock dividends25262721227868
Net income (loss) available to Brighthouse Financial, Inc.’s common shareholders$(702)$957$613$42$361$868$(239)

bhf-20191104_g11.jpg    


Financial Supplement
3



GAAP Balance Sheets (Unaudited, in millions)
As of
ASSETSSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Investments:
Fixed maturity securities available-for-sale$75,271$78,606$82,496$87,582$87,074
Equity securities100968010190
Mortgage loans22,08921,50821,35719,85018,267
Policy loans1,2741,2771,2701,2641,264
Limited partnerships and limited liability companies4,6074,6834,5874,2713,959
Short-term investments1,1309201,0621,8411,892
Other invested assets4,0333,3452,5683,3162,774
Total investments108,504110,435113,420118,225115,320
Cash and cash equivalents4,7935,0714,1014,4744,108
Accrued investment income909852754724764
Reinsurance recoverables17,11615,64915,40115,34015,339
Premiums and other receivables761993889754959
DAC and VOBA5,6395,4345,5815,3775,356
Current income tax recoverable1818
Deferred income tax asset1,619471
Other assets446445465482484
Separate account assets81,83688,843104,441114,464112,361
Total assets$221,641$228,211$245,052$259,840$254,691
LIABILITIES AND EQUITY
Liabilities
Future policy benefits$41,786$41,142$41,979$43,807$43,795
Policyholder account balances71,32368,29367,88766,85163,748
Other policy-related balances3,3643,2733,4573,4573,406
Payables for collateral under securities loaned and other transactions6,5326,6756,2096,2695,639
Long-term debt3,1563,1573,1573,1573,436
Current income tax payable6162148
Deferred income tax liability2151,0621,120
Other liabilities7,7656,5724,7674,5044,942
Separate account liabilities81,83688,843104,441114,464112,361
Total liabilities215,762217,955232,173243,633238,595
Equity
Preferred stock, at par value
Common stock, at par value11111
Additional paid-in capital14,09514,11314,13314,15413,830
Retained earnings (deficit)304981(2)(642)(705)
Treasury stock(1,949)(1,813)(1,681)(1,543)(1,385)
Accumulated other comprehensive income (loss)(6,637)(3,091)3634,1724,290
Total Brighthouse Financial, Inc.’s stockholders’ equity5,81410,19112,81416,14216,031
Noncontrolling interests6565656565
Total equity5,87910,25612,87916,20716,096
Total liabilities and equity$221,641$228,211$245,052$259,840$254,691

bhf-20191104_g11.jpg    









Earnings and Select
Metrics from
Business Segments and Corporate & Other

bhf-20191104_g11.jpg    


Financial Supplement
5



Statements of Adjusted Earnings by Segment and Corporate & Other (Unaudited, in millions)
For the Three Months Ended September 30, 2022
Adjusted revenuesAnnuitiesLifeRun-offCorporate & OtherTotal
Premiums$30$113$2$17$162
Universal life and investment-type product policy fees49566161722
Net investment income54774168111900
Other revenues11128121
Total adjusted revenues$1,183$255$339$128$1,905
Adjusted expenses
Policyholder benefits and claims$439$185$255$(9)$870
Interest credited to policyholder account balances283247350430
Amortization of DAC and VOBA(32)18(19)(33)
Interest expense on debt3838
Other operating costs345373837457
Total adjusted expenses1,035264366971,762
Adjusted earnings before provision for income tax148(9)(27)31143
Provision for income tax expense (benefit)23(2)(6)419
Adjusted earnings after provision for income tax125(7)(21)27124
Less: Net income (loss) attributable to noncontrolling interests and preferred stock dividends2727
Adjusted earnings$125$(7)$(21)$—$97
For the Three Months Ended September 30, 2021
Adjusted revenuesAnnuitiesLifeRun-offCorporate & OtherTotal
Premiums$49$122$3$19$193
Universal life and investment-type product policy fees63132156819
Net investment income567183505321,287
Other revenues10486118
Total adjusted revenues$1,351$345$670$51$2,417
Adjusted expenses
Policyholder benefits and claims$267$179$506$19$971
Interest credited to policyholder account balances30225778412
Amortization of DAC and VOBA(114)(34)2(146)
Interest expense on debt4141
Other operating costs415344544538
Total adjusted expenses8702046281141,816
Adjusted earnings before provision for income tax48114142(63)601
Provision for income tax expense (benefit)96314(4)127
Adjusted earnings after provision for income tax38511038(59)474
Less: Net income (loss) attributable to noncontrolling interests and preferred stock dividends 2424
Adjusted earnings$385$110$38$(83)$450

bhf-20191104_g11.jpg    


Financial Supplement
6


Statements of Adjusted Earnings by Segment and Corporate & Other (Cont.) (Unaudited, in millions)
For the Nine Months Ended September 30, 2022
Adjusted revenuesAnnuitiesLifeRun-offCorporate & OtherTotal
Premiums$84$354$2$55$495
Universal life and investment-type product policy fees1,5841704722,226
Net investment income1,6483399192213,127
Other revenues346822376
Total adjusted revenues$3,662$871$1,415$276$6,224
Adjusted expenses
Policyholder benefits and claims$899$625$1,152$11$2,687
Interest credited to policyholder account balances66553229911,038
Amortization of DAC and VOBA26277(14)325
Interest expense on debt114114
Other operating costs1,057652481121,482
Total adjusted expenses2,8838201,6293145,646
Adjusted earnings before provision for income tax77951(214)(38)578
Provision for income tax expense (benefit)1399(45)(22)81
Adjusted earnings after provision for income tax64042(169)(16)497
Less: Net income (loss) attributable to noncontrolling interests and preferred stock dividends8282
Adjusted earnings$640$42$(169)$(98)$415
For the Nine Months Ended September 30, 2021
Adjusted revenuesAnnuitiesLifeRun-offCorporate & OtherTotal
Premiums$103$374$3$59$539
Universal life and investment-type product policy fees1,8522214702,543
Net investment income1,6505171,466633,696
Other revenues3012621348
Total adjusted revenues$3,906$1,138$1,960$122$7,126
Adjusted expenses
Policyholder benefits and claims$558$633$1,324$52$2,567
Interest credited to policyholder account balances6698023411994
Amortization of DAC and VOBA136218165
Interest expense on debt122122
Other operating costs1,2311261351351,627
Total adjusted expenses2,5948601,6933285,475
Adjusted earnings before provision for income tax1,312278267(206)1,651
Provision for income tax expense (benefit)2535831(33)309
Adjusted earnings after provision for income tax1,059220236(173)1,342
Less: Net income (loss) attributable to noncontrolling interests and preferred stock dividends7272
Adjusted earnings$1,059$220$236$(245)$1,270

bhf-20191104_g11.jpg    


Financial Supplement
7


Annuities — Statements of Adjusted Earnings (Unaudited, in millions)
For the Three Months EndedFor the Nine Months Ended
Adjusted revenuesSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
September 30,
2022
September 30,
2021
Premiums$30$29$25$39$49$84$103
Universal life and investment-type product policy fees4955215686186311,5841,852
Net investment income5475465555675671,6481,650
Other revenues11111112486104346301
Total adjusted revenues$1,183$1,207$1,272$1,310$1,351$3,662$3,906
Adjusted expenses
Policyholder benefits and claims$439$268$192$159$267$899$558
Interest credited to policyholder account balances283192190195302665669
Amortization of DAC and VOBA(32)16013449(114)262136
Interest expense on debt
Other operating costs3453393734234151,0571,231
Total adjusted expenses1,0359598898268702,8832,594
Adjusted earnings before provision for income tax1482483834844817791,312
Provision for income tax expense (benefit)2344729496139253
Adjusted earnings$125$204$311$390$385$640$1,059

bhf-20191104_g11.jpg    


Financial Supplement
8


Annuities — Select Operating Metrics (Unaudited, in millions)
For the Three Months Ended
VARIABLE AND SHIELD LEVEL ANNUITIES ACCOUNT VALUE (1)September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Account value, beginning of period$112,139$128,397$136,881$133,155$134,888
Premiums and deposits (2)1,7022,0351,8762,1112,201
Withdrawals, surrenders and contract benefits(2,504)(2,500)(2,758)(3,231)(3,039)
Net flows (3)(802)(465)(882)(1,120)(838)
Investment performance (4)(5,363)(15,219)(7,026)5,496(217)
Policy charges and other(582)(574)(576)(650)(678)
Account value, end of period$105,392$112,139$128,397$136,881$133,155
FIXED ANNUITIES ACCOUNT VALUE (5)
Account value, beginning of period$16,028$15,671$15,603$15,536$15,456
Premiums and deposits (2)2,055503241316222
Withdrawals, surrenders and contract benefits(283)(237)(266)(331)(234)
Net flows (3)1,772266(25)(15)(12)
Interest credited10996899299
Other29(5)4(10)(7)
Account value, end of period$17,938$16,028$15,671$15,603$15,536
INCOME ANNUITIES (1)
Income annuity insurance liabilities$4,576$4,587$4,613$4,644$4,642
(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.
bhf-20191104_g11.jpg    


Financial Supplement
9


Annuities — Select Operating Metrics (Cont.) (Unaudited, in millions)
For the Three Months EndedFor the Nine Months Ended
VARIABLE AND SHIELD LEVEL ANNUITY SALESSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
September 30,
2022
September 30,
2021
Shield Level Annuities (1)$1,436$1,629$1,394$1,551$1,634$4,459$4,650
GMWB1492683343933967511,155
GMDB only6975878497231292
GMIB10131718174058
Total variable and Shield Level annuity sales$1,664$1,985$1,832$2,046$2,144$5,481$6,155
FIXED AND INCOME ANNUITY SALES
Fixed index annuities (2)$213$206$196$292$198$615$553
Fixed deferred annuities1,8412934119192,17583
Single premium immediate annuities221151
Other fixed and income annuities11111
Total fixed and income annuity sales$2,057$501$238$313$218$2,796$638
(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.

bhf-20191104_g11.jpg    


Financial Supplement
10


Life — Statements of Adjusted Earnings (Unaudited, in millions)
For the Three Months EndedFor the Nine Months Ended
Adjusted revenuesSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
September 30,
2022
September 30,
2021
Premiums$113$119$122$109$122$354$374
Universal life and investment-type product policy fees6645598032170221
Net investment income74112153156183339517
Other revenues2688826
Total adjusted revenues$255$276$340$353$345$871$1,138
Adjusted expenses
Policyholder benefits and claims$185$187$253$186$179$625$633
Interest credited to policyholder account balances2425428255380
Amortization of DAC and VOBA1833261(34)7721
Interest expense on debt
Other operating costs37325543465126
Total adjusted expenses264248308269204820860
Adjusted earnings before provision for income tax(9)28328414151278
Provision for income tax expense (benefit)(2)561731958
Adjusted earnings$(7)$23$26$67$110$42$220

bhf-20191104_g11.jpg    


Financial Supplement
11


Life — Select Operating Metrics (Unaudited, in millions)
For the Three Months Ended
LIFE ACCOUNT VALUE: GENERAL ACCOUNTSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Universal and variable universal life account value, beginning of period$2,678$2,671$2,694$2,680$2,667
Premiums and deposits (1)5454568675
Withdrawals, surrenders and contract benefits(44)(34)(42)(33)(40)
Net flows1020145335
Net transfers from (to) separate account91715528
Interest credited242452826
Policy charges and other (58)(54)(57)(72)(76)
Universal and variable universal life account value, end of period$2,663$2,678$2,671$2,694$2,680
LIFE ACCOUNT VALUE: SEPARATE ACCOUNT
Variable universal life account value, beginning of period$5,251$6,262$6,861$6,598$6,721
Premiums and deposits4443454746
Withdrawals, surrenders and contract benefits(64)(52)(68)(81)(52)
Net flows(20)(9)(23)(34)(6)
Investment performance(263)(929)(513)357(31)
Net transfers from (to) general account(9)(16)(15)(5)(28)
Policy charges and other(47)(57)(48)(55)(58)
Variable universal life account value, end of period$4,912$5,251$6,262$6,861$6,598
(1) Includes premiums and deposits directed to the general account investment option of variable products.
bhf-20191104_g11.jpg    


Financial Supplement
12


Life — Select Operating Metrics (Cont.) (Unaudited, in millions)
For the Three Months EndedFor the Nine Months Ended
LIFE SALESSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
September 30,
2022
September 30,
2021
Total life sales$19$19$20$35$27$58$76
As of
LIFE INSURANCE IN-FORCESeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Whole Life
Life Insurance in-force, before reinsurance$18,422$18,490$18,645$18,819$19,028
Life Insurance in-force, net of reinsurance$3,156$3,113$3,153$3,196$3,239
Term Life
Life Insurance in-force, before reinsurance$364,251$368,082$372,019$376,022$379,193
Life Insurance in-force, net of reinsurance$290,746$292,839$295,051$297,053$298,363
Universal and Variable Universal Life
Life Insurance in-force, before reinsurance$46,336$46,876$48,063$49,063$49,575
Life Insurance in-force, net of reinsurance$34,597$34,981$36,118$37,016$37,314

bhf-20191104_g11.jpg    


Financial Supplement
13


Run-off — Statements of Adjusted Earnings (Unaudited, in millions)
For the Three Months EndedFor the Nine Months Ended
Adjusted revenuesSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
September 30,
2022
September 30,
2021
Premiums$2$—$—$—$3$2$3
Universal life and investment-type product policy fees161157154145156472470
Net investment income1683504014445059191,466
Other revenues877862221
Total adjusted revenues$339$514$562$597$670$1,415$1,960
Adjusted expenses
Policyholder benefits and claims$255$480$417$483$506$1,152$1,324
Interest credited to policyholder account balances7375818177229234
Amortization of DAC and VOBA
Interest expense on debt
Other operating costs38166445645248135
Total adjusted expenses3667215426206281,6291,693
Adjusted earnings before provision for income tax(27)(207)20(23)42(214)267
Provision for income tax expense (benefit)(6)(43)4224(45)31
Adjusted earnings$(21)$(164)$16$(45)$38$(169)$236

bhf-20191104_g11.jpg    


Financial Supplement
14


Run-off — Select Operating Metrics (Unaudited, in millions)
For the Three Months Ended
UNIVERSAL LIFE WITH SECONDARY GUARANTEES ACCOUNT VALUESeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Account value, beginning of period$5,454$5,512$5,569$5,629$5,683
Premiums and deposits (1)173180177170167
Withdrawals, surrenders and contract benefits(32)(21)(32)(26)(20)
Net flows141159145144147
Interest credited4645625048
Policy charges and other(261)(262)(264)(254)(249)
Account value, end of period$5,380$5,454$5,512$5,569$5,629
As of
LIFE INSURANCE IN-FORCESeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Universal Life with Secondary Guarantees
Life Insurance in-force, before reinsurance$72,847$73,393$73,813$74,535$75,020
Life Insurance in-force, net of reinsurance$36,308$36,611$36,887$37,206$37,000
(1) Includes premiums and deposits directed to the general account investment option of variable products.

bhf-20191104_g11.jpg    


Financial Supplement
15


Corporate & Other — Statements of Adjusted Earnings (Unaudited, in millions)
For the Three Months EndedFor the Nine Months Ended
Adjusted revenuesSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
September 30,
2022
September 30,
2021
Premiums$17$19$19$20$19$55$59
Universal life and investment-type product policy fees
Net investment income1116248393222163
Other revenues
Total adjusted revenues$128$81$67$59$51$276$122
Adjusted expenses
Policyholder benefits and claims$(9)$7$13$18$19$11$52
Interest credited to policyholder account balances5027141089111
Amortization of DAC and VOBA(19)2332(14)8
Interest expense on debt3838384141114122
Other operating costs37453012844112135
Total adjusted expenses9711998200114314328
Adjusted earnings before provision for income tax31(38)(31)(141)(63)(38)(206)
Provision for income tax expense (benefit)4(25)(1)(74)(4)(22)(33)
Adjusted earnings after provision for income tax27(13)(30)(67)(59)(16)(173)
Less: Net income (loss) attributable to noncontrolling interests and preferred stock dividends
27262922248272
Adjusted earnings$—$(39)$(59)$(89)$(83)$(98)$(245)

bhf-20191104_g11.jpg    










Other
Information

bhf-20191104_g11.jpg    


Financial Supplement
17



DAC and VOBA and Net Derivative Gains (Losses) (Unaudited, in millions)
For the Three Months Ended
DAC AND VOBA ROLLFORWARDSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Balance, beginning of period$5,434$5,581$5,377$5,356$5,122
Capitalization104115109133126
Amortization:
Included in adjusted earnings, excluding notable items(157)(195)(163)(53)(127)
Related to notable items, included in adjusted expenses190273
Related to items not included in adjusted expenses(212)(371)(64)(74)(64)
Total amortization(179)(566)(227)(127)82
Unrealized investment gains (losses)2803043221526
Balance, end of period$5,639$5,434$5,581$5,377$5,356
As of
DAC AND VOBA BY SEGMENT AND CORPORATE & OTHERSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Annuities$4,604$4,434$4,560$4,331$4,308
Life922906925947946
Run-off44444
Corporate & Other10990929598
Total DAC and VOBA$5,639$5,434$5,581$5,377$5,356
For the Three Months Ended
NET DERIVATIVE GAINS (LOSSES)September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Net derivative gains (losses):
Variable annuity hedges and embedded derivatives, net$(39)$2,329$953$(689)$(59)
ULSG hedges(483)(659)(540)31319
Other hedges and embedded derivatives8354943490
Subtotal(439)1,724507(342)50
Investment hedge adjustments239656
Total net derivative gains (losses)$(416)$1,733$513$(337)$56

bhf-20191104_g11.jpg    


Financial Supplement
18



Notable Items (Unaudited, in millions)
For the Three Months Ended
NOTABLE ITEMS IMPACTING ADJUSTED EARNINGSSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Actuarial items and other insurance adjustments$(117)$214$9$13$44
Establishment costs179122120
Debt repayment costs59
Total notable items (1)$(100)$223$21$93$64
NOTABLE ITEMS BY SEGMENT AND CORPORATE & OTHER
Annuities$45$14$—$(29)$(42)
Life529(9)(3)
Run-off(128)1985189
Corporate & Other(22)9128020
Total notable items (1)$(100)$223$21$93$64
(1) See definitions for Non-GAAP and Other Financial Disclosures in the Appendix beginning on page A-2.

bhf-20191104_g11.jpg    


Financial Supplement
19



Variable Annuity Separate Account Returns and Allocations (Unaudited)
For the Three Months Ended
VARIABLE ANNUITY SEPARATE ACCOUNT RETURNSSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Total Quarterly VA separate account gross returns(5.41)%(12.58)%(6.36)%4.60%(0.42)%
TOTAL VARIABLE ANNUITY SEPARATE ACCOUNT ALLOCATIONS
Percent allocated to equity funds27.97%27.60%29.43%29.62%28.54%
Percent allocated to bond funds/other funds9.48%9.29%8.72%8.57%8.67%
Percent allocated to target volatility funds20.56%21.01%19.66%19.87%20.98%
Percent allocated to balanced funds41.99%42.10%42.19%41.94%41.81%

bhf-20191104_g11.jpg    


Financial Supplement
20



Summary of Investments (Unaudited, dollars in millions)
September 30, 2022December 31, 2021
Amount% of TotalAmount% of Total
Fixed maturity securities:
U.S. corporate securities$32,13828.37%$39,08131.85%
Foreign corporate securities10,1408.95%11,7069.54%
U.S. government and agency securities8,4027.42%9,3077.59%
Residential mortgage-backed securities7,8596.94%9,2597.55%
Commercial mortgage-backed securities6,6165.84%7,2825.93%
State and political subdivision securities3,8313.38%4,8353.94%
Asset-backed securities5,2034.59%4,2803.49%
Foreign government securities1,0820.95%1,8321.49%
Total fixed maturity securities75,27166.44%87,58271.38%
Equity securities1000.09%1010.08%
Mortgage loans:
Commercial mortgage loans13,28611.73%12,1879.93%
Agricultural mortgage loans4,2163.72%4,1633.39%
Residential mortgage loans4,6864.14%3,6232.96%
Allowance for credit losses(99)(0.09)%(123)(0.10)%
Total mortgage loans, net22,08919.50%19,85016.18%
Policy loans1,2741.12%1,2641.03%
Limited partnerships and limited liability companies4,6074.07%4,2713.48%
Cash, cash equivalents and short-term investments5,9235.23%6,3155.15%
Other invested assets:
Derivatives:
Interest rate4190.37%1,0940.89%
Equity market2,2201.96%1,6651.36%
Foreign currency exchange rate1,0940.96%3280.27%
Credit70.01%390.03%
Total derivatives3,7403.30%3,1262.55%
FHLB common stock1760.15%700.05%
Other1170.10%1200.10%
Total other invested assets4,0333.55%3,3162.70%
Total investments and cash and cash equivalents$113,297100.00%$122,699100.00%
For the Three Months Ended
September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Net investment income yield (1)3.20%3.92%4.36%4.66%5.16%
(1) See definitions for Non-GAAP and Other Financial Disclosures in the Appendix beginning on page A-2.

bhf-20191104_g11.jpg    


Financial Supplement
21



Statutory Statement of Operations Information (Unaudited, in millions except Normalized Statutory Earnings (Loss))
For the Three Months EndedFor the Nine Months Ended
COMBINED REVENUES AND EXPENSES (1)PRELIMINARY
September 30,
2022 (2)
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
PRELIMINARY
September 30,
2022 (2)
September 30,
2021
Total revenues (Line 9)$5,100$7,081$4,165$3,324$3,938$16,346$11,029
Total benefits and expenses before dividends to policyholders (Line 28)
$4,200$6,920$4,619$3,537$4,117$15,739$9,699
COMBINED NET INCOME (LOSS) (1)
Gain (loss) from operations net of taxes and dividends to policyholders (Line 33)
$900$154$(424)$(196)$(181)$630$1,350
Net realized capital gains (losses), net of taxes and certain transfers to interest maintenance reserve (Line 34)
(100)46042(87)(51)402(1,235)
Net income (loss) (Line 35)$800$614$(382)$(283)$(232)$1,032$115
For the Nine Months Ended
NORMALIZED STATUTORY EARNINGS (LOSS) (3), (4)PRELIMINARY
September 30,
2022 (2)
September 30,
2021
(In billions)
Statutory net gain (loss) from operations, pre-tax$(0.1)$1.5
Add: net realized capital gains (losses)0.7(1.4)
Add: change in total asset requirement at CTE98, net of the change in VA reserves0.9(0.4)
Add: unrealized gains (losses) on VA & Shield hedging program and other equity risk management strategies
(1.2)0.2
Add: impact of actuarial items and other insurance adjustments0.2(0.2)
Normalized statutory earnings (loss)$0.5$(0.2)
(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 and nine months ended September 30, 2022.
(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.


bhf-20191104_g11.jpg    


Financial Supplement
22



Statutory Balance Sheet and Surplus Information (Unaudited, in millions)
As of
COMBINED ASSETS, LIABILITIES, AND CAPITAL AND SURPLUS (1)                                                    PRELIMINARY
September 30,
2022 (2)
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Total assets (Line 28)$187,600$192,672$203,117$210,819$206,050
Total liabilities (Line 28)$181,100$186,053$196,196$202,918$197,794
Total capital and surplus (Line 38)$6,500$6,619$6,921$7,901$8,256
COMBINED TAC AND RBC RATIO (1), (3)
Combined total adjusted capital$8,000$8,188$8,495$9,441$9,750
Combined risk-based capital ratio (4)450%-470%470%-490%450%-470%500%520%-540%
As of
COMBINED ORDINARY DIVIDEND CAPACITY (1)September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Dividends paid to Holding Company$—$—$—$344$—
Remaining ordinary dividend capacity (5)$1,512$1,512$1,512$244$588
(1) Combined statutory results are for Brighthouse Life Insurance Company and New England Life Insurance Company.
(2) Reflects preliminary statutory results as of September 30, 2022.
(3) See definitions for Non-GAAP and Other Financial Disclosures in the Appendix beginning on page A-2.
(4) The RBC ratio is reported as a preliminary range on the quarters.
(5) Reflects remaining dividend amounts that may be paid at one or more points in time during the respective calendar year without prior regulatory approval.

bhf-20191104_g11.jpg    










Appendix

bhf-20191104_g11.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 variable annuity exposure risk management strategy and the impact of such strategy on volatility in our profitability measures and negative effects on our statutory capital; material differences from actual outcomes compared to the sensitivities calculated under certain scenarios and sensitivities that we may utilize in connection with our variable annuity risk management strategies; the impact of interest rates on our future ULSG policyholder obligations and net income volatility; the impact of the ongoing COVID-19 pandemic; 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, 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; 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 on liabilities for policyholder claims as a result of extreme mortality events; 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 geo-political events, military actions or catastrophic events, on our investment portfolio, including on realized and unrealized losses and impairments, net investment spread and net investment income; the impact of events that adversely affect issuers, guarantors or collateral relating to our investments or our derivatives counterparties, on impairments, valuation allowances, reserves, net investment income and changes in unrealized gain or loss positions; the impact of changes in regulation and in supervisory and enforcement policies 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; the effectiveness of our policies and procedures 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. ("MetLife") are not as expected, leading to material additional taxes or material adverse consequences to tax attributes that impact us; the uncertainty of the outcome of any disputes with MetLife over tax-related or other matters and agreements or disagreements regarding MetLife’s or our obligations under our other agreements; 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, 2021, 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.

bhf-20191104_g11.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, previously referred to as operating 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
__________________
(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 reflects 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.
bhf-20191104_g11.jpg    


Financial Supplement
A-3



Non-GAAP and Other Financial Disclosures (Cont.)


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

Net investment gains (losses);

Net derivative gains (losses) except 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”); and

Certain variable annuity GMIB fees (“GMIB Fees”).

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

Amounts associated with benefits related to GMIBs (“GMIB Costs”);

Amounts associated with periodic crediting rate adjustments based on the total return of a contractually referenced pool of assets (“Market Value Adjustments”); and

Amortization of DAC and VOBA related to (i) net investment gains (losses), (ii) net derivative gains (losses) and (iii) GMIB Fees and GMIB Costs.

The tax impact of the adjustments discussed above is calculated net of the statutory tax rate, which could differ from our effective tax rate.

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

We present adjusted net investment income to measure our performance for management purposes, and we believe it enhances the understanding of our investment portfolio results. Adjusted net investment income represents net investment income, including Investment Hedge Adjustments.

bhf-20191104_g11.jpg    


Financial Supplement
A-4



Non-GAAP and Other Financial Disclosures (Cont.)


Other Financial Disclosures

Corporate Expenses

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

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, such as establishment costs. 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.

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 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.
bhf-20191104_g11.jpg    


Financial Supplement
A-5



Non-GAAP and Other Financial Disclosures (Cont.)


Other Financial Disclosures (cont.)

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.

Net Investment Income Yield

Similar to adjusted net investment income, we present net investment income yields as a performance measure we believe enhances the understanding of our investment portfolio results. Net investment income yields are calculated on 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 investment fees and expenses 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.

Normalized Statutory Earnings (Loss)

Normalized statutory earnings (loss) is used by management to measure our insurance companies’ ability to pay future distributions and is reflective of whether our hedging program functions as intended. 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), (ii) the change in total asset requirement at CTE98, net of the change in our variable annuity reserves, and (iii) unrealized gains (losses) associated with our variable annuities and other equity risk management strategies. Normalized statutory earnings (loss) may be further adjusted for certain unanticipated items that impacted 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.



bhf-20191104_g11.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
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

bhf-20191104_g11.jpg    


Financial Supplement
A-7



Reconciliation of Net Income (Loss) Available to Shareholders to Adjusted Earnings and Adjusted Earnings, Less Notable Items, and Reconciliation of Net Income (Loss) Available to Shareholders per Common Share to Adjusted Earnings per Common Share and Adjusted Earnings, Less Notable Items per Common Share (Unaudited, in millions except per share data)
For the Three Months Ended
ADJUSTED EARNINGS, LESS NOTABLE ITEMSSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Net income (loss) available to shareholders$(702)$957$613$42$361
Less: Net investment gains (losses)(45)(66)(68)(23)(16)
Less: Net derivative gains (losses), excluding investment hedge adjustments(439)1,724507(342)50
Less: GMIB Fees and GMIB Costs(336)(136)(9)89(83)
Less: Amortization of DAC and VOBA(212)(371)(64)(74)(64)
Less: Market value adjustments and other213137(5)2
Less: Provision for income tax (expense) benefit on reconciling adjustments212(249)(84)7422
Adjusted earnings9724294323450
Less: Notable items100(223)(21)(93)(64)
Adjusted earnings, less notable items$(3)$247$315$416$514
ADJUSTED EARNINGS, LESS NOTABLE ITEMS PER COMMON SHARE (1), (2)
Net income (loss) available to shareholders per common share$(9.82)$12.77$7.91$0.51$4.34
Less: Net investment gains (losses)(0.63)(0.88)(0.88)(0.29)(0.19)
Less: Net derivative gains (losses), excluding investment hedge adjustments(6.14)23.006.54(4.26)0.60
Less: GMIB Fees and GMIB Costs(4.70)(1.81)(0.12)1.11(1.00)
Less: Amortization of DAC and VOBA(2.96)(4.95)(0.83)(0.92)(0.77)
Less: Market value adjustments and other0.290.410.48(0.06)0.02
Less: Provision for income tax (expense) benefit on reconciling adjustments2.96(3.32)(1.08)0.920.26
Less: Impact of inclusion of dilutive shares0.01
Adjusted earnings per common share1.350.333.794.025.41
Less: Notable items1.39(2.97)(0.27)(1.16)(0.77)
Adjusted earnings, less notable items per common share$(0.04)$3.29$4.07$5.18$6.17
(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.

bhf-20191104_g11.jpg    


Financial Supplement
A-8



Reconciliation of Return on Common Equity to Adjusted Return on Common Equity (Unaudited, dollars in millions)
Four Quarters Cumulative Trailing Basis
ADJUSTED EARNINGSSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Net income (loss) available to shareholders$910$1,973$1,026$(197)$(1,284)
Less: Net investment gains (losses)(202)(173)(141)(59)290
Less: Net derivative gains (losses), excluding investment hedge adjustments1,4501,939(474)(2,490)(4,563)
Less: GMIB Fees and GMIB Costs(392)(139)72203350
Less: Amortization of DAC and VOBA(721)(573)(74)74428
Less: Market value adjustments and other846515925
Less: Provision for income tax (expense) benefit on reconciling adjustments(47)(237)126473727
Adjusted earnings$738$1,091$1,502$1,593$1,459
Five Quarters Average Stockholders' Equity Basis
BRIGHTHOUSE FINANCIAL, INC.’S COMMON STOCKHOLDERS’ EQUITY, EXCLUDING AOCISeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Brighthouse Financial, Inc.’s stockholders’ equity$12,198$14,259$15,224$16,266$16,690
Less: Preferred stock, net1,6311,5631,4961,4281,248
Brighthouse Financial, Inc.’s common stockholders’ equity10,56712,69613,72814,83815,442
Less: AOCI(181)2,0663,3624,4334,674
Brighthouse Financial, Inc.’s common stockholders’ equity, excluding AOCI$10,748$10,630$10,366$10,405$10,768
Five Quarters Average Common Stockholders' Equity Basis
ADJUSTED RETURN ON COMMON EQUITYSeptember 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Return on common equity8.6%15.5%7.5%(1.3)%(8.3)%
Return on AOCI(502.8)%95.5%30.5%(4.4)%(27.5)%
Return on common equity, excluding AOCI8.5%18.6%9.9%(1.9)%(11.9)%
Less: Return on net investment gains (losses)(1.9)%(1.6)%(1.4)%(0.6)%2.7%
Less: Return on net derivative gains (losses), excluding investment hedge adjustments13.5%18.2%(4.6)%(23.9)%(42.4)%
Less: Return on GMIB Fees and GMIB Costs(3.6)%(1.3)%0.7%2.0%3.3%
Less: Return on amortization of DAC and VOBA(6.7)%(5.4)%(0.7)%0.7%4.0%
Less: Return on market value adjustments and other0.7%0.6%0.2%0.1%0.2%
Less: Return on provision for income tax (expense) benefit on reconciling adjustments(0.4)%(2.2)%1.2%4.5%6.8%
Adjusted return on common equity6.9%10.3%14.5%15.3%13.5%

bhf-20191104_g11.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 Nine Months Ended
September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
September 30,
2022
September 30,
2021
Total revenues$1,482$3,797$2,740$2,016$2,512$8,019$5,126
Less: Net investment gains (losses)(45)(66)(68)(23)(16)(179)(36)
Less: Net derivative gains (losses)(416)1,733513(337)561,830(2,132)
Less: GMIB Fees6161606362182187
Less: Investment hedge adjustments(23)(9)(6)(5)(6)(38)(16)
Less: Other(1)(1)(3)
Total adjusted revenues$1,905$2,078$2,241$2,319$2,417$6,224$7,126
Total expenses$2,350$2,584$1,933$1,967$2,022$6,867$5,383
Less: Amortization of DAC and VOBA212371647464647(148)
Less: GMIB Costs39719769(26)14566373
Less: Other(21)(31)(37)4(3)(89)(17)
Total adjusted expenses$1,762$2,047$1,837$1,915$1,816$5,646$5,475

bhf-20191104_g11.jpg    


Financial Supplement
A-10



Investment Reconciliation Details (Unaudited, dollars in millions)
For the Three Months EndedFor the Nine Months Ended
NET INVESTMENT GAINS (LOSSES)September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
September 30,
2022
September 30,
2021
Investment portfolio gains (losses)$(47)$(66)$(61)$9$(12)$(174)$(24)
Investment portfolio credit loss (provision) release and (writedowns)2(7)(32)(4)(5)(12)
Net investment gains (losses)$(45)$(66)$(68)$(23)$(16)$(179)$(36)

For the Three Months Ended
NET INVESTMENT INCOME YIELD (1)September 30,
2022
June 30,
2022
March 31,
2022
December 31,
2021
September 30,
2021
Investment income yield3.35%4.06%4.50%4.80%5.29%
Investment fees and expenses(0.15)%(0.14)%(0.14)%(0.14)%(0.13)%
Net investment income yield3.20%3.92%4.36%4.66%5.16%
(1) See definitions for Non-GAAP and Other Financial Disclosures in this Appendix.

bhf-20191104_g11.jpg