BHF - Brighthouse Financial, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$65.00
DETAILS
HIGH:
$65.00
LOW:
$65.00
MEDIAN:
$65.00
CONSENSUS:
$65.00
UPSIDE:
4.05%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Revenue | 6,211 | 4,369 | 3,950 | 6,630 | 3,585 | 8,266 | 6,327 | 8,667 | 6,842 | 3,059 | 8,891 | 9,448 | 8,788 |
| Cost of Revenue | 1,805 | 2,356 | 3,614 | 56 | 518 | 7,569 | 5,115 | 5,401 | 4,974 | 5,439 | 4,927 | 5,721 | 0 |
| Gross Profit | 4,406 | 2,013 | 336 | 6,574 | 3,067 | 697 | 1,212 | 3,266 | 1,868 | (2,380) | 3,964 | 3,727 | 0 |
| Operating Expenses | |||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 0 | 693 | 730 | 647 | 665 | 627 | 620 | 534 | 463 | 501 | 576 | 0 | 0 |
| Other Expenses | 3,932 | 898 | 1,080 | 1,195 | 393 | 1,489 | 1,644 | 1,743 | 2,020 | 1,824 | 1,926 | 2,199 | 7,424 |
| Operating Expenses | 3,932 | 1,591 | 1,810 | 1,842 | 1,058 | 2,116 | 2,264 | 2,277 | 2,483 | 2,325 | 2,502 | 2,199 | 7,424 |
| Operating Income | |||||||||||||
| Operating Income | 474 | 422 | (1,474) | 4,732 | 2,009 | (1,419) | (1,052) | 989 | (615) | (4,705) | 1,462 | 1,528 | 1,364 |
| Interest Expense | 152 | 152 | 153 | 153 | 163 | 184 | 191 | 158 | 153 | 175 | 170 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||
| EBITDA | 626 | 574 | (1,321) | 4,885 | 2,172 | (1,235) | (861) | 1,165 | (445) | (4,513) | 1,658 | 1,560 | 8,788 |
| EBIT | 626 | 574 | (1,321) | 4,885 | 2,172 | (1,235) | (861) | 1,147 | (462) | (4,530) | 1,632 | 1,528 | 10,152 |
| Income Before Tax | 474 | 422 | (1,474) | 4,732 | 2,009 | (1,419) | (1,052) | 989 | (615) | (4,705) | 1,462 | 1,528 | 1,364 |
| Income Tax Expense | 36 | 29 | (367) | 848 | 361 | (363) | (317) | 119 | (237) | (1,766) | 343 | 369 | 333 |
| Net Income | 433 | 388 | (1,112) | 3,879 | 1,643 | (1,061) | (740) | 865 | (378) | (2,939) | 1,119 | 1,159 | 1,031 |
| Per Share Data | |||||||||||||
| EPS (Basic) | 5.79 | 4.67 | -18.65 | 51.73 | 18.55 | -11.59 | -6.53 | 7.36 | -3.16 | -24.54 | 9.12 | 9.44 | 8.40 |
| EPS (Diluted) | 5.79 | 4.64 | -18.39 | 51.30 | 18.39 | -11.59 | -6.53 | 7.36 | -3.16 | -23.95 | 9.12 | 9.44 | 8.40 |
| Shares Outstanding | 57.2 | 71.3 | 63.5 | 73.0 | 77.9 | 95.4 | 112.5 | 117.5 | 119.6 | 119.8 | 119.8 | 122.7 | 122.7 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||
| Cash & Cash Equivalents | 5,387 | 5,045 | 3,851 | 4,115 | 4,474 | 4,108 | 2,877 | 4,145 | 1,857 | 5,228 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 676 | 21,126 | 19,761 | 18,548 | 16,094 | 16,158 | 14,760 | 13,697 | 13,525 | 14,647 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 22,053 | 20,384 | 17,035 | 24,504 |
| Total Current Assets | 6,063 | 26,171 | 23,612 | 254,888 | 20,568 | 20,266 | 17,637 | 17,842 | 15,382 | 19,875 |
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 | 87,569 | 0 | 64,635 | 0 | 64,585 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 204 | 228 | 5,084 | 307 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 206,157 | 203,023 | 203,727 | 193,557 | 232,689 | 221,500 | 202,889 | 181,437 | 200,595 | 193,675 |
| Other Non-Current Assets | 27,078 | 6,172 | 6,224 | 1,324 | 1,206 | (81,466) | 6,733 | 7,015 | 8,215 | 8,380 |
| Total Non-Current Assets | 234,677 | 213,097 | 213,593 | 203,343 | 240,730 | 229,295 | 211,200 | 189,728 | 210,050 | 202,729 |
| Total Assets | 240,740 | 239,268 | 237,205 | 224,847 | 261,298 | 249,561 | 228,837 | 207,570 | 225,432 | 222,604 |
| Current Liabilities | ||||||||||
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,389 |
| Other Current Liabilities | 0 | (3,891) | (3,670) | 77,625 | (6,269) | (2) | 4,391 | 5,072 | 4,169 | 7,396 |
| Total Current Liabilities | 0 | 0 | 0 | 82,185 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Liabilities | ||||||||||
| Long-Term Debt | 3,155 | 3,155 | 3,156 | 3,156 | 3,157 | 3,436 | 4,365 | 3,963 | 3,612 | 4,707 |
| Deferred Tax Liabilities | 0 | 1,823 | 1,521 | 1,642 | 2,520 | 3,312 | 2,933 | 2,248 | 2,167 | 2,730 |
| Other Non-Current Liabilities | 230,752 | 229,266 | 227,520 | 215,610 | 239,416 | 224,727 | 205,304 | 187,478 | 205,073 | 200,306 |
| Total Non-Current Liabilities | 233,907 | 234,244 | 232,197 | 220,408 | 245,091 | 231,473 | 212,600 | 193,087 | 210,852 | 207,742 |
| Total Liabilities | 233,907 | 234,244 | 232,197 | 219,249 | 245,091 | 231,473 | 212,600 | 193,087 | 210,852 | 207,742 |
| Stockholders' Equity | ||||||||||
| Common Stock | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 13,597 |
| Retained Earnings | (686) | (1,119) | (1,507) | (637) | (642) | (534) | 585 | 1,346 | 707 | 0 |
| Accumulated Other Comprehensive Income | (3,729) | (5,278) | (5,246) | (5,935) | 4,172 | 5,716 | 3,240 | 716 | 1,375 | 1,265 |
| Total Stockholders' Equity | 6,768 | 4,959 | 4,943 | 5,462 | 16,142 | 18,023 | 16,172 | 14,418 | 14,515 | 14,862 |
| Total Liabilities & Equity | 240,740 | 239,268 | 237,205 | 226,006 | 261,298 | 249,561 | 228,837 | 207,570 | 225,432 | 222,604 |
| Debt Metrics | ||||||||||
| Total Debt | 3,155 | 3,155 | 3,156 | 3,156 | 3,157 | 3,436 | 4,365 | 3,963 | 3,612 | 4,707 |
| Net Debt | (2,232) | (1,890) | (695) | (959) | (1,317) | (672) | 1,488 | (182) | 1,755 | (521) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Net Income | 433 | 388 | (1,112) | 10 | (103) | (1,056) | (735) | 870 | (378) | (2,939) |
| Depreciation & Amortization | 0 | 0 | 0 | (233) | 0 | 0 | 0 | 18 | 17 | 17 |
| Stock-Based Compensation | 0 | 0 | 0 | 22 | 23 | 21 | 21 | 40 | 0 | 0 |
| Change in Working Capital | 0 | (101) | (1,252) | 537 | 2,127 | 4,408 | 2,783 | 4,988 | 3,709 | 2,053 |
| Other Non-Cash Items | (535) | (577) | 2,227 | (1,542) | (1,301) | (2,485) | (241) | (2,814) | 48 | 4,605 |
| Operating Cash Flow | (102) | (290) | (137) | (1,228) | 746 | 888 | 1,828 | 3,062 | 3,396 | 3,736 |
| Investing Activities | ||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1,496) | 1,339 |
| Acquisitions | 0 | 38 | 0 | (562) | (566) | (404) | (161) | (83) | 1 | 214 |
| Purchases of Investments | (183) | (16,420) | (10,345) | (20,487) | (25,793) | (20,210) | (21,518) | (19,421) | (22,628) | (42,510) |
| Sales/Maturities of Investments | 0 | 13,627 | 7,498 | 16,033 | 18,107 | 14,911 | 16,281 | 17,956 | 20,206 | 47,687 |
| Other Investing Activities | 347 | 561 | (597) | (3,260) | (3,986) | (140) | (1,943) | (2,990) | 2 | (2,056) |
| Investing Cash Flow | 164 | (2,194) | (3,196) | (8,276) | (12,238) | (5,843) | (7,341) | (4,538) | (3,915) | 4,674 |
| Financing Activities | ||||||||||
| Net Debt Issuance | 0 | (2) | (2) | (3) | (280) | (937) | 398 | 366 | 778 | (26) |
| Stock Repurchased | (102) | (250) | (250) | (488) | (499) | (473) | (442) | (105) | (668) | (634) |
| Dividends Paid | (102) | (102) | (102) | (104) | (89) | (44) | (21) | 0 | (1,798) | 0 |
| Other Financing Activities | 96 | 4,032 | 3,423 | 9,740 | 12,387 | 6,692 | 3,898 | 3,503 | (1,164) | (4,092) |
| Financing Cash Flow | (108) | 3,678 | 3,069 | 9,145 | 11,858 | 6,186 | 4,245 | 3,764 | (2,852) | (4,752) |
| Cash Position | ||||||||||
| Net Change in Cash | (46) | 1,194 | (264) | (359) | 366 | 1,231 | (1,268) | 2,288 | (3,371) | 3,658 |
| Cash at Beginning | 245 | 3,851 | 4,115 | 4,474 | 4,108 | 2,877 | 4,145 | 1,857 | 5,228 | 1,570 |
| Cash at End | 199 | 5,045 | 3,851 | 4,115 | 4,474 | 4,108 | 2,877 | 4,145 | 1,857 | 5,228 |
| Free Cash Flow | (102) | (290) | (137) | (1,228) | 746 | 888 | 1,828 | 3,062 | 1,900 | 5,075 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||
| Revenue | 6,211 | 4,369 | 3,950 | 6,630 | 3,585 | 8,266 | 6,327 | 8,667 | 6,842 | 3,059 | 8,891 | 9,448 | 8,788 |
| Gross Profit | 4,406 | 2,013 | 336 | 6,574 | 3,067 | 697 | 1,212 | 3,266 | 1,868 | (2,380) | 3,964 | 3,727 | 0 |
| Operating Income | 474 | 422 | (1,474) | 4,732 | 2,009 | (1,419) | (1,052) | 989 | (615) | (4,705) | 1,462 | 1,528 | 1,364 |
| Net Income | 433 | 388 | (1,112) | 3,879 | 1,643 | (1,061) | (740) | 865 | (378) | (2,939) | 1,119 | 1,159 | 1,031 |
| EPS (Diluted) | 5.79 | 4.64 | -18.39 | 51.30 | 18.39 | -11.59 | -6.53 | 7.36 | -3.16 | -23.95 | 9.12 | 9.44 | 8.40 |
| Balance Sheet | |||||||||||||
| Cash & Equivalents | 5,387 | 5,045 | 3,851 | 4,115 | 4,474 | 4,108 | 2,877 | 4,145 | 1,857 | 5,228 | |||
| Total Assets | 240,740 | 239,268 | 237,205 | 224,847 | 261,298 | 249,561 | 228,837 | 207,570 | 225,432 | 222,604 | |||
| Total Debt | 3,155 | 3,155 | 3,156 | 3,156 | 3,157 | 3,436 | 4,365 | 3,963 | 3,612 | 4,707 | |||
| Stockholders' Equity | 6,768 | 4,959 | 4,943 | 5,462 | 16,142 | 18,023 | 16,172 | 14,418 | 14,515 | 14,862 | |||
| Cash Flow | |||||||||||||
| Operating Cash Flow | (102) | (290) | (137) | (1,228) | 746 | 888 | 1,828 | 3,062 | 3,396 | 3,736 | |||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1,496) | 1,339 | |||
| Free Cash Flow | (102) | (290) | (137) | (1,228) | 746 | 888 | 1,828 | 3,062 | 1,900 | 5,075 | |||