BNT: Brookfield Wealth Solutions Ltd Financial Statements

Balance sheet, income statement, and cash flow statements for Brookfield Wealth Solutions Ltd (BNT).

OverviewDividends

$8.36B Market Cap.

As of 05/14/2025 5:00 PM ET (MRY) • Disclaimer

BNT Market Cap. (MRY)


BNT Shares Outstanding (MRY)


BNT Assets (MRY)


Total Assets

$139.95B

Total Liabilities

$126.88B

Total Investments

$90.60B

BNT Income (MRY)


Revenue

$14.10B

Net Income

$1.21B

Operating Expense

$2.59B

BNT Cash Flow (MRY)


CF Operations

$4.57B

CF Investing

$1.43B

CF Financing

$1.92B

BNT Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$139,953,000,000 (127.04%)

$61,643,000,000 (41.84%)

$43,458,000,000 (278.13%)

$11,493,000,000 (698.13%)

Assets Current

-

-

-

-

Assets Non-Current

-

-

-

-

Goodwill & Intangible Assets

$2,473,000,000 (594.66%)

$356,000,000 (105.78%)

$173,000,000 (0%)

$0 (0%)

Shareholders Equity

$12,226,000,000 (103.46%)

$6,009,000,000 (258.32%)

$1,677,000,000 (16.86%)

$1,435,000,000 (1628.92%)

Property Plant & Equipment Net

$2,638,000,000 (128.40%)

$1,155,000,000 (-6.10%)

$1,230,000,000 (61400.00%)

$2,000,000 (0.00%)

Cash & Equivalents

$12,243,000,000 (184.19%)

$4,308,000,000 (100.84%)

$2,145,000,000 (445.80%)

$393,000,000 (1022.86%)

Accumulated Other Comprehensive Income

$204,000,000 (270.00%)

-$120,000,000 (77.06%)

-$523,000,000 (0%)

$0 (0%)

Deferred Revenue

$0 (0%)

$0 (0%)

$0 (0%)

$82,000,000 (0%)

Total Investments

$90,600,000,000 (132.44%)

$38,977,000,000 (33.21%)

$29,259,000,000 (438.54%)

$5,433,000,000 (352.75%)

Investments Current

-

-

-

-

Investments Non-Current

-

-

-

-

Inventory

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Trade & Non-Trade Receivables

$647,000,000 (-9.00%)

$711,000,000 (-30.63%)

$1,025,000,000 (0%)

$0 (0%)

Trade & Non-Trade Payables

$684,000,000 (21.28%)

$564,000,000 (134.02%)

$241,000,000 (-55.54%)

$542,000,000 (8933.33%)

Accumulated Retained Earnings (Deficit)

$2,054,000,000 (117.35%)

$945,000,000 (204.84%)

$310,000,000

-

Tax Assets

$760,000,000 (75.93%)

$432,000,000 (-11.84%)

$490,000,000 (2350.00%)

$20,000,000 (0%)

Tax Liabilities

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Debt

$4,540,000,000 (21.29%)

$3,743,000,000 (-1.58%)

$3,803,000,000 (448.77%)

$693,000,000 (0%)

Debt Current

-

-

-

-

Debt Non-Current

-

-

-

-

Total Liabilities

$126,877,000,000 (140.32%)

$52,794,000,000 (34.70%)

$39,193,000,000 (289.67%)

$10,058,000,000 (641.19%)

Liabilities Current

-

-

-

-

Liabilities Non-Current

-

-

-

-

BNT Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$14,103,000,000 (104.04%)

$6,912,000,000 (56.63%)

$4,413,000,000 (323.92%)

$1,041,000,000 (102.53%)

Cost of Revenue

$9,935,000,000 (123.76%)

$4,440,000,000 (48.25%)

$2,995,000,000 (160.89%)

$1,148,000,000 (126.88%)

Selling General & Administrative Expense

$2,593,000,000 (84.03%)

$1,409,000,000 (80.18%)

$782,000,000 (15540.00%)

$5,000,000 (-16.67%)

Research & Development Expense

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Operating Expenses

$2,593,000,000 (84.03%)

$1,409,000,000 (80.18%)

$782,000,000 (15540.00%)

$5,000,000 (-16.67%)

Interest Expense

$362,000,000 (45.38%)

$249,000,000 (139.42%)

$104,000,000 (10300.00%)

$1,000,000 (0%)

Income Tax Expense

-$34,000,000 (-300.00%)

$17,000,000 (-45.16%)

$31,000,000 (3200.00%)

-$1,000,000 (-200.00%)

Net Loss Income from Discontinued Operations

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

$1,247,000,000 (56.46%)

$797,000,000 (59.08%)

$501,000,000 (547.32%)

-$112,000,000 (-11300.00%)

Net Income to Non-Controlling Interests

$33,000,000 (3200.00%)

$1,000,000 (-50.00%)

$2,000,000 (0%)

$0 (0%)

Net Income

$1,214,000,000 (52.51%)

$796,000,000 (59.52%)

$499,000,000 (545.54%)

-$112,000,000 (-11300.00%)

Preferred Dividends Income Statement Impact

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income Common Stock

$1,214,000,000 (52.51%)

$796,000,000 (59.52%)

$499,000,000 (545.54%)

-$112,000,000 (-11300.00%)

Weighted Average Shares

$145,466,310 (29.27%)

$112,531,736 (226.69%)

$34,446,537 (23.75%)

$27,836,677

Weighted Average Shares Diluted

-

-

-

-

Earning Before Interest & Taxes (EBIT)

$1,542,000,000 (45.20%)

$1,062,000,000 (67.51%)

$634,000,000 (666.07%)

-$112,000,000 (-5700.00%)

Gross Profit

$4,168,000,000 (68.61%)

$2,472,000,000 (74.33%)

$1,418,000,000 (1425.23%)

-$107,000,000 (-1437.50%)

Operating Income

$1,575,000,000 (48.17%)

$1,063,000,000 (67.14%)

$636,000,000 (667.86%)

-$112,000,000 (-5700.00%)

BNT Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

$1,433,000,000 (179.22%)

-$1,809,000,000 (62.92%)

-$4,878,000,000 (-22.84%)

-$3,971,000,000 (-931.43%)

Net Cash Flow from Financing

$1,922,000,000 (-22.03%)

$2,465,000,000 (-58.88%)

$5,994,000,000 (127.05%)

$2,640,000,000 (20207.69%)

Net Cash Flow from Operations

$4,569,000,000 (203.19%)

$1,507,000,000 (134.01%)

$644,000,000 (-61.85%)

$1,688,000,000 (323.06%)

Net Cash Flow / Change in Cash & Cash Equivalents

$7,924,000,000 (266.34%)

$2,163,000,000 (22.90%)

$1,760,000,000 (393.00%)

$357,000,000 (1222.22%)

Net Cash Flow - Business Acquisitions and Disposals

$8,802,000,000 (674.92%)

-$1,531,000,000 (62.48%)

-$4,081,000,000 (0%)

$0 (0%)

Net Cash Flow - Investment Acquisitions and Disposals

-$6,599,000,000 (-15246.51%)

-$43,000,000 (94.17%)

-$737,000,000 (80.79%)

-$3,837,000,000 (-899.22%)

Capital Expenditure

-$6,000,000 (86.36%)

-$44,000,000 (-131.58%)

-$19,000,000 (-1800.00%)

-$1,000,000 (0.00%)

Issuance (Repayment) of Debt Securities

-$134,000,000 (21.18%)

-$170,000,000 (-106.71%)

$2,532,000,000 (104.52%)

$1,238,000,000 (0%)

Issuance (Purchase) of Equity Shares

$4,000,000 (0%)

$0 (0%)

$450,000,000 (-68.09%)

$1,410,000,000 (10746.15%)

Payment of Dividends & Other Cash Distributions

-$14,000,000 (-180.00%)

-$5,000,000 (16.67%)

-$6,000,000 (25.00%)

-$8,000,000 (0%)

Effect of Exchange Rate Changes on Cash

$11,000,000 (0%)

$0 (0%)

-$8,000,000 (-900.00%)

$1,000,000 (120.00%)

Share Based Compensation

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Depreciation Amortization & Accretion

$206,000,000 (312.00%)

$50,000,000 (284.62%)

$13,000,000 (0%)

$0 (0%)

BNT Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

29.60% (-17.32%)

35.80% (11.53%)

32.10% (411.65%)

-10.30% (-743.75%)

Profit Margin

8.60% (-25.22%)

11.50% (1.77%)

11.30% (204.63%)

-10.80% (-5500.00%)

EBITDA Margin

12.40% (-22.98%)

16.10% (9.52%)

14.70% (236.11%)

-10.80% (-2800.00%)

Return on Average Equity (ROAE)

13.50% (-41.30%)

23.00% (-38.50%)

37.40% (579.49%)

-7.80%

Return on Average Assets (ROAA)

1.00% (-33.33%)

1.50% (25.00%)

1.20% (220.00%)

-1.00%

Return on Sales (ROS)

10.90% (-29.22%)

15.40% (6.94%)

14.40% (233.33%)

-10.80% (-2800.00%)

Return on Invested Capital (ROIC)

1.40% (-33.33%)

2.10% (40.00%)

1.50% (266.67%)

-0.90%

Dividend Yield

0.40% (-42.86%)

0.70% (-61.11%)

1.80% (350.00%)

0.40%

Price to Earnings Ratio (P/E)

6.61 (72.09%)

3.84 (68.76%)

2.28 (117.88%)

-12.73

Price to Sales Ratio (P/S)

0.59 (-9.89%)

0.66 (169.26%)

0.24 (-85.43%)

1.68

Price to Book Ratio (P/B)

0.68 (-9.66%)

0.76 (17.57%)

0.64 (-47.08%)

1.22

Debt to Equity Ratio (D/E)

10.38 (18.12%)

8.79 (-62.41%)

23.37 (233.44%)

7.01 (-57.13%)

Earnings Per Share (EPS)

8.69 (-17.32%)

10.51 (-23.56%)

13.75 (379.47%)

-4.92

Sales Per Share (SPS)

96.95 (57.84%)

61.42 (-52.06%)

128.11 (242.57%)

37.4

Free Cash Flow Per Share (FCFPS)

31.37 (141.27%)

13 (-28.35%)

18.14 (-70.06%)

60.6

Book Value Per Share (BVPS)

84.05 (57.40%)

53.4 (9.68%)

48.68 (-5.56%)

51.55

Tangible Assets Book Value Per Share (TABVPS)

945.1 (73.53%)

544.62 (-56.66%)

1,256.59 (204.35%)

412.87

Enterprise Value Over EBIT (EV/EBIT)

-1 (-125.00%)

4 (100.00%)

2 (116.67%)

-12

Enterprise Value Over EBITDA (EV/EBITDA)

-0.52 (-114.56%)

3.6 (94.86%)

1.85 (115.47%)

-11.94

Asset Turnover

0.12 (-10.45%)

0.13 (28.85%)

0.1 (14.29%)

0.09

Current Ratio

-

-

-

-

Dividends

$0.24 (-14.29%)

$0.28 (-50.00%)

$0.56 (115.38%)

$0.26 (0%)

Free Cash Flow (FCF)

$4,563,000,000 (211.89%)

$1,463,000,000 (134.08%)

$625,000,000 (-62.95%)

$1,687,000,000 (323.87%)

Enterprise Value (EV)

-$916,415,154 (-122.90%)

$4,001,906,182 (234.93%)

$1,194,832,143 (-10.66%)

$1,337,411,081

Earnings Before Tax (EBT)

$1,180,000,000 (45.14%)

$813,000,000 (53.40%)

$530,000,000 (569.03%)

-$113,000,000 (-5750.00%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

$1,748,000,000 (57.19%)

$1,112,000,000 (71.87%)

$647,000,000 (677.68%)

-$112,000,000 (-5700.00%)

Invested Capital

$129,777,000,000 (113.72%)

$60,722,000,000 (35.11%)

$44,943,000,000 (281.10%)

$11,793,000,000 (739.36%)

Working Capital

-

-

-

-

Tangible Asset Value

$137,480,000,000 (124.32%)

$61,287,000,000 (41.59%)

$43,285,000,000 (276.62%)

$11,493,000,000 (698.13%)

Market Capitalization

$8,355,584,846 (83.93%)

$4,542,906,182 (321.49%)

$1,077,832,143 (-38.18%)

$1,743,411,081

Average Equity

$9,008,750,000 (159.90%)

$3,466,250,000 (159.84%)

$1,334,000,000 (-7.04%)

$1,435,000,000

Average Assets

$117,677,750,000 (128.76%)

$51,441,250,000 (21.53%)

$42,328,500,000 (268.30%)

$11,493,000,000

Invested Capital Average

$109,457,000,000 (112.61%)

$51,483,000,000 (18.63%)

$43,396,750,000 (268.01%)

$11,792,250,000

Shares

145,466,310 (29.27%)

112,531,736 (226.69%)

34,446,537 (23.75%)

27,836,677