F&G Annuities & Life (FG) Financials

$28.09 +0.35 (+1.26%)

As of 01:55 PM Eastern

Annual Income Statements for F&G Annuities & Life

This table shows F&G Annuities & Life's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2021	2022	2023	2024	2025
Period end date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Net Income / (Loss) Attributable to Common Shareholders	1,240	635	-58	622	248
Consolidated Net Income / (Loss)	1,240	635	-58	642	271
Net Income / (Loss) Continuing Operations	1,232	635	-58	642	271
Total Pre-Tax Income	1,552	793	-35	778	323
Total Operating Income	1,581	822	62	910	487
Total Gross Profit	3,845	2,192	4,268	5,448	5,438
Total Revenue	3,974	2,349	4,500	5,744	5,731
Operating Revenue	3,974	2,349	4,500	5,744	5,731
Total Cost of Revenue	129	157	232	296	293
Operating Cost of Revenue	129	157	232	296	293
Total Operating Expenses	2,264	1,370	4,206	4,538	4,951
Selling, General & Admin Expense	105	102	146	203	156
Depreciation Expense	271	324	412	569	665
Other Operating Expenses / (Income)	1,888	944	3,648	3,766	4,130
Total Other Income / (Expense), net	-29	-29	-97	-132	-164
Interest Expense	29	29	97	132	164
Income Tax Expense	320	158	23	136	52
Preferred Stock Dividends Declared	-	0.00	0.00	17	17
Net Income / (Loss) Attributable to Noncontrolling Interest	-	-	0.00	3.00	6.00
Basic Earnings per Share	$11.81	$5.52	($0.47)	$4.98	$1.89
Weighted Average Basic Shares Outstanding	105M	115M	124M	125M	131M
Diluted Earnings per Share	$11.81	$5.52	($0.47)	$4.88	$1.88
Weighted Average Diluted Shares Outstanding	105M	115M	124M	131M	132M
Weighted Average Basic & Diluted Shares Outstanding	-	126.41M	126.28M	126.77M	135.61M

This table shows F&G Annuities & Life's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Period end date	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	12/31/2025	3/31/2026
Net Income / (Loss) Attributable to Common Shareholders	306	-299	111	198	-10	323	-25	35	114	124	244
Consolidated Net Income / (Loss)	306	-299	116	204	-5.00	327	-21	42	120	130	249
Net Income / (Loss) Continuing Operations	306	-299	116	204	-5.00	327	-21	42	120	130	249
Total Pre-Tax Income	380	-375	142	254	-30	412	-26	57	131	161	323
Total Operating Income	404	-349	172	282	6.00	450	14	98	173	202	364
Total Gross Profit	793	1,547	1,514	1,083	198	1,558	841	1,291	391	3,024	1,127
Total Revenue	851	1,612	1,569	1,172	1,444	1,559	908	1,364	1,694	1,765	1,187
Operating Revenue	851	1,612	1,569	1,172	1,444	1,559	908	1,364	1,694	1,765	1,187
Total Cost of Revenue	58	65	55	89	1,246	1.00	67	73	1,303	-1,259	60
Operating Cost of Revenue	58	65	55	89	1,246	1.00	67	73	1,303	-1,259	60
Total Operating Expenses	389	1,896	1,342	801	192	1,108	827	1,193	218	2,822	763
Selling, General & Admin Expense	38	39	58	46	45	54	41	42	38	35	33
Depreciation Expense	108	110	123	147	147	152	153	158	180	174	173
Other Operating Expenses / (Income)	243	1,747	1,161	608	-	902	633	993	-	-	557
Total Other Income / (Expense), net	-24	-26	-30	-28	-36	-38	-40	-41	-42	-41	-41
Interest Expense	24	26	30	28	36	38	40	41	42	41	41
Income Tax Expense	74	-76	26	50	-25	85	-5.00	15	11	31	74
Preferred Stock Dividends Declared	0.00	-	4.00	5.00	4.00	4.00	4.00	5.00	4.00	4.00	4.00
Net Income / (Loss) Attributable to Noncontrolling Interest	-	-	1.00	1.00	1.00	-	0.00	2.00	2.00	2.00	1.00
Basic Earnings per Share	$2.47	($2.42)	$0.90	$1.60	($0.08)	$2.56	($0.20)	$0.26	$0.86	$0.97	$1.83
Weighted Average Basic Shares Outstanding	124M	124M	124M	124M	124M	125M	126M	133M	133M	131M	133M
Diluted Earnings per Share	$2.45	($2.40)	$0.88	$1.55	($0.08)	$2.53	($0.20)	$0.26	$0.85	$0.97	$1.78
Weighted Average Diluted Shares Outstanding	125M	124M	130M	131M	124M	131M	126M	134M	139M	132M	139M
Weighted Average Basic & Diluted Shares Outstanding	125.50M	126.28M	126.14M	126.10M	126.09M	126.77M	134.76M	134.65M	134.62M	135.61M	132.48M

This table details how cash moves in and out of F&G Annuities & Life's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2021	2022	2023	2024	2025
Period end date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Net Change in Cash & Equivalents	644	-573	603	701	-778
Net Cash From Operating Activities	1,871	3,171	5,834	5,999	4,681
Net Cash From Continuing Operating Activities	1,871	3,171	5,834	5,999	4,681
Net Income / (Loss) Continuing Operations	1,240	635	-58	642	271
Consolidated Net Income / (Loss)	1,240	635	-58	642	271
Depreciation Expense	271	324	412	569	665
Non-Cash Adjustments To Reconcile Net Income	125	2,260	4,750	4,424	3,153
Changes in Operating Assets and Liabilities, net	235	-48	730	364	592
Net Cash From Investing Activities	-6,862	-9,370	-8,918	-7,953	-8,429
Net Cash From Continuing Investing Activities	-6,862	-9,370	-8,918	-7,953	-8,429
Purchase of Property, Plant & Equipment	-33	-32	-27	-24	-15
Acquisitions	-1,731	-987	-1,137	-1,114	-2,386
Purchase of Investments	-14,556	-12,426	-13,326	-16,922	-22,498
Sale and/or Maturity of Investments	9,501	4,088	5,591	10,635	16,523
Other Investing Activities, net	-43	-13	-19	-528	-53
Net Cash From Financing Activities	5,635	5,626	3,687	2,655	2,970
Net Cash From Continuing Financing Activities	5,635	5,626	3,687	2,655	2,970
Repayment of Debt	-2,931	-3,454	-4,826	-8,645	-9,074
Repurchase of Common Equity	0.00	0.00	-18	-12	-10
Payment of Dividends	0.00	0.00	-101	-135	-155
Issuance of Debt	400	550	845	1,050	375
Issuance of Preferred Equity	-	0.00	0.00	250	0.00
Issuance of Common Equity	-	-	0.00	0.00	269
Other Financing Activities, net	8,166	8,530	7,787	10,147	11,565

This table details how cash moves in and out of F&G Annuities & Life's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Period end date	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	12/31/2025	3/31/2026
Net Change in Cash & Equivalents	54	-179	809	1,154	13	-1,275	1,029	-1,409	305	-703	-162
Net Cash From Operating Activities	795	2,222	1,534	1,055	2,090	1,320	956	1,620	937	1,168	743
Net Cash From Continuing Operating Activities	795	2,222	1,534	1,055	2,090	1,320	956	1,620	937	1,168	743
Net Income / (Loss) Continuing Operations	306	-299	116	204	-5.00	327	-21	42	120	130	249
Consolidated Net Income / (Loss)	306	-299	116	204	-5.00	327	-21	42	120	130	249
Depreciation Expense	108	110	123	147	147	152	153	158	180	174	173
Non-Cash Adjustments To Reconcile Net Income	490	1,636	1,114	736	1,733	841	999	1,336	461	357	771
Changes in Operating Assets and Liabilities, net	-109	775	181	-32	215	-	-175	84	176	507	-450
Net Cash From Investing Activities	-1,408	-3,264	-1,384	-1,845	-1,916	-2,808	-809	-3,464	-1,869	-2,287	-939
Net Cash From Continuing Investing Activities	-1,408	-3,264	-1,384	-1,845	-1,916	-2,808	-809	-3,464	-1,869	-2,287	-939
Purchase of Property, Plant & Equipment	-7.00	-6.00	-7.00	-5.00	-7.00	-5.00	-5.00	-4.00	-3.00	-3.00	-2.00
Acquisitions	-259	-227	-266	-397	-226	-225	-664	-413	-520	-789	-263
Purchase of Investments	-3,286	-3,133	-3,629	-3,484	-4,895	-4,907	-4,986	-6,265	-4,819	-6,428	-3,758
Sale and/or Maturity of Investments	2,144	121	2,793	2,047	3,427	2,368	4,857	3,234	3,484	4,948	3,006
Other Investing Activities, net	-	-19	-275	-6.00	-215	-39	-11	-16	-11	-15	78
Net Cash From Financing Activities	667	863	659	1,944	-161	213	882	435	1,237	416	34
Net Cash From Continuing Financing Activities	667	863	659	1,944	-161	213	882	435	1,237	416	34
Repayment of Debt	-1,177	-1,525	-1,488	-2,538	-2,802	-1,817	-2,505	-2,236	-2,216	-2,117	-2,557
Repurchase of Common Equity	-2.00	-	-6.00	-	-	-6.00	-3.00	-	-	-7.00	-29
Payment of Dividends	-25	-26	-26	-35	-37	-37	-33	-40	-38	-44	-42
Issuance of Debt	-	345	0.00	550	-	500	375	-	-	-	0.00
Issuance of Common Equity	-	-	0.00	-	-	-	269	-	-	-	0.00
Other Financing Activities, net	1,871	2,069	1,929	3,967	2,678	1,573	2,779	2,711	3,491	2,584	2,662

This table presents F&G Annuities & Life's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2021	2022	2023	2024	2025
Period end date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Total Assets	48,730	54,628	70,202	84,931	98,430
Total Current Assets	6,321	34,703	44,392	51,941	56,364
Cash & Equivalents	1,533	960	1,563	2,264	1,486
Short-Term Investments	373	32,774	41,871	48,727	53,743
Prepaid Expenses	613	941	931	950	1,052
Current Deferred & Refundable Income Taxes	50	28	27	0.00	83
Plant, Property, & Equipment, net	13	0.00	0.00	0.00	0.00
Total Noncurrent Assets	42,396	19,925	25,810	32,990	42,066
Long-Term Investments	34,788	4,059	5,082	5,456	7,808
Noncurrent Note & Lease Receivables	-	4,554	5,336	5,926	7,891
Goodwill	1,756	1,749	1,749	2,179	2,180
Intangible Assets	2,234	3,429	4,207	5,572	6,275
Noncurrent Deferred & Refundable Income Taxes	0.00	600	388	299	82
Other Noncurrent Operating Assets	3,618	5,534	9,048	13,558	17,830
Total Liabilities & Shareholders' Equity	48,730	54,628	70,202	84,931	98,430
Total Liabilities	44,245	52,223	67,099	80,855	93,513
Total Current Liabilities	1,297	1,260	2,011	2,224	2,701
Accounts Payable	1,297	1,260	2,011	2,219	2,701
Total Noncurrent Liabilities	42,948	50,963	65,088	78,631	90,812
Long-Term Debt	977	1,114	1,754	2,171	2,237
Other Noncurrent Operating Liabilities	41,947	49,849	63,334	76,460	88,575
Total Equity & Noncontrolling Interests	4,485	2,405	3,103	4,076	4,917
Total Preferred & Common Equity	4,485	2,405	3,103	3,951	4,804
Preferred Stock	-	-	0.00	0.00	0.00
Total Common Equity	4,485	2,405	3,103	3,951	4,804
Common Stock	2,750	3,162	3,185	3,464	3,764
Retained Earnings	1,001	2,061	1,926	2,440	2,568
Treasury Stock	-	0.00	-18	-30	-40
Accumulated Other Comprehensive Income / (Loss)	734	-2,818	-1,990	-1,923	-1,488
Noncontrolling Interest	-	-	0.00	125	113

This table presents F&G Annuities & Life's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025	Q2 2025	Q3 2025	Q1 2026
Period end date	3/31/2023	6/30/2023	9/30/2023	3/31/2024	6/30/2024	9/30/2024	3/31/2025	6/30/2025	9/30/2025	3/31/2026
Total Assets	59,414	62,587	63,623	74,434	78,512	84,123	88,007	91,816	96,137	101,031
Total Current Assets	37,530	39,398	39,884	46,269	48,767	52,073	52,655	53,810	55,809	55,886
Cash & Equivalents	1,584	1,688	1,742	2,372	3,526	3,539	3,293	1,884	2,189	1,324
Short-Term Investments	34,973	36,529	37,039	42,894	44,247	47,590	48,458	50,953	52,511	53,353
Prepaid Expenses	948	1,168	1,076	980	983	942	904	967	1,042	1,131
Current Deferred & Refundable Income Taxes	25	13	27	23	11	2.00	-	6.00	67	78
Plant, Property, & Equipment, net	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Noncurrent Assets	21,884	23,189	23,739	28,165	29,745	32,050	35,352	38,006	40,328	45,052
Long-Term Investments	4,463	4,773	4,655	5,544	5,876	6,177	5,885	6,696	7,463	7,683
Noncurrent Note & Lease Receivables	4,984	5,076	5,174	5,440	5,439	5,626	6,366	6,940	7,391	8,459
Goodwill	1,749	1,749	1,749	2,017	2,017	2,179	2,179	2,179	2,180	2,124
Intangible Assets	3,677	3,851	4,005	4,612	4,952	5,349	5,721	5,943	6,097	6,406
Noncurrent Deferred & Refundable Income Taxes	544	546	576	345	327	181	268	258	112	97
Other Noncurrent Operating Assets	6,467	7,194	7,580	10,207	11,134	12,538	14,933	15,990	17,085	20,283
Total Liabilities & Shareholders' Equity	59,414	62,587	63,623	74,434	78,512	84,123	88,007	91,816	96,137	101,031
Total Liabilities	56,929	60,069	61,251	70,751	74,724	79,648	83,522	87,259	91,197	96,282
Total Current Liabilities	1,453	1,719	1,452	2,237	2,328	3,291	2,323	2,568	2,696	2,367
Accounts Payable	1,453	1,719	1,452	2,237	2,328	3,291	2,314	2,568	2,696	2,367
Total Noncurrent Liabilities	55,476	58,350	59,799	68,514	72,396	76,357	81,199	84,691	88,501	93,915
Long-Term Debt	1,572	1,571	1,569	1,748	2,038	2,038	2,234	2,235	2,236	2,238
Other Noncurrent Operating Liabilities	53,904	56,779	58,230	66,766	70,358	74,319	78,965	82,456	86,265	91,677
Total Equity & Noncontrolling Interests	2,485	2,518	2,372	3,683	3,788	4,475	4,485	4,557	4,940	4,749
Total Preferred & Common Equity	2,485	2,518	2,372	3,546	3,654	4,346	4,363	4,438	4,824	4,639
Preferred Stock	-	-	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	2,485	2,518	2,372	3,546	3,654	4,346	4,363	4,438	4,824	4,639
Common Stock	3,167	3,173	3,178	3,442	3,449	3,456	3,741	3,747	3,755	3,773
Retained Earnings	1,866	1,971	2,252	2,011	2,182	2,145	2,389	2,394	2,478	2,778
Treasury Stock	0.00	-16	-18	-24	-24	-24	-33	-33	-33	-69
Accumulated Other Comprehensive Income / (Loss)	-2,548	-2,610	-3,040	-1,883	-1,953	-1,231	-1,734	-1,670	-1,376	-1,843
Noncontrolling Interest	-	-	-	137	134	129	122	119	116	110

This table displays calculated financial ratios and metrics derived from F&G Annuities & Life's official financial filings.

Metric	2021	2022	2023	2024	2025
Period end date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Growth Metrics	-	-	-	-	-
Revenue Growth	0.00%	-40.89%	91.57%	27.64%	-0.23%
EBITDA Growth	0.00%	-38.12%	-58.64%	212.03%	-22.11%
EBIT Growth	0.00%	-48.01%	-92.46%	1,367.74%	-46.48%
NOPAT Growth	0.00%	-47.55%	-93.41%	1,630.24%	-45.59%
Net Income Growth	0.00%	-48.79%	-109.13%	1,206.90%	-57.79%
EPS Growth	0.00%	-53.26%	-108.51%	1,138.30%	-61.48%
Operating Cash Flow Growth	0.00%	69.48%	83.98%	2.83%	-21.97%
Free Cash Flow Firm Growth	0.00%	0.00%	154.81%	-22.66%	-16.46%
Invested Capital Growth	0.00%	-9.74%	-27.38%	-14.98%	-11.32%
Revenue Q/Q Growth	0.00%	0.00%	28.02%	-0.91%	3.73%
EBITDA Q/Q Growth	0.00%	0.00%	-67.91%	131.82%	-16.40%
EBIT Q/Q Growth	0.00%	0.00%	-94.31%	719.82%	-33.74%
NOPAT Q/Q Growth	0.00%	0.00%	-95.83%	866.44%	-31.82%
Net Income Q/Q Growth	0.00%	0.00%	-189.23%	3,912.50%	-42.09%
EPS Q/Q Growth	0.00%	0.00%	-771.43%	9,860.00%	-45.35%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	19.18%	-13.07%	-3.15%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	-35.90%	27.09%
Invested Capital Q/Q Growth	0.00%	0.00%	-10.54%	1.17%	-1.63%
Profitability Metrics	-	-	-	-	-
Gross Margin	96.75%	93.32%	94.84%	94.85%	94.89%
EBITDA Margin	46.60%	48.79%	10.53%	25.75%	20.10%
Operating Margin	39.78%	34.99%	1.38%	15.84%	8.50%
EBIT Margin	39.78%	34.99%	1.38%	15.84%	8.50%
Profit (Net Income) Margin	31.20%	27.03%	-1.29%	11.18%	4.73%
Tax Burden Percent	79.90%	80.08%	165.71%	82.52%	83.90%
Interest Burden Percent	98.17%	96.47%	-56.45%	85.49%	66.32%
Effective Tax Rate	20.62%	19.92%	0.00%	17.48%	16.10%
Return on Invested Capital (ROIC)	0.00%	0.00%	0.00%	0.00%	0.00%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Net Nonoperating Assets (RNNOA)	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Equity (ROE)	27.65%	18.43%	-2.11%	17.89%	6.03%
Cash Return on Invested Capital (CROIC)	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Return on Assets (OROA)	3.24%	1.59%	0.10%	1.17%	0.53%
Return on Assets (ROA)	2.54%	1.23%	-0.09%	0.83%	0.30%
Return on Common Equity (ROCE)	27.65%	18.43%	-2.11%	17.57%	5.87%
Return on Equity Simple (ROE_SIMPLE)	27.65%	26.40%	-1.87%	16.25%	0.00%
Net Operating Profit after Tax (NOPAT)	1,255	658	43	751	409
NOPAT Margin	31.58%	28.02%	0.96%	13.07%	7.13%
Net Nonoperating Expense Percent (NNEP)	-0.04%	-0.06%	-0.24%	-0.22%	-0.24%
Return On Investment Capital (ROIC_SIMPLE)	-	18.70%	0.89%	12.02%	5.71%
Cost of Revenue to Revenue	3.25%	6.68%	5.16%	5.15%	5.11%
SG&A Expenses to Revenue	2.64%	4.34%	3.24%	3.53%	2.72%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	56.97%	58.32%	93.47%	79.00%	86.39%
Earnings before Interest and Taxes (EBIT)	1,581	822	62	910	487
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	1,852	1,146	474	1,479	1,152
Valuation Ratios	-	-	-	-	-
Price to Book Value (P/BV)	0.19	1.00	1.83	1.33	0.81
Price to Tangible Book Value (P/TBV)	1.73	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.21	1.02	1.27	0.91	0.68
Price to Earnings (P/E)	0.69	3.78	0.00	8.42	15.72
Dividend Yield	0.00%	0.00%	1.80%	2.05%	2.95%
Earnings Yield	145.18%	26.45%	0.00%	11.87%	6.36%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-
Debt to Equity	0.22	0.46	0.57	0.53	0.46
Long-Term Debt to Equity	0.22	0.46	0.57	0.53	0.46
Financial Leverage	-7.96	-10.51	-15.15	-14.07	-12.80
Leverage Ratio	10.87	15.00	22.66	21.62	20.39
Compound Leverage Factor	10.67	14.47	-12.79	18.49	13.52
Debt to Total Capital	17.89%	31.66%	36.11%	34.75%	31.27%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	17.89%	31.66%	36.11%	34.75%	31.27%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	2.00%	1.58%
Common Equity to Total Capital	82.11%	68.34%	63.89%	63.25%	67.15%
Debt to EBITDA	0.53	0.97	3.70	1.47	1.94
Net Debt to EBITDA	-19.29	-32.01	-98.65	-36.70	-52.78
Long-Term Debt to EBITDA	0.53	0.97	3.70	1.47	1.94
Debt to NOPAT	0.78	1.69	40.41	2.89	5.47
Net Debt to NOPAT	-28.46	-55.72	-1,077.47	-72.28	-148.80
Long-Term Debt to NOPAT	0.78	1.69	40.41	2.89	5.47
Altman Z-Score	0.35	0.91	0.88	0.88	0.79
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	1.74%	2.65%
Liquidity Ratios	-	-	-	-	-
Current Ratio	4.87	27.54	22.07	23.40	20.87
Quick Ratio	4.36	26.77	21.60	22.93	20.45
Cash Flow Metrics	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	3,700	9,428	7,292	6,092
Operating Cash Flow to CapEx	5,669.70%	9,909.38%	21,607.41%	24,995.83%	31,206.67%
Free Cash Flow to Firm to Interest Expense	0.00	127.59	97.20	55.24	37.14
Operating Cash Flow to Interest Expense	64.52	109.34	60.14	45.45	28.54
Operating Cash Flow Less CapEx to Interest Expense	63.38	108.24	59.87	45.27	28.45
Efficiency Ratios	-	-	-	-	-
Asset Turnover	0.08	0.05	0.07	0.07	0.06
Accounts Receivable Turnover	1,324.67	0.00	0.00	0.00	0.00
Inventory Turnover	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	305.69	0.00	0.00	0.00	0.00
Accounts Payable Turnover	0.10	0.12	0.14	0.14	0.12
Days Sales Outstanding (DSO)	0.28	0.00	0.00	0.00	0.00
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	3,669.81	2,972.31	2,573.09	2,608.02	3,064.51
Cash Conversion Cycle (CCC)	-3,669.53	-2,972.31	-2,573.09	-2,608.02	-3,064.51
Capital & Investment Metrics	-	-	-	-	-
Invested Capital	-31,232	-34,274	-43,659	-50,200	-55,883
Invested Capital Turnover	-0.13	-0.07	-0.12	-0.12	-0.11
Increase / (Decrease) in Invested Capital	0.00	-3,042	-9,385	-6,541	-5,683
Enterprise Value (EV)	-34,863	-34,278	-41,069	-48,913	-56,787
Market Capitalization	854	2,401	5,693	5,238	3,900
Book Value per Share	$42.71	$20.91	$24.73	$31.33	$35.69
Tangible Book Value per Share	$4.71	($24.11)	($22.73)	($30.14)	($27.12)
Total Capital	5,462	3,519	4,857	6,247	7,154
Total Debt	977	1,114	1,754	2,171	2,237
Total Long-Term Debt	977	1,114	1,754	2,171	2,237
Net Debt	-35,717	-36,679	-46,762	-54,276	-60,800
Capital Expenditures (CapEx)	33	32	27	24	15
Debt-free, Cash-free Net Working Capital (DFCFNWC)	3,118	-291	-1,053	-1,165	-1,566
Debt-free Net Working Capital (DFNWC)	5,024	33,443	42,381	49,826	53,663
Net Working Capital (NWC)	5,024	33,443	42,381	49,826	53,663
Net Nonoperating Expense (NNE)	15	23	101	109	138
Net Nonoperating Obligations (NNO)	-35,717	-36,679	-46,762	-54,276	-60,800
Total Depreciation and Amortization (D&A)	271	324	412	569	665
Debt-free, Cash-free Net Working Capital to Revenue	78.46%	-12.39%	-23.40%	-20.28%	-27.33%
Debt-free Net Working Capital to Revenue	126.42%	1,423.71%	941.80%	867.44%	936.36%
Net Working Capital to Revenue	126.42%	1,423.71%	941.80%	867.44%	936.36%
Earnings Adjustments	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$4.18	($0.47)	$4.98	$1.89
Adjusted Weighted Average Basic Shares Outstanding	0.00	115M	124M	125M	131M
Adjusted Diluted Earnings per Share	$0.00	$4.18	($0.47)	$4.88	$1.88
Adjusted Weighted Average Diluted Shares Outstanding	0.00	115M	124M	131M	132M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	126.41M	126.28M	126.77M	135.61M
Normalized Net Operating Profit after Tax (NOPAT)	1,255	658	43	751	409
Normalized NOPAT Margin	31.58%	28.02%	0.96%	13.07%	7.13%
Pre Tax Income Margin	39.05%	33.76%	-0.78%	13.54%	5.64%
Debt Service Ratios	-	-	-	-	-
EBIT to Interest Expense	54.52	28.34	0.64	6.89	2.97
NOPAT to Interest Expense	43.28	22.70	0.45	5.69	2.49
EBIT Less CapEx to Interest Expense	53.38	27.24	0.36	6.71	2.88
NOPAT Less CapEx to Interest Expense	42.14	21.59	0.17	5.51	2.40
Payout Ratios	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	-174.14%	21.03%	57.20%
Augmented Payout Ratio	0.00%	0.00%	-205.17%	22.90%	60.89%

This table displays calculated financial ratios and metrics derived from F&G Annuities & Life's official financial filings.

Metric	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Period end date	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	12/31/2025	3/31/2026
DEI Shares Outstanding	-	-	-	-	-	-	-	-	-	-	135,610,118.00
DEI Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	-	-	135,610,118.00
DEI Earnings Per Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	-	-	1.80
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-5.65%	157.10%	80.55%	0.34%	69.68%	-3.29%	-42.13%	16.38%	17.31%	13.21%	30.73%
EBITDA Growth	57.06%	-32.78%	424.18%	46.92%	-70.12%	351.88%	-43.39%	-40.33%	130.72%	-37.54%	221.56%
EBIT Growth	65.57%	-31.20%	195.03%	50.00%	-98.51%	228.94%	-91.86%	-65.25%	2,783.33%	-55.11%	2,500.00%
NOPAT Growth	69.69%	-31.20%	210.90%	51.05%	-98.71%	246.20%	-93.03%	-68.12%	3,673.17%	-54.33%	2,763.33%
Net Income Growth	63.64%	-69.89%	159.49%	56.92%	-101.63%	209.36%	-118.10%	-79.41%	2,500.00%	-60.24%	1,285.71%
EPS Growth	63.33%	-29.03%	156.41%	49.04%	-103.27%	205.42%	-122.73%	-83.23%	1,162.50%	-61.66%	990.00%
Operating Cash Flow Growth	-31.47%	73.19%	6.75%	-23.55%	162.89%	-40.59%	-37.68%	53.55%	-55.17%	-11.52%	-22.28%
Free Cash Flow Firm Growth	0.00%	0.00%	-76.77%	-76.57%	-71.62%	-24.53%	-35.16%	-45.45%	-61.49%	-15.25%	-12.95%
Invested Capital Growth	0.00%	-27.38%	-22.77%	-22.94%	-28.61%	-14.98%	-12.20%	-10.28%	-8.26%	-11.32%	-8.93%
Revenue Q/Q Growth	-27.14%	89.42%	-2.67%	-25.30%	23.21%	7.96%	-41.76%	50.22%	24.19%	4.19%	-32.75%
EBITDA Q/Q Growth	75.34%	-146.68%	223.43%	45.42%	-64.34%	293.46%	-72.26%	53.29%	37.89%	6.52%	42.82%
EBIT Q/Q Growth	114.89%	-186.39%	149.28%	63.95%	-97.87%	7,400.00%	-96.89%	600.00%	76.53%	16.76%	80.20%
NOPAT Q/Q Growth	116.97%	-175.09%	157.51%	61.19%	-98.15%	8,403.81%	-97.26%	636.84%	119.46%	2.92%	72.04%
Net Income Q/Q Growth	135.38%	-197.71%	138.80%	75.86%	-102.45%	6,640.00%	-106.42%	300.00%	185.71%	8.33%	91.54%
EPS Q/Q Growth	135.58%	-197.96%	136.67%	76.14%	-105.16%	3,262.50%	-107.91%	230.00%	226.92%	14.12%	83.51%
Operating Cash Flow Q/Q Growth	-42.39%	179.50%	-30.96%	-31.23%	98.10%	-36.84%	-27.58%	69.46%	-42.16%	24.65%	-36.39%
Free Cash Flow Firm Q/Q Growth	1.97%	-77.05%	-6.39%	6.92%	23.54%	-38.97%	-19.58%	-10.05%	-12.78%	34.32%	-17.39%
Invested Capital Q/Q Growth	-1.53%	-10.54%	-3.94%	-5.39%	-6.21%	1.17%	-1.43%	-3.58%	-4.26%	-1.63%	0.75%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	93.18%	95.97%	96.49%	92.41%	89.54%	99.94%	80.62%	94.65%	23.08%	171.33%	94.95%
EBITDA Margin	60.16%	-14.83%	18.80%	36.60%	10.60%	38.61%	18.39%	18.77%	20.84%	21.30%	45.24%
Operating Margin	47.47%	-21.65%	10.96%	24.06%	0.42%	28.86%	1.54%	7.18%	10.21%	11.44%	30.67%
EBIT Margin	47.47%	-21.65%	10.96%	24.06%	0.42%	28.86%	1.54%	7.18%	10.21%	11.44%	30.67%
Profit (Net Income) Margin	35.96%	-18.55%	7.39%	17.41%	-0.35%	20.98%	-2.31%	3.08%	7.08%	7.37%	20.98%
Tax Burden Percent	80.53%	79.73%	81.69%	80.32%	16.67%	79.37%	80.77%	73.68%	91.60%	80.75%	77.09%
Interest Burden Percent	94.06%	107.45%	82.56%	90.07%	-500.00%	91.56%	-185.71%	58.16%	75.72%	79.70%	88.74%
Effective Tax Rate	19.47%	0.00%	18.31%	19.69%	0.00%	20.63%	0.00%	26.32%	8.40%	19.25%	22.91%
Return on Invested Capital (ROIC)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Net Nonoperating Assets (RNNOA)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Equity (ROE)	2.74%	-2.11%	8.20%	10.37%	0.47%	17.89%	12.37%	8.22%	9.94%	6.03%	11.72%
Cash Return on Invested Capital (CROIC)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Return on Assets (OROA)	2.62%	-1.56%	0.85%	1.77%	0.03%	2.14%	0.10%	0.45%	0.63%	0.72%	1.95%
Return on Assets (ROA)	1.99%	-1.34%	0.57%	1.28%	-0.03%	1.55%	-0.14%	0.19%	0.43%	0.46%	1.33%
Return on Common Equity (ROCE)	2.74%	-2.11%	8.02%	10.15%	0.46%	17.57%	11.97%	7.97%	9.68%	5.87%	11.42%
Return on Equity Simple (ROE_SIMPLE)	2.74%	0.00%	7.13%	8.95%	0.37%	0.00%	11.57%	0.00%	0.00%	0.00%	0.00%
Net Operating Profit after Tax (NOPAT)	325	-244	141	226	4.20	357	9.80	72	158	163	281
NOPAT Margin	38.23%	-15.16%	8.96%	19.32%	0.29%	22.91%	1.08%	5.29%	9.36%	9.24%	23.64%
Net Nonoperating Expense Percent (NNEP)	-0.09%	-0.13%	-0.06%	-0.05%	-0.02%	-0.06%	-0.06%	-0.06%	-0.07%	-0.06%	-0.05%
Return On Investment Capital (ROIC_SIMPLE)	-	-5.03%	-	-	-	5.72%	0.15%	1.06%	2.21%	2.28%	4.02%
Cost of Revenue to Revenue	6.82%	4.03%	3.51%	7.59%	10.46%	0.06%	19.38%	5.35%	76.92%	-71.33%	5.05%
SG&A Expenses to Revenue	4.47%	2.42%	3.70%	3.92%	3.12%	3.46%	4.52%	3.08%	2.24%	1.98%	2.78%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	45.71%	117.62%	85.53%	68.34%	89.13%	71.07%	79.07%	87.46%	12.87%	159.89%	64.28%
Earnings before Interest and Taxes (EBIT)	404	-349	172	282	6.00	450	14	98	173	202	364
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	512	-239	295	429	153	602	167	256	353	376	537
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.46	1.83	1.45	1.32	1.30	1.33	1.04	0.91	0.82	0.81	0.69
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.99	1.27	0.99	0.92	0.98	0.91	0.90	0.77	0.72	0.68	0.53
Price to Earnings (P/E)	53.45	0.00	20.67	15.22	0.00	8.42	9.38	12.52	8.84	15.72	6.19
Dividend Yield	2.18%	1.80%	2.02%	2.18%	1.88%	2.05%	2.39%	2.72%	2.81%	2.95%	3.71%
Earnings Yield	1.87%	0.00%	4.84%	6.57%	0.00%	11.87%	10.66%	7.99%	11.31%	6.36%	16.15%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.66	0.57	0.47	0.54	0.46	0.53	0.50	0.49	0.45	0.46	0.47
Long-Term Debt to Equity	0.66	0.57	0.47	0.54	0.46	0.53	0.50	0.49	0.45	0.46	0.47
Financial Leverage	-17.65	-15.15	-14.35	-14.75	-14.19	-14.07	-12.79	-13.05	-12.24	-12.80	-12.52
Leverage Ratio	26.82	22.66	21.70	22.38	21.58	21.62	19.89	20.41	19.15	20.39	20.47
Compound Leverage Factor	25.23	24.35	17.92	20.15	-107.89	19.80	-36.93	11.87	14.50	16.25	18.17
Debt to Total Capital	39.81%	36.11%	32.19%	34.98%	31.29%	34.75%	33.25%	32.91%	31.16%	31.27%	32.03%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	39.81%	36.11%	32.19%	34.98%	31.29%	34.75%	33.25%	32.91%	31.16%	31.27%	32.03%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	2.52%	2.30%	1.98%	2.00%	1.82%	1.75%	1.62%	1.58%	1.57%
Common Equity to Total Capital	60.19%	63.89%	65.29%	62.72%	66.73%	63.25%	64.94%	65.34%	67.22%	67.15%	66.39%
Debt to EBITDA	1.06	3.70	2.03	2.04	3.19	1.47	1.65	1.90	1.62	1.94	1.47
Net Debt to EBITDA	-28.35	-98.65	-57.05	-51.77	-86.63	-36.70	-41.01	-48.64	-43.49	-52.78	-39.50
Long-Term Debt to EBITDA	1.06	3.70	2.03	2.04	3.19	1.47	1.65	1.90	1.62	1.94	1.47
Debt to NOPAT	1.51	40.41	5.16	4.91	26.23	2.89	3.59	4.74	3.73	5.47	3.32
Net Debt to NOPAT	-40.22	-1,077.47	-144.86	-124.34	-711.30	-72.28	-88.99	-121.46	-100.00	-148.80	-89.22
Long-Term Debt to NOPAT	1.51	40.41	5.16	4.91	26.23	2.89	3.59	4.74	3.73	5.47	3.32
Altman Z-Score	0.88	0.86	0.87	0.87	0.84	0.87	0.82	0.80	0.79	0.78	0.77
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	2.22%	2.13%	1.88%	1.74%	3.17%	3.03%	2.60%	2.65%	2.51%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	27.47	22.07	20.68	20.95	15.82	23.40	22.67	20.95	20.70	20.87	23.61
Quick Ratio	26.71	21.60	20.24	20.52	15.54	22.93	22.28	20.58	20.29	20.45	23.10
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	39,820	9,141	8,557	9,148	11,302	6,898	5,548	4,990	4,352	5,846	4,830
Operating Cash Flow to CapEx	11,357.14%	37,033.33%	21,914.29%	21,100.00%	29,857.14%	26,400.00%	19,120.00%	40,500.00%	31,233.33%	38,933.33%	37,150.00%
Free Cash Flow to Firm to Interest Expense	1,659.18	351.57	285.22	326.73	313.95	181.53	138.70	121.71	103.63	142.59	117.80
Operating Cash Flow to Interest Expense	33.13	85.46	51.13	37.68	58.06	34.74	23.90	39.51	22.31	28.49	18.12
Operating Cash Flow Less CapEx to Interest Expense	32.83	85.23	50.90	37.50	57.86	34.61	23.78	39.41	22.24	28.41	18.07
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.06	0.07	0.08	0.07	0.08	0.07	0.06	0.06	0.06	0.06	0.06
Accounts Receivable Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts Payable Turnover	0.15	0.14	0.13	0.13	0.15	0.14	0.18	0.16	0.15	0.12	0.12
Days Sales Outstanding (DSO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	2,499.91	2,573.09	2,877.88	2,766.21	2,404.44	2,608.02	1,991.74	2,228.23	2,385.65	3,064.51	2,987.00
Cash Conversion Cycle (CCC)	-2,499.91	-2,573.09	-2,877.88	-2,766.21	-2,404.44	-2,608.02	-1,991.74	-2,228.23	-2,385.65	-3,064.51	-2,987.00
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	-39,495	-43,659	-45,379	-47,823	-50,793	-50,200	-50,917	-52,741	-54,987	-55,883	-55,466
Invested Capital Turnover	-0.18	-0.12	-0.13	-0.12	-0.13	-0.12	-0.11	-0.10	-0.10	-0.11	-0.11
Increase / (Decrease) in Invested Capital	-39,495	-9,385	-8,416	-8,922	-11,298	-6,541	-5,538	-4,918	-4,194	-5,683	-4,549
Enterprise Value (EV)	-38,393	-41,069	-43,799	-46,667	-49,486	-48,913	-50,723	-53,136	-55,858	-56,787	-56,811
Market Capitalization	3,474	5,693	5,126	4,810	5,653	5,238	4,557	4,043	3,953	3,900	3,201
Book Value per Share	$18.90	$24.73	$28.08	$28.97	$34.47	$31.33	$34.42	$32.93	$35.83	$35.69	$34.21
Tangible Book Value per Share	($26.95)	($22.73)	($24.41)	($26.28)	($25.23)	($30.14)	($27.90)	($27.34)	($25.64)	($27.12)	($28.69)
Total Capital	3,941	4,857	5,431	5,826	6,513	6,247	6,719	6,792	7,176	7,154	6,987
Total Debt	1,569	1,754	1,748	2,038	2,038	2,171	2,234	2,235	2,236	2,237	2,238
Total Long-Term Debt	1,569	1,754	1,748	2,038	2,038	2,171	2,234	2,235	2,236	2,237	2,238
Net Debt	-41,867	-46,762	-49,062	-51,611	-55,268	-54,276	-55,402	-57,298	-59,927	-60,800	-60,122
Capital Expenditures (CapEx)	7.00	6.00	7.00	5.00	7.00	5.00	5.00	4.00	3.00	3.00	2.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-349	-1,053	-1,234	-1,334	-2,347	-1,165	-1,419	-1,595	-1,587	-1,566	-1,158
Debt-free Net Working Capital (DFNWC)	38,432	42,381	44,032	46,439	48,782	49,826	50,332	51,242	53,113	53,663	53,519
Net Working Capital (NWC)	38,432	42,381	44,032	46,439	48,782	49,826	50,332	51,242	53,113	53,663	53,519
Net Nonoperating Expense (NNE)	19	55	25	22	9.20	30	31	30	38	33	32
Net Nonoperating Obligations (NNO)	-41,867	-46,762	-49,062	-51,611	-55,268	-54,276	-55,402	-57,298	-59,927	-60,800	-60,215
Total Depreciation and Amortization (D&A)	108	110	123	147	147	152	153	158	180	174	173
Debt-free, Cash-free Net Working Capital to Revenue	-9.93%	-23.40%	-23.73%	-25.63%	-40.49%	-20.28%	-27.92%	-30.24%	-28.72%	-27.33%	-19.27%
Debt-free Net Working Capital to Revenue	1,093.37%	941.80%	846.77%	892.37%	841.50%	867.44%	990.20%	971.41%	961.32%	936.36%	890.50%
Net Working Capital to Revenue	1,093.37%	941.80%	846.77%	892.37%	841.50%	867.44%	990.20%	971.41%	961.32%	936.36%	890.50%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$2.47	($2.42)	$0.90	$1.60	($0.08)	$2.56	($0.20)	$0.26	$0.86	$0.97	$1.83
Adjusted Weighted Average Basic Shares Outstanding	124M	124M	124M	124M	124M	125M	126M	133M	133M	131M	133M
Adjusted Diluted Earnings per Share	$2.45	($2.40)	$0.88	$1.55	($0.08)	$2.53	($0.20)	$0.26	$0.85	$0.97	$1.78
Adjusted Weighted Average Diluted Shares Outstanding	125M	124M	130M	131M	124M	131M	126M	134M	139M	132M	139M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	125.50M	126.28M	126.14M	126.10M	126.09M	126.77M	134.76M	134.65M	134.62M	135.61M	132.48M
Normalized Net Operating Profit after Tax (NOPAT)	325	-244	141	226	4.20	357	9.80	72	158	163	281
Normalized NOPAT Margin	38.23%	-15.16%	8.96%	19.32%	0.29%	22.91%	1.08%	5.29%	9.36%	9.24%	23.64%
Pre Tax Income Margin	44.65%	-23.26%	9.05%	21.67%	-2.08%	26.43%	-2.86%	4.18%	7.73%	9.12%	27.21%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	16.83	-13.42	5.73	10.07	0.17	11.84	0.35	2.39	4.12	4.93	8.88
NOPAT to Interest Expense	13.56	-9.40	4.68	8.09	0.12	9.40	0.25	1.76	3.77	3.98	6.84
EBIT Less CapEx to Interest Expense	16.54	-13.65	5.50	9.89	-0.03	11.71	0.23	2.29	4.05	4.85	8.83
NOPAT Less CapEx to Interest Expense	13.26	-9.63	4.45	7.91	-0.08	9.27	0.12	1.66	3.70	3.91	6.80
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	115.38%	-174.14%	40.32%	34.25%	775.00%	21.03%	28.12%	42.86%	31.62%	57.20%	30.31%
Augmented Payout Ratio	143.08%	-205.17%	49.80%	36.70%	812.50%	22.90%	29.90%	45.48%	33.55%	60.89%	36.97%

Financials Breakdown Chart

Key Financial Trends

Here are the top takeaways from FG's quarterly statements (Q1 2025 through Q4 2025) and the four-year trend, focused on cash flow, income, and balance sheet signals for retail investors.

Robust operating cash flow across 2025 quarters: net cash from continuing operating activities ranged from about $0.96B (Q1 2025) to $1.62B (Q2 2025), with $1.168B in Q4 2025 and $0.937B in Q3 2025.
Strong liquidity position: as of Q3 2025 FG had cash & equivalents around $2.19B and short-term investments around $52.51B, providing ample liquidity to support policyholder obligations.
Dividend discipline: quarterly cash dividends per share sit around $0.21–$0.22, indicating steady cash returns to shareholders (e.g., 0.22 in Q3 and Q4 2025 filings).
Revenue momentum: Q4 2025 total revenue $1.765B vs Q4 2024 $1.559B, marking year-over-year growth in the fourth quarter.
Year-end earnings improvement: net income attributable to common shareholders rose to $124M in Q4 2025, up from earlier quarters such as Q1 2025, which posted a negative result, reflecting a profitability recovery into year-end.

Balance-sheet scale and composition: total assets around the mid-to-upper $90B range in 2025, with total liabilities around the high $80Bs and equity near $4–4.8B, which is typical for a large life/annuity insurer but highlights liability-heavy capitalization.
Stable leverage profile: long-term debt generally in the $2.0–2.3B range across 2025, with no clear upward trend in debt loads.
Occasional restatements: periods such as Q3 2024 and Q4 2024 include restatements, which can affect comparability and track record interpretation for a few quarters.

Profitability volatility: quarterly results show swings—Q1 2025 posted a net loss to common shareholders, while later quarters in 2025 turned positive—reflecting sensitivity to investment performance and reserve movements.
Investing cash flow headwinds: FG typically experiences negative investing cash flow due to significant asset purchases; for example, net cash from continuing investing activities was −$2.287B in Q4 2025 (and large negative figures in other quarters), which raises reliance on favorable investment returns and market conditions.

05/12/26 01:26 PM ETAI Generated. May Contain Errors.

F&G Annuities & Life Financials - Frequently Asked Questions

According to the most recent income statement we have on file, F&G Annuities & Life's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

F&G Annuities & Life's net income appears to be on a downward trend, with a most recent value of $271 million in 2025, falling from $1.24 billion in 2021. The previous period was $642 million in 2024. View F&G Annuities & Life's forecast to see where analysts expect F&G Annuities & Life to go next.

F&G Annuities & Life's total operating income in 2025 was $487 million, based on the following breakdown:

Total Gross Profit: $5.44 billion
Total Operating Expenses: $4.95 billion

Over the last 4 years, F&G Annuities & Life's total revenue changed from $3.97 billion in 2021 to $5.73 billion in 2025, a change of 44.2%.

F&G Annuities & Life's total liabilities were at $93.51 billion at the end of 2025, a 15.7% increase from 2024, and a 111.4% increase since 2021.

In the past 4 years, F&G Annuities & Life's cash and equivalents has ranged from $960 million in 2022 to $2.26 billion in 2024, and is currently $1.49 billion as of their latest financial filing in 2025.

Over the last 4 years, F&G Annuities & Life's book value per share changed from 42.71 in 2021 to 35.69 in 2025, a change of -16.5%.

Related Companies

Financial statements for NYSE:FG last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

F&G Annuities & Life (FG) Financials

Financials Breakdown Chart

Key Financial Trends

F&G Annuities & Life Financials - Frequently Asked Questions

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

F&G Annuities & Life (FG) Financials

Annual Income Statements for F&G Annuities & Life

Quarterly Income Statements for F&G Annuities & Life

Annual Cash Flow Statements for F&G Annuities & Life

Quarterly Cash Flow Statements for F&G Annuities & Life

Annual Balance Sheets for F&G Annuities & Life

Quarterly Balance Sheets for F&G Annuities & Life

Annual Metrics And Ratios for F&G Annuities & Life

Quarterly Metrics And Ratios for F&G Annuities & Life

Financials Breakdown Chart

Key Financial Trends

F&G Annuities & Life Financials - Frequently Asked Questions

When does F&G Annuities & Life's fiscal year end?

How has F&G Annuities & Life's net income changed over the last 4 years?

What is F&G Annuities & Life's operating income?

How has F&G Annuities & Life's revenue changed over the last 4 years?

How much debt does F&G Annuities & Life have?

How much cash does F&G Annuities & Life have?

How has F&G Annuities & Life's book value per share changed over the last 4 years?

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools