EX-12.1 11 y94438exv12w1.txt COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHANGES . . . EXHIBIT 12.1 METLIFE, INC. RATIO OF EARNINGS TO FIXED CHARGES
FOR THE YEARS ENDED DECEMBER 31, ----------------------------------------------------------- 2003 2002 2001 2000 1999 -------- -------- -------- -------- -------- (DOLLARS IN MILLIONS) Income from continuing operations before provision for income taxes $ 2,630 $ 1,636 $ 570 $ 1,257 $ 1,047 Minority interests 110 73 57 115 55 Undistributed income and losses of investees 144 153 (102) (200) (162) -------- -------- -------- -------- -------- ADJUSTED EARNINGS 2,884 1,862 525 1,172 940 ======== ======== ======== ======== ======== ADD FIXED CHARGES: Interest 478 403 332 436 405 Estimated interest component of rent expense (1) 59 86 82 59 45 Interest credited to bank deposits 17 7 3 -- -- Interest credited to policyholder account balances 3,035 2,950 3,084 2,935 2,442 -------- -------- -------- -------- -------- TOTAL FIXED CHARGES 3,589 3,446 3,501 3,430 2,892 ======== ======== ======== ======== ======== -------- -------- -------- -------- -------- TOTAL EARNINGS $ 6,473 $ 5,307 $ 4,025 $ 4,603 $ 3,832 ======== ======== ======== ======== ======== RATIO OF EARNINGS TO FIXED CHARGES 1.80 1.54 1.15 1.34 1.33 ======== ======== ======== ======== ========
(1) 23.1% for 2003, 29.1% for 2002 and 2001, and 25.9% for all previous periods