EX-12.1 4 y87722exv12w1.htm EX-12.1 exv12w1
Exhibit 12.1
 
MetLife, Inc.
 
Ratio of Earnings to Fixed Charges
 
                                                         
    Nine Months
       
    Ended September 30,     Years Ended December 31,  
    2010     2009     2009     2008     2007     2006     2005  
    (In millions, except ratios)  
 
Income (loss) from continuing operations before provision for income tax
  $ 3,955     $ (4,512 )   $ (4,333 )   $ 5,061     $ 5,780     $ 3,943     $ 4,088  
Undistributed income and losses from investees
    (300 )     1,443       1,473       784       (596 )     (169 )     (106 )
                                                         
Adjusted earnings before fixed charges(1)
  $ 3,655     $ (3,069 )   $ (2,860 )   $ 5,845     $ 5,184     $ 3,774     $ 3,982  
                                                         
Add: fixed charges
                                                       
Interest and debt issue costs(2)
    1,155       799       1,083       1,157       1,117       900       659  
Estimated interest component of rent expense
    29       37       74       46       71       80       68  
Interest credited to bank deposits
    108       120       163       166       199       194       109  
Interest credited to policyholder account balances
    3,458       3,655       4,849       4,788       5,461       4,899       3,650  
                                                         
Total fixed charges
  $ 4,750     $ 4,611     $ 6,169     $ 6,157     $ 6,848     $ 6,073     $ 4,486  
                                                         
Preferred stock dividends
    134       156       228       181       193       182       88  
                                                         
Total fixed charges plus preferred stock dividends
  $ 4,884     $ 4,767     $ 6,397     $ 6,338     $ 7,041     $ 6,255     $ 4,574  
                                                         
Total earnings and fixed charges
  $ 8,405     $ 1,542     $ 3,309     $ 12,002     $ 12,032     $ 9,847     $ 8,468  
                                                         
Ratio of earnings to fixed charges(1)
    1.77                   1.95       1.76       1.62       1.89  
                                                         
Total earnings including fixed charges and preferred stock dividends
  $ 8,539     $ 1,698     $ 3,537     $ 12,183     $ 12,225     $ 10,029     $ 8,556  
                                                         
Ratio of earnings to fixed charges and preferred stock dividends(1)
    1.75                   1.92       1.74       1.60       1.87  
                                                         
 
 
(1) Earnings were insufficient to cover fixed charges at a 1:1 ratio by $3,069 million and $2,860 million for the nine months ended September 30, 2009 and the year ended December 31, 2009, respectively, primarily due to increased net derivatives losses on freestanding derivatives.
 
(2) Interest costs include $312 million related to variable interest entities for the nine months ended September 30, 2010. Excluding these costs would result in a ratio of earnings to fixed charges and ratio of earnings to fixed charges including preferred stock dividends of 1.82 and 1.80, respectively.