EX-12.1 2 d351873dex121.htm STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Statement re: Computation of Ratio of Earnings to Fixed Charges

EXHIBIT 12.1

MetLife, Inc.

Ratio of Earnings to Fixed Charges

 

    Years Ended December 31,  
    2011     2010     2009     2008     2007  
    (In millions, except ratios)  

Income (loss) from continuing operations before provision for income tax

  $ 9,185     $ 3,730     $ (4,615   $ 4,937     $ 5,479  

Undistributed income and losses from investees

    (180     (424     1,473       784       (596
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings before fixed charges (1)

  $ 9,005     $ 3,306     $ (3,142   $ 5,721     $ 4,883  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Add: fixed charges

         

Interest and debt issue costs (2)

    1,666       1,565       1,083       1,157       1,117  

Estimated interest component of rent expense

    34       50       74       46       71  

Interest credited to bank deposits

    95       137       163       166       199  

Interest credited to policyholder account balances

    5,603       4,919       4,845       4,787       5,458  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

  $ 7,398     $ 6,671     $ 6,165     $ 6,156     $ 6,845  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred stock dividends (3)

    385       173       225       181       193  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges plus preferred stock dividends

  $ 7,783     $ 6,844     $     6,390     $ 6,337     $ 7,038  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings and fixed charges

  $     16,403     $ 9,977     $ 3,023     $     11,877     $     11,728  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges (1)

    2.22       1.50              1.93       1.71  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings including fixed charges and preferred stock dividends

  $ 16,788     $     10,150     $ 3,248     $ 12,058     $ 11,921  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges and preferred stock dividends (1)

    2.16       1.48              1.90       1.69  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

(1)

Earnings were insufficient to cover fixed charges at a 1:1 ratio by $3,142 million for the year ended December 31, 2009, primarily due to increased derivatives losses on freestanding derivatives, partially offset by gains on embedded derivatives.

 

(2)

Interest costs include $324 million and $411 million related to variable interest entities for the years ended December 31, 2011 and 2010, respectively. 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 2.27 and 2.21 and 1.53 and 1.51, respectively.

 

(3)

For the year ended December 31, 2011, preferred stock dividends includes the redemption premium of $211 million associated with the convertible preferred stock repurchased and canceled in March 2011.