EX-12.1 16 y74655exv12w1.htm EX-12.1: STATEMENT RE: COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES EX-12.1
Exhibit 12.1
MetLife, Inc.
Ratio of Earnings to Fixed Charges
                                         
    For the Years Ended December 31,  
    2008     2007     2006     2005     2004  
    (In millions)  
Income from continuing operations before provisions for income tax
  $ 5,090     $ 5,762     $ 3,926     $ 4,104     $ 3,384  
Minority interest
    (23 )     23       23       (10 )     (10 )
Undistributed income and losses from investees
    784       (596 )     (169 )     (106 )     (108 )
                               
Adjusted earnings before fixed charges
  $ 5,851     $ 5,189     $ 3,780     $ 3,988     $ 3,266  
                               
Add: Fixed charges
                                       
Interest and debt issue costs
    1,157       1,117       900       659       408  
Estimated interest component of rent expense (1)
    46       71       80       68       61  
Interest credited to bank deposits
    166       199       194       109       39  
Interest credited to policyholder account balances
    4,787       5,461       4,899       3,650       2,766  
                               
Total fixed charges
  $ 6,156     $ 6,848     $ 6,073     $ 4,486     $ 3,274  
                               
Preferred stock dividends
    181       193       182       88        
                               
Total fixed charges plus preferred stock dividends
  $ 6,337     $ 7,041     $ 6,255     $ 4,574     $ 3,274  
                               
Total earnings and fixed charges
  $ 12,007     $ 12,037     $ 9,853     $ 8,474     $ 6,540  
                               
Ratio of earnings to fixed charges
    1.95       1.76       1.62       1.89       2.00  
                               
Total earnings including fixed charges and preferred stock dividends
  $ 12,188     $ 12,230     $ 10,035     $ 8,562     $ 6,540  
                               
Ratio of earnings to fixed charges including preferred stock dividends
    1.92       1.74       1.60       1.87       2.00  
                               
 
1)   9.66% for the year ended 2008, 18.93% for the year ended 2007 and 23.1% for the years ended 2006, 2005 and 2004.