EX-12.1 4 d222949dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

MetLife, Inc.

Ratio of Earnings to Fixed Charges

 

     Nine Months
Ended
September 30,
     Years Ended December 31,  
     2016      2015      2015      2014      2013      2012      2011  
     (In millions, except ratios)  

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

   $ 3,370       $ 6,335       $ 7,470       $ 8,804       $ 4,052       $ 1,442       $ 9,184   

Less: Undistributed income (loss) from equity investees

     187         499         620         669         587         377         180   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted earnings before fixed charges

   $ 3,183       $ 5,836       $ 6,850       $ 8,135       $ 3,465       $ 1,065       $ 9,004   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Add: Fixed charges

                    

Interest and debt issue costs (1)

     937         1,269         1,585         1,257         1,352         1,389         1,666   

Estimated interest component of rent expense

     18         18         25         28         32         28         34   

Interest credited to bank deposits

     —           —             —         —           2         78         95   

Interest credited to policyholder account balances

     4,646         3,940         5,610         6,943         8,179         7,729         5,603   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

   $ 5,601       $ 5,227       $ 7,220       $ 8,228       $ 9,565       $ 9,224       $ 7,398   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Preferred stock dividends (2)

     67         154         221         169         146         134         385   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges and preferred stock dividends

   $ 5,668       $ 5,381       $ 7,441       $ 8,397       $ 9,711       $ 9,358       $ 7,783   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total earnings and fixed charges

   $ 8,784       $ 11,063       $ 14,070       $ 16,363       $ 13,030       $ 10,289       $ 16,402   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     1.57         2.12         1.95         1.99         1.36         1.12         2.22   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total earnings, including fixed charges and preferred stock dividends

   $ 8,851       $ 11,217       $ 14,291       $ 16,532       $ 13,176       $ 10,423       $ 16,787   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges and preferred stock dividends

     1.56         2.08         1.92         1.97         1.36         1.11         2.16   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Interest costs include $5 million and $10 million related to variable interest entities for the nine months ended September 30, 2016 and 2015, respectively. Excluding these costs would have no effect on both the ratio of earnings to fixed charges and the ratio of earnings to fixed charges and preferred stock dividends for the nine months ended September 30, 2016, and not have a significant effect for the nine months ended September 30, 2015. Interest costs include $8 million, $38 million, $122 million, $163 million and $324 million related to variable interest entities for the years ended December 2015, 2014, 2013, 2012 and 2011, respectively. Excluding these costs would have no effect on both the ratio of earnings to fixed charges and the ratio of earnings to fixed charges and preferred stock dividends for each of the years ended December 31, 2015 and 2014, and would not have a significant effect on such ratios for each of the years ended December 31, 2013, 2012 and 2011.
(2) For the year ended December 31, 2015, preferred stock dividends includes the repurchase premium of $59 million associated with the repurchased and canceled 6.50% non-cumulative Series B preferred stock. For the year ended December 31, 2011, preferred stock dividends includes the repurchase premium of $211 million associated with the convertible preferred stock repurchased and canceled in March 2011.