MetLife, Inc. (NYSE:MET) today announced the following results for the
fourth quarter and full year 2015:
Fourth Quarter Results
MetLife reported operating earnings* of $1.4 billion, down 13 percent
from the fourth quarter of 2014, and 10 percent on a constant currency
basis*. On a per share basis, operating earnings were $1.23, down 11
percent from the prior year quarter. Operating earnings in the Americas
decreased 16 percent, and 14 percent on a constant currency basis.
Operating earnings in Asia decreased 15 percent, and 9 percent on a
constant currency basis. Operating earnings in Europe, the Middle East
and Africa (EMEA) decreased 16 percent, and 2 percent on a constant
currency basis.
Fourth quarter 2015 operating earnings included the following items:
-
variable investment income below the company’s 2015 quarterly plan
range by $137 million, or $0.12 per share, after tax and the impact of
deferred acquisition costs (DAC)
-
unfavorable catastrophe experience, partially offset by favorable
prior year development, which in total decreased operating earnings by
$9 million, or $0.01 per share, after tax
-
a one-time tax item in Argentina, which increased operating earnings
by $31 million, or $0.03 per share, after tax
MetLife’s operating return on equity (ROE), excluding accumulated other
comprehensive income (AOCI) other than foreign currency translation
adjustments (FCTA)*, was 9.7 percent for the fourth quarter of 2015, and
the company’s tangible operating ROE* was 11.9 percent.
On a GAAP basis, MetLife reported fourth quarter 2015 net income of $785
million, or $0.70 per share. Net income includes $231 million, after
tax, in net derivative losses, reflecting changes in interest rates,
equity markets and foreign currencies. MetLife uses derivatives as part
of its broader asset-liability management strategy to hedge certain
risks, such as movements in interest rates, equity markets and foreign
currencies. This hedging activity often generates derivative gains or
losses and creates fluctuations in net income because the risk being
hedged may not have the same GAAP accounting treatment.
The fourth quarter variance between operating earnings and net income
reflects an unfavorable impact of $305 million, after-tax, related to
asymmetrical and non-economic accounting.
Premiums, fees & other revenues* were $12.3 billion, down 6 percent, and
3 percent on a constant currency basis over the fourth quarter of 2014.
Book value, excluding AOCI other than FCTA*, was $51.15 per share, up 3
percent from $49.53 at December 31, 2014.
Full Year Results
For the full year 2015, MetLife reported operating earnings of $5.5
billion, down 16 percent over 2014, and 12 percent on a constant
currency basis. This decrease reflects a strong U.S. dollar, lower
variable investment income and a previously announced third quarter 2015
non-cash charge of $792 million related to the tax treatment of a
wholly-owned U.K. investment subsidiary of Metropolitan Life Insurance
Company (MLIC). Adjusting for total notable items in both years,
including the previously announced third quarter $792 million non-cash
charge in 2015, full year operating earnings were $6.4 billion, down 1
percent over 2014, but up 3 percent on a constant currency basis. On a
per share basis, 2015 operating earnings were $4.86, down 15 percent
over 2014.
Operating earnings in the Americas decreased 7 percent, and 5 percent on
a constant currency basis. Operating earnings in Asia were up 6 percent,
and 16 percent on a constant currency basis. Operating earnings in EMEA
decreased 16 percent, but increased 10 percent on a constant currency
basis.
MetLife’s ROE, excluding AOCI other than FCTA, was 9.7 percent for full
year 2015, and the company’s tangible operating ROE was 11.9 percent.
Adjusting for total notable items, including the previously announced
third quarter $792 million non-cash charge, MetLife’s operating ROE,
excluding AOCI other than FCTA, was 11.3 percent for full year 2015, and
the company’s tangible operating ROE was 13.8 percent.
MetLife reported full year 2015 net income of $5.2 billion, or $4.57 per
share.
“Operating earnings per share in the fourth quarter were down from the
prior year as a result of lower variable investment income, which can be
volatile, as well as a strong U.S. dollar,” said Steven A. Kandarian,
chairman, president and chief executive officer, MetLife, Inc. “While
2015 was a challenging year overall, our plan to separate a substantial
portion of the U.S. Retail business demonstrates our willingness to take
bold steps to maximize shareholder value.”
|
|
|
|
|
|
|
FOURTH QUARTER & FULL YEAR 2015 SUMMARY
|
($ in millions, except per share data)
|
|
|
Three months ended Dec. 31
|
|
|
Year ended Dec. 31
|
|
|
|
|
2015
|
|
|
|
2014
|
|
|
Change
|
|
|
|
2015
|
|
|
|
2014
|
|
|
Change
|
Premiums, fees & other revenues
|
|
|
$
|
12,338
|
|
|
$
|
13,134
|
|
|
(6)%
|
|
|
$
|
49,681
|
|
|
$
|
50,596
|
|
|
(2)%
|
Total operating revenues
|
|
|
$
|
17,111
|
|
|
$
|
18,245
|
|
|
(6)%
|
|
|
$
|
69,470
|
|
|
$
|
71,080
|
|
|
(2)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
|
$
|
1,376
|
|
|
$
|
1,583
|
|
|
(13)%
|
|
|
$
|
5,484
|
|
|
$
|
6,560
|
|
|
(16)%
|
Operating earnings per share
|
|
|
$
|
1.23
|
|
|
$
|
1.38
|
|
|
(11)%
|
|
|
$
|
4.86
|
|
|
$
|
5.74
|
|
|
(15)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
785
|
|
|
$
|
1,490
|
|
|
(47)%
|
|
|
$
|
5,152
|
|
|
$
|
6,187
|
|
|
(17)%
|
Net income per share
|
|
|
$
|
0.70
|
|
|
$
|
1.30
|
|
|
(46)%
|
|
|
$
|
4.57
|
|
|
$
|
5.42
|
|
|
(16)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per share, excluding AOCI other than FCTA
|
|
|
$
|
51.15
|
|
|
$
|
49.53
|
|
|
3%
|
|
|
|
|
|
|
|
|
|
Book value per share – tangible common stockholders’ equity
|
|
|
$
|
42.22
|
|
|
$
|
40.36
|
|
|
5%
|
|
|
|
|
|
|
|
|
|
Book value per share
|
|
|
$
|
60.00
|
|
|
$
|
61.85
|
|
|
(3)%
|
|
|
|
|
|
|
|
|
|
*Information regarding the non-GAAP and other financial measures
included in this news release and the reconciliation of the non-GAAP
financial measures to GAAP measures is provided in the Non-GAAP and
Other Financial Disclosures discussion below, as well as in the tables
that accompany this news release and/or the Fourth Quarter 2015
Financial Supplement (which is available on the MetLife Investor
Relations Web page at www.metlife.com).
BUSINESS DISCUSSIONS
All comparisons of the results for the fourth quarter of 2015 in the
business discussions that follow are with the fourth quarter of 2014,
unless otherwise noted.
THE AMERICAS
Total operating earnings for the Americas were $1.2 billion, down 16
percent, and 14 percent on a constant currency basis, due to lower
investment and underwriting margins. Operating return on allocated
equity* was 12.6 percent, and operating return on allocated tangible
equity* was 14.2 percent. Premiums, fees & other revenues were $9.6
billion, down 5 percent, and 3 percent on a constant currency basis.
Excluding pension risk transfers, premiums, fees & other revenues were
up 2 percent, and 4 percent on a constant currency basis.
Retail
Operating earnings for Retail were $582 million, down 19 percent,
impacted by lower underwriting margins, primarily in the property &
casualty auto business, and lower variable investment income. Premiums,
fees & other revenues were $3.4 billion, down 1 percent. Retail life
sales* were up 9 percent, and Retail annuity sales were up 23 percent.
Group, Voluntary & Worksite Benefits
Operating earnings for Group, Voluntary & Worksite Benefits were $214
million, down 10 percent, due to lower underwriting margins, primarily
in the property & casualty auto business, and lower investment margins.
Premiums, fees & other revenues were $4.3 billion, up 3 percent, due to
both group and voluntary products.
Corporate Benefit Funding
Operating earnings for Corporate Benefit Funding were $286 million, down
21 percent, due to lower investment and underwriting margins. Premiums,
fees & other revenues were $886 million, down 39 percent. Excluding
pension risk transfers, premiums, fees & other revenues were up 39
percent.
Latin America
Operating earnings for Latin America were $150 million, down 1 percent,
but up 24 percent on a constant currency basis. Excluding notable items
in both periods, and on a constant currency basis, operating earnings
were up 14 percent, due to business growth. Premiums, fees & other
revenues were $1.0 billion, down 2 percent, but up 17 percent on a
constant currency basis. Total sales for the region increased 3 percent
on a constant currency basis, primarily due to direct marketing sales
across the region.
ASIA
Operating earnings for Asia were $290 million, down 15 percent, and 9
percent on a constant currency basis, largely due to lower variable
investment income in the quarter and a prior year one-time benefit from
actuarial items. Adjusting for these items in both periods, operating
earnings increased 6 percent on a constant currency basis. Operating
return on allocated equity was 10.1 percent, and operating return on
allocated tangible equity was 17.4 percent. Premiums, fees & other
revenues in Asia were $2.0 billion, down 11 percent, and 3 percent on a
constant currency basis, but up 2 percent on a constant currency basis
when adjusted for the withdrawal of certain Yen products in Japan that
do not meet our hurdle rates in the current interest rate environment.
Total sales for the region were down 1 percent on a constant currency
basis, representing the net impact of management actions taken across
the product portfolio to improve value creation and growth in targeted
segments.
EMEA
Operating earnings for EMEA were $54 million, down 16 percent, and 2
percent on a constant currency basis. Excluding the impact of a one-time
tax benefit in the fourth quarter of 2014, operating earnings were up 32
percent on a constant currency basis. Operating return on allocated
equity was 6.5 percent, and operating return on allocated tangible
equity was 12.2 percent. Premiums, fees & other revenues were $625
million, down 7 percent, but up 3 percent on a constant currency basis.
Excluding the impact from the conversion of certain operations to
calendar-year reporting in the fourth quarter of 2014, premiums, fees &
other revenues were up 10 percent. Total sales for the region decreased
11 percent on a constant currency basis. Fourth quarter 2014 included
strong employee benefit sales in the Middle East and the conversion of
certain operations to calendar-year reporting.
INVESTMENTS
Net investment income was $4.8 billion, down 7 percent. Variable
investment income was $109 million ($71 million, after tax and DAC),
compared with $325 million ($211 million, after tax and DAC) in the
fourth quarter of 2014, due to weak private equity and hedge fund
performance.
Higher interest rates drove derivative net losses of $375 million, after
tax and other adjustments. Derivative net losses in the fourth quarter
of 2014 were $40 million, after tax and other adjustments.
CORPORATE & OTHER
Corporate & Other had an operating loss of $200 million compared with an
operating loss of $289 million in the fourth quarter of 2014.
Conference Call
MetLife will hold its fourth quarter 2015 earnings conference call and
audio webcast on Thursday, Feb. 4, 2016, from 8-9 a.m. (EST). The
conference call will be available live via telephone and the Internet.
To listen via telephone, dial 800-401-8436 (U.S.) or 612-288-0340
(outside the U.S.). To listen to the conference call via the Internet,
visit www.metlife.com
through a link on the Investor Relations page. Those who want to listen
to the call via telephone or the Internet should dial in or go to the
website at least 15 minutes prior to the call to register, and/or
download and install any necessary audio software.
The conference call will be available for replay via telephone and the
Internet beginning at 10 a.m. (EST) on Thursday, Feb. 4, 2016, until
Thursday, Feb. 11, 2016, at 11:59 p.m. (EST). To listen to a replay of
the conference call via telephone, dial 800-475-6701 (U.S.) or
320-365-3844 (outside the U.S.). The access code for the replay is
370602. To access the replay of the conference call over the Internet,
visit the above-mentioned website.
A brief video of CFO John Hele discussing fourth quarter and full year
2015 results can be viewed shortly after the issuance of this news
release at www.metlife.com/earningsvideo.
About MetLife
MetLife, Inc. (NYSE: MET), through its subsidiaries and affiliates
(“MetLife”), is one of the largest life insurance companies in the
world. Founded in 1868, MetLife is a global provider of life insurance,
annuities, employee benefits and asset management. Serving approximately
100 million customers, MetLife has operations in nearly 50 countries and
holds leading market positions in the United States, Japan, Latin
America, Asia, Europe and the Middle East. For more information, visit www.metlife.com.
Non-GAAP and Other Financial Disclosures
Any references in this news release (except in this section and
the tables that accompany this release) to:
|
|
|
|
|
should be read as, respectively:
|
|
|
|
|
|
|
|
|
(i)
|
|
net income (loss);
|
|
|
|
|
(i)
|
|
net income (loss) available to MetLife, Inc.’s common shareholders;
|
|
|
|
|
|
|
|
|
|
|
(ii)
|
|
net income (loss) per share;
|
|
|
|
|
(ii)
|
|
net income (loss) available to MetLife, Inc.’s common shareholders
per diluted common share;
|
|
|
|
|
|
|
|
|
|
|
(iii)
|
|
operating earnings;
|
|
|
|
|
(iii)
|
|
operating earnings available to common shareholders;
|
|
|
|
|
|
|
|
|
|
|
(iv)
|
|
operating earnings per share;
|
|
|
|
|
(iv)
|
|
operating earnings available to common shareholders per diluted
common share;
|
|
|
|
|
|
|
|
|
|
|
(v)
|
|
book value per share;
|
|
|
|
|
(v)
|
|
book value per common share;
|
|
|
|
|
|
|
|
|
|
|
(vi)
|
|
book value per share, excluding accumulated other comprehensive
income (loss) (AOCI) other than foreign currency translation
adjustments (FCTA);
|
|
|
|
|
(vi)
|
|
book value per common share, excluding AOCI other than FCTA;
|
|
|
|
|
|
|
|
|
|
|
(vii)
|
|
book value per share-tangible common stockholders’ equity;
|
|
|
|
|
(vii)
|
|
book value per common share-tangible common stockholders’ equity;
|
|
|
|
|
|
|
|
|
|
|
(viii)
|
|
premiums, fees and other revenues;
|
|
|
|
|
(viii)
|
|
premiums, fees and other revenues (operating);
|
|
|
|
|
|
|
|
|
|
|
(ix)
|
|
operating return on equity, excluding AOCI other than FCTA; and
|
|
|
|
|
(ix)
|
|
operating return on MetLife, Inc.’s common stockholders’ equity,
excluding AOCI other than FCTA; and
|
|
|
|
|
|
|
|
|
|
|
(x)
|
|
tangible operating return on equity.
|
|
|
|
|
(x)
|
|
operating return on MetLife, Inc.’s tangible common stockholders’
equity.
|
|
|
|
|
|
|
|
|
|
|
In this news release, MetLife presents certain measures of its
performance that are not calculated in accordance with accounting
principles generally accepted in the United States of America (“GAAP”).
MetLife believes that these non-GAAP financial measures enhance the
understanding of MetLife’s performance by highlighting the results of
operations and the underlying profitability drivers of the business. The
following non-GAAP financial measures should not be viewed as
substitutes for the most directly comparable financial measures
calculated in accordance with GAAP:
Non-GAAP financial measures:
|
|
|
|
|
Comparable GAAP financial measures:
|
|
|
|
|
|
|
|
|
(i)
|
|
operating revenues;
|
|
|
|
|
(i)
|
|
GAAP revenues;
|
|
|
|
|
|
|
|
|
|
|
(ii)
|
|
operating expenses;
|
|
|
|
|
(ii)
|
|
GAAP expenses;
|
|
|
|
|
|
|
|
|
|
|
(iii)
|
|
operating earnings;
|
|
|
|
|
(iii)
|
|
income (loss) from continuing operations, net of income tax;
|
|
|
|
|
|
|
|
|
|
|
(iv)
|
|
operating earnings available to common shareholders;
|
|
|
|
|
(iv)
|
|
net income (loss) available to MetLife, Inc.’s common shareholders;
|
|
|
|
|
|
|
|
|
|
|
(v)
|
|
operating earnings available to common shareholders, adjusted for
total notable items;
|
|
|
|
|
(v)
|
|
net income (loss) available to MetLife, Inc.’s common shareholders;
|
|
|
|
|
|
|
|
|
|
|
(vi)
|
|
operating earnings available to common shareholders per diluted
common share;
|
|
|
|
|
(vi)
|
|
net income (loss) available to MetLife, Inc.’s common shareholders
per diluted common share;
|
|
|
|
|
|
|
|
|
|
|
(vii)
|
|
investment portfolio gains (losses);
|
|
|
|
|
(vii)
|
|
net investment gains (losses);
|
|
|
|
|
|
|
|
|
|
|
(viii)
|
|
derivative gains (losses);
|
|
|
|
|
(viii)
|
|
net derivative gains (losses);
|
|
|
|
|
|
|
|
|
|
|
(ix)
|
|
MetLife, Inc.’s tangible common stockholders’ equity;
|
|
|
|
|
(ix)
|
|
MetLife, Inc.’s stockholders’ equity;
|
|
|
|
|
|
|
|
|
|
|
(x)
|
|
MetLife, Inc.’s tangible common stockholders’ equity, adjusted for
total notable items;
|
|
|
|
|
(x)
|
|
MetLife, Inc.’s stockholders’ equity;
|
|
|
|
|
|
|
|
|
|
|
(xi)
|
|
MetLife, Inc.’s common stockholders’ equity, excluding AOCI other
than FCTA;
|
|
|
|
|
(xi)
|
|
MetLife, Inc.’s stockholders’ equity;
|
|
|
|
|
|
|
|
|
|
|
(xii)
|
|
MetLife, Inc.’s common stockholders’ equity, excluding AOCI other
than FCTA, adjusted for total notable items; and
|
|
|
|
|
(xii)
|
|
MetLife, Inc.’s stockholders’ equity; and
|
|
|
|
|
|
|
|
|
|
|
(xiii)
|
|
free cash flow of all holding companies.
|
|
|
|
|
(xiii)
|
|
MetLife, Inc.’s net cash provided by operating activities.
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of these measures to the most directly comparable GAAP
measures are included in this earnings news release and in this period’s
quarterly financial supplement.
MetLife’s definitions of the various non-GAAP and other financial
measures discussed in this new release may differ from those used by
other companies:
Operating earnings is the measure of segment profit or loss that MetLife
uses to evaluate segment performance and allocate resources. Consistent
with GAAP accounting guidance for segment reporting, operating earnings
is MetLife’s measure of segment performance. Operating earnings is also
a measure by which MetLife senior management’s and many other employees’
performance is evaluated for the purposes of determining their
compensation under applicable compensation plans.
Operating earnings is defined as operating revenues less operating
expenses, both net of income tax. Operating earnings available to common
shareholders is defined as operating earnings less preferred stock
dividends.
Operating revenues and operating expenses exclude results of
discontinued operations and other businesses that have been or will be
sold or exited by MetLife and are referred to as divested businesses.
Operating revenues also excludes net investment gains (losses) (NIGL)
and net derivative gains (losses) (NDGL). Operating expenses also
excludes goodwill impairments.
The following additional adjustments are made to GAAP revenues, in the
line items indicated, in calculating operating revenues:
-
Universal life and investment-type product policy fees excludes the
amortization of unearned revenue related to NIGL and NDGL and certain
variable annuity guaranteed minimum income benefits (GMIB) fees (GMIB
fees);
-
Net investment income: (i) includes amounts for scheduled periodic
settlement payments and amortization of premium on derivatives that
are hedges of investments or that are used to replicate certain
investments but do not qualify for hedge accounting treatment, (ii)
includes income from discontinued real estate operations, (iii)
excludes post-tax operating earnings adjustments relating to insurance
joint ventures accounted for under the equity method, (iv) excludes
certain amounts related to contractholder-directed unit-linked
investments, and (v) excludes certain amounts related to
securitization entities that are variable interest entities (VIEs)
consolidated under GAAP; and
-
Other revenues are adjusted for settlements of foreign currency
earnings hedges.
The following additional adjustments are made to GAAP expenses, in the
line items indicated, in calculating operating expenses:
-
Policyholder benefits and claims and policyholder dividends excludes:
(i) changes in the policyholder dividend obligation related to NIGL
and NDGL, (ii) inflation-indexed benefit adjustments associated with
contracts backed by inflation-indexed investments and amounts
associated with periodic crediting rate adjustments based on the total
return of a contractually referenced pool of assets and other pass
through adjustments, (iii) benefits and hedging costs related to GMIBs
(GMIB costs), and (iv) market value adjustments associated with
surrenders or terminations of contracts (Market value adjustments);
-
Interest credited to policyholder account balances includes
adjustments for scheduled periodic settlement payments and
amortization of premium on derivatives that are hedges of policyholder
account balances but do not qualify for hedge accounting treatment and
excludes amounts related to net investment income earned on
contractholder-directed unit-linked investments;
-
Amortization of DAC and value of business acquired (VOBA) excludes
amounts related to: (i) NIGL and NDGL, (ii) GMIB fees and GMIB costs
and (iii) Market value adjustments;
-
Amortization of negative VOBA excludes amounts related to Market value
adjustments;
-
Interest expense on debt excludes certain amounts related to
securitization entities that are VIEs consolidated under GAAP; and
-
Other expenses excludes costs related to: (i) noncontrolling
interests, (ii) implementation of new insurance regulatory
requirements, and (iii) acquisition and integration costs.
Operating earnings also excludes the recognition of certain contingent
assets and liabilities that could not be recognized at acquisition or
adjusted for during the measurement period under GAAP business
combination accounting guidance. In addition to the tax impact of the
adjustments mentioned above, provision for income tax (expense) benefit
also includes the impact related to the timing of certain tax credits,
as well as certain tax reforms.
The following additional information is relevant to an understanding of
MetLife’s performance results:
-
MetLife, Inc.’s tangible common stockholders’ equity or tangible
equity - MetLife, Inc.’s common stockholders’ equity, excluding the
net unrealized investment gains (losses) and defined benefit plans
adjustment components of AOCI reduced by the impact of goodwill, value
of distribution agreements (VODA) and value of customer relationships
acquired (VOCRA), all net of income tax.
-
MetLife, Inc.’s common stockholders’ equity, excluding AOCI other than
FCTA - MetLife, Inc.’s common stockholders’ equity, excluding the net
unrealized investment gains (losses) and defined benefit plans
adjustment components of AOCI, net of income tax.
-
Allocated equity - portion of MetLife, Inc.’s common stockholders’
equity that management allocates to each of its segments and
sub-segments based on local capital requirements and economic capital.
Economic capital is an internally developed risk capital model, the
purpose of which is to measure the risk in the business and to provide
a basis upon which capital is deployed. MetLife management
periodically reviews this model to ensure that it remains consistent
with emerging industry practice standards and the local capital
requirements; allocated equity may be adjusted if warranted by such
review. Allocated equity excludes the impact of AOCI other than FCTA.
-
Operating return on MetLife, Inc.'s common stockholders' equity,
excluding AOCI other than FCTA - operating earnings available to
common shareholders divided by MetLife, Inc.'s average common
stockholders' equity, excluding AOCI other than FCTA.
-
Operating return on MetLife, Inc.'s tangible common stockholders'
equity - operating earnings available to common shareholders,
excluding amortization of VODA and VOCRA, net of income tax, divided
by MetLife, Inc.'s average tangible common stockholders' equity.
-
Operating return on MetLife, Inc.'s common stockholders' equity -
operating earnings available to common shareholders divided by
MetLife, Inc.'s average common stockholders' equity.
-
Return on MetLife, Inc.'s common stockholders' equity, excluding AOCI
other than FCTA - net income (loss) available to MetLife, Inc.’s
common shareholders divided by MetLife, Inc.'s average common
stockholders' equity, excluding AOCI other than FCTA.
-
Return on MetLife, Inc.’s tangible common stockholders' equity - net
income (loss) available to MetLife, Inc.’s common shareholders,
excluding goodwill impairment and amortization of VODA and VOCRA, net
of income tax, divided by MetLife, Inc.'s average tangible common
stockholders' equity.
-
Return on MetLife, Inc.’s common stockholders’ equity - net income
(loss) available to MetLife, Inc.’s common shareholders divided by
MetLife, Inc.’s average common stockholders’ equity.
-
Operating return on allocated equity - operating earnings available to
common shareholders divided by allocated equity.
-
Operating return on allocated tangible equity - operating earnings
available to common shareholders, excluding amortization of VODA and
VOCRA, net of income tax, divided by allocated tangible equity.
-
Return on allocated equity - net income (loss) available to MetLife,
Inc.’s common shareholders divided by allocated equity.
-
Return on allocated tangible equity - net income (loss) available to
MetLife, Inc.’s common shareholders, excluding amortization of VODA
and VOCRA, net of income tax, divided by allocated tangible equity.
-
Operating expense ratio - calculated by dividing operating expenses
(other expenses, net of capitalization of DAC) by operating premiums,
fees and other revenues.
-
Statistical sales information for Retail- Life sales are calculated
using the LIMRA definition of sales for core direct sales, excluding
company-sponsored internal exchanges, corporate-owned life insurance,
bank-owned life insurance, and private placement variable universal
life insurance. Annuity sales consist of statutory premiums direct and
assumed, excluding company sponsored internal exchanges. Sales
statistics do not correspond to revenues under GAAP, but are used as
relevant measures of business activity.
-
Statistical sales information for Latin America, Asia and EMEA -
calculated using 10% of single-premium deposits (mainly from
retirement products such as variable annuity, fixed annuity and
pensions), 20% of single-premium deposits from credit insurance and
100% of annualized full-year premiums and fees from recurring-premium
policy sales of all products (mainly from risk and protection products
such as individual life, accident &health and group). Sales statistics
do not correspond to revenues under GAAP, but are used as relevant
measures of business activity.
-
All comparisons on a constant currency basis reflect the impact of
changes in foreign currency exchange rates and are calculated using
the average foreign currency exchange rates for the current period and
are applied to each of the comparable periods.
-
Asymmetrical and non-economic accounting refer to: (i) the portion of
net derivative gains (losses) on embedded derivatives attributable to
the inclusion of MetLife’s credit spreads in the liability valuations,
(ii) hedging activity that generates net derivative gains (losses) and
creates fluctuations in net income because hedge accounting cannot be
achieved and the item being hedged does not a have an offsetting gain
or loss recognized in earnings,(iii) inflation-indexed benefit
adjustments associated with contracts backed by inflation-indexed
investments and amounts associated with periodic crediting rate
adjustments based on the total return of a contractually referenced
pool of assets and other pass through adjustments, and (iv) impact of
changes in foreign currency exchange rates on the re-measurement of
foreign denominated unhedged funding agreements and financing
transactions to the U.S. dollar and the re-measurement of certain
liabilities from non-functional currencies to functional currencies.
-
MetLife uses a measure of free cash flow to facilitate an
understanding of its ability to generate cash for reinvestment into
its businesses or use in discretionary capital actions. MetLife
defines free cash flow as the sum of cash available at MetLife’s
holding companies from dividends from operating subsidiaries, expenses
and other net flows of the holding companies, and net contributions
from debt to be at or below target leverage ratios. This measure of
free cash flow is prior to discretionary capital deployment, including
common stock dividends and repurchases, debt reduction and mergers and
acquisitions. Free cash flow should not be viewed as a substitute for
net cash provided by (used in) operating activities calculated in
accordance with GAAP. The free cash flow ratio is typically expressed
as a percentage of annual operating earnings available to common
shareholders.
Forward-Looking Statements
This news release may contain or incorporate by reference information
that includes or is based upon forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements give expectations or forecasts of future
events. These statements can be identified by the fact that they do not
relate strictly to historical or current facts. They use words such as
“anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,”
“believe” and other words and terms of similar meaning, or are tied to
future periods, in connection with a discussion of future operating or
financial performance. In particular, these include statements relating
to future actions, prospective services or products, future performance
or results of current and anticipated services or products, sales
efforts, expenses, the outcome of contingencies such as legal
proceedings, trends in operations and financial results.
Any or all forward-looking statements may turn out to be wrong. They can
be affected by inaccurate assumptions or by known or unknown risks and
uncertainties. Many such factors will be important in determining the
actual future results of MetLife, Inc., its subsidiaries and affiliates.
These statements are based on current expectations and the current
economic environment. They involve a number of risks and uncertainties
that are difficult to predict. These statements are not guarantees of
future performance. Actual results could differ materially from those
expressed or implied in the forward-looking statements. Risks,
uncertainties, and other factors that might cause such differences
include the risks, uncertainties and other factors identified in
MetLife, Inc.’s filings with the U.S. Securities and Exchange Commission
(the SEC). These factors include: (1) difficult conditions in the global
capital markets; (2) increased volatility and disruption of the capital
and credit markets, which may affect our ability to meet liquidity needs
and access capital, including through our credit facilities, generate
fee income and market-related revenue and finance statutory reserve
requirements and may require us to pledge collateral or make payments
related to declines in value of specified assets, including assets
supporting risks ceded to certain of our captive reinsurers or hedging
arrangements associated with those risks; (3) exposure to financial and
capital market risks, including as a result of the disruption in Europe
and possible withdrawal of one or more countries from the Euro zone; (4)
impact of comprehensive financial services regulation reform on us, as a
non-bank systemically important financial institution, or otherwise; (5)
numerous rulemaking initiatives required or permitted by the Dodd-Frank
Wall Street Reform and Consumer Protection Act which may impact how we
conduct our business, including those compelling the liquidation of
certain financial institutions; (6) regulatory, legislative or tax
changes relating to our insurance, international, or other operations
that may affect the cost of, or demand for, our products or services, or
increase the cost or administrative burdens of providing benefits to
employees; (7) adverse results or other consequences from litigation,
arbitration or regulatory investigations; (8) potential liquidity and
other risks resulting from our participation in a securities lending
program and other transactions; (9) investment losses and defaults, and
changes to investment valuations; (10) changes in assumptions related to
investment valuations, deferred policy acquisition costs, deferred sales
inducements, value of business acquired or goodwill; (11) impairments of
goodwill and realized losses or market value impairments to illiquid
assets; (12) defaults on our mortgage loans; (13) the defaults or
deteriorating credit of other financial institutions that could
adversely affect us; (14) economic, political, legal, currency and other
risks relating to our international operations, including with respect
to fluctuations of exchange rates; (15) downgrades in our claims paying
ability, financial strength or credit ratings; (16) a deterioration in
the experience of the “closed block” established in connection with the
reorganization of Metropolitan Life Insurance Company; (17) availability
and effectiveness of reinsurance or indemnification arrangements, as
well as any default or failure of counterparties to perform; (18)
differences between actual claims experience and underwriting and
reserving assumptions; (19) ineffectiveness of risk management policies
and procedures; (20) catastrophe losses; (21) increasing cost and
limited market capacity for statutory life insurance reserve financings;
(22) heightened competition, including with respect to pricing, entry of
new competitors, consolidation of distributors, the development of new
products by new and existing competitors, and for personnel; (23)
exposure to losses related to variable annuity guarantee benefits,
including from significant and sustained downturns or extreme volatility
in equity markets, reduced interest rates, unanticipated policyholder
behavior, mortality or longevity, and the adjustment for nonperformance
risk; (24) our ability to address difficulties, unforeseen liabilities,
asset impairments, or rating agency actions arising from business
acquisitions and integrating and managing the growth of such acquired
businesses, or arising from dispositions of businesses or legal entity
reorganizations; (25) regulatory and other restrictions affecting
MetLife, Inc.’s ability to pay dividends and repurchase common stock;
(26) MetLife, Inc.’s primary reliance, as a holding company, on
dividends from its subsidiaries to meet debt payment obligations and the
applicable regulatory restrictions on the ability of the subsidiaries to
pay such dividends; (27) the possibility that MetLife, Inc.’s Board of
Directors may influence the outcome of stockholder votes through the
voting provisions of the MetLife Policyholder Trust; (28) changes in
accounting standards, practices and/or policies; (29) increased expenses
relating to pension and postretirement benefit plans, as well as health
care and other employee benefits; (30) inability to protect our
intellectual property rights or claims of infringement of the
intellectual property rights of others; (31) inability to attract and
retain sales representatives; (32) provisions of laws and our
incorporation documents may delay, deter or prevent takeovers and
corporate combinations involving MetLife; (33) the effects of business
disruption or economic contraction due to disasters such as terrorist
attacks, cyberattacks, other hostilities, or natural catastrophes,
including any related impact on the value of our investment portfolio,
our disaster recovery systems, cyber- or other information security
systems and management continuity planning; (34) the effectiveness of
our programs and practices in avoiding giving our associates incentives
to take excessive risks; and (35) other risks and uncertainties
described from time to time in MetLife, Inc.’s filings with the SEC.
MetLife, Inc. does not undertake any obligation to publicly correct or
update any forward-looking statement if MetLife, Inc. later becomes
aware that such statement is not likely to be achieved. Please consult
any further disclosures MetLife, Inc. makes on related subjects in
reports to the SEC.
|
|
|
|
|
|
|
|
|
|
|
|
|
MetLife, Inc.
|
Consolidated Statements of Operating Earnings Available to Common
Shareholders
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
For the Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
(In millions)
|
|
|
(In millions)
|
OPERATING REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums
|
|
|
$
|
9,606
|
|
|
|
$
|
10,267
|
|
|
|
$
|
38,548
|
|
|
|
$
|
39,022
|
|
Universal life and investment-type product policy fees
|
|
|
|
2,237
|
|
|
|
|
2,336
|
|
|
|
|
9,113
|
|
|
|
|
9,541
|
|
Net investment income
|
|
|
|
4,773
|
|
|
|
|
5,111
|
|
|
|
|
19,789
|
|
|
|
|
20,484
|
|
Other revenues
|
|
|
|
495
|
|
|
|
|
531
|
|
|
|
|
2,020
|
|
|
|
|
2,033
|
|
Total operating revenues
|
|
|
|
17,111
|
|
|
|
|
18,245
|
|
|
|
|
69,470
|
|
|
|
|
71,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Policyholder benefits and claims and policyholder dividends
|
|
|
|
9,835
|
|
|
|
|
10,287
|
|
|
|
|
39,565
|
|
|
|
|
39,478
|
|
Interest credited to policyholder account balances
|
|
|
|
1,330
|
|
|
|
|
1,409
|
|
|
|
|
5,334
|
|
|
|
|
5,661
|
|
Capitalization of DAC
|
|
|
|
(987
|
)
|
|
|
|
(1,034
|
)
|
|
|
|
(3,837
|
)
|
|
|
|
(4,182
|
)
|
Amortization of DAC and VOBA
|
|
|
|
877
|
|
|
|
|
953
|
|
|
|
|
3,802
|
|
|
|
|
4,027
|
|
Amortization of negative VOBA
|
|
|
|
(71
|
)
|
|
|
|
(98
|
)
|
|
|
|
(326
|
)
|
|
|
|
(396
|
)
|
Interest expense on debt
|
|
|
|
302
|
|
|
|
|
293
|
|
|
|
|
1,200
|
|
|
|
|
1,178
|
|
Other expenses (1)
|
|
|
|
3,998
|
|
|
|
|
4,321
|
|
|
|
|
15,806
|
|
|
|
|
16,254
|
|
Total operating expenses
|
|
|
|
15,284
|
|
|
|
|
16,131
|
|
|
|
|
61,544
|
|
|
|
|
62,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings before provision for income tax
|
|
|
|
1,827
|
|
|
|
|
2,114
|
|
|
|
|
7,926
|
|
|
|
|
9,060
|
|
Provision for income tax expense (benefit) (1)
|
|
|
|
402
|
|
|
|
|
500
|
|
|
|
|
2,326
|
|
|
|
|
2,378
|
|
Operating earnings
|
|
|
|
1,425
|
|
|
|
|
1,614
|
|
|
|
|
5,600
|
|
|
|
|
6,682
|
|
Preferred stock dividends
|
|
|
|
49
|
|
|
|
|
31
|
|
|
|
|
116
|
|
|
|
|
122
|
|
OPERATING EARNINGS AVAILABLE TO COMMON SHAREHOLDERS
|
|
|
$
|
1,376
|
|
|
|
$
|
1,583
|
|
|
|
$
|
5,484
|
|
|
|
$
|
6,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Net Income (Loss) and Financial Statement
Line Item Adjustments from GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
|
$
|
1,425
|
|
|
|
$
|
1,614
|
|
|
|
$
|
5,600
|
|
|
|
$
|
6,682
|
|
Adjustments from operating earnings to income (loss) from continuing
operations, net of income tax:
|
|
|
|
|
|
|
|
|
|
Net investment gains (losses) (2), (3)
|
|
|
|
62
|
|
|
|
|
230
|
|
|
|
|
597
|
|
|
|
|
(197
|
)
|
Net derivative gains (losses) (3)
|
|
|
|
(356
|
)
|
|
|
|
185
|
|
|
|
|
38
|
|
|
|
|
1,317
|
|
Premiums
|
|
|
|
(1
|
)
|
|
|
|
5
|
|
|
|
|
(3
|
)
|
|
|
|
45
|
|
Universal life and investment-type product policy fees
|
|
|
|
96
|
|
|
|
|
103
|
|
|
|
|
394
|
|
|
|
|
405
|
|
Net investment income
|
|
|
|
141
|
|
|
|
|
338
|
|
|
|
|
(508
|
)
|
|
|
|
669
|
|
Other revenues
|
|
|
|
(9
|
)
|
|
|
|
13
|
|
|
|
|
(37
|
)
|
|
|
|
(3
|
)
|
Policyholder benefits and claims and policyholder dividends (3)
|
|
|
|
(300
|
)
|
|
|
|
(320
|
)
|
|
|
|
(537
|
)
|
|
|
|
(1,000
|
)
|
Interest credited to policyholder account balances
|
|
|
|
(340
|
)
|
|
|
|
(539
|
)
|
|
|
|
(276
|
)
|
|
|
|
(1,282
|
)
|
Capitalization of DAC
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1
|
|
Amortization of DAC and VOBA (3)
|
|
|
|
(6
|
)
|
|
|
|
(5
|
)
|
|
|
|
(134
|
)
|
|
|
|
(105
|
)
|
Amortization of negative VOBA
|
|
|
|
8
|
|
|
|
|
11
|
|
|
|
|
35
|
|
|
|
|
46
|
|
Interest expense on debt
|
|
|
|
2
|
|
|
|
|
(4
|
)
|
|
|
|
(8
|
)
|
|
|
|
(38
|
)
|
Other expenses
|
|
|
|
11
|
|
|
|
|
(55
|
)
|
|
|
|
(17
|
)
|
|
|
|
(114
|
)
|
Goodwill impairment
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Provision for income tax (expense) benefit (3)
|
|
|
|
109
|
|
|
|
|
(49
|
)
|
|
|
|
178
|
|
|
|
|
(87
|
)
|
Income (loss) from continuing operations, net of income tax
|
|
|
|
842
|
|
|
|
|
1,527
|
|
|
|
|
5,322
|
|
|
|
|
6,339
|
|
Income (loss) from discontinued operations, net of income tax
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(3
|
)
|
Net income (loss)
|
|
|
|
842
|
|
|
|
|
1,527
|
|
|
|
|
5,322
|
|
|
|
|
6,336
|
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
|
8
|
|
|
|
|
6
|
|
|
|
|
12
|
|
|
|
|
27
|
|
Net income (loss) attributable to MetLife, Inc.
|
|
|
|
834
|
|
|
|
|
1,521
|
|
|
|
|
5,310
|
|
|
|
|
6,309
|
|
Less: Preferred stock dividends
|
|
|
|
49
|
|
|
|
|
31
|
|
|
|
|
116
|
|
|
|
|
122
|
|
Less: Preferred stock repurchase premium
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
42
|
|
|
|
|
-
|
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
785
|
|
|
|
$
|
1,490
|
|
|
|
$
|
5,152
|
|
|
|
$
|
6,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See footnotes on last page.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MetLife, Inc.
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
|
For the Year Ended
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
|
|
|
Earnings
|
|
|
|
|
|
|
Earnings
|
|
|
|
|
Earnings
|
|
|
|
|
|
|
Earnings
|
|
|
|
|
|
|
Per
|
|
|
|
|
|
|
Per
|
|
|
|
|
Per
|
|
|
|
|
|
|
Per
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Average
|
|
|
|
|
Average
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
|
Common
|
|
|
|
|
Common
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
|
Shares
|
|
|
|
|
|
|
Shares
|
|
|
|
|
Shares
|
|
|
|
|
|
|
Shares
|
|
|
|
|
|
|
Diluted (4)
|
|
|
|
|
|
|
Diluted (4)
|
|
|
|
|
Diluted (4)
|
|
|
|
|
|
|
Diluted (4)
|
|
|
|
(In millions, except per share data)
|
|
|
|
(In millions, except per share data)
|
Reconciliation to Net Income (Loss) Available to MetLife, Inc.'s
Common Shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for
total notable items
|
|
|
$
|
1,491
|
|
|
|
$
|
1.33
|
|
|
|
|
$
|
1,652
|
|
|
|
|
$
|
1.44
|
|
|
|
|
$
|
6,382
|
|
|
$
|
5.66
|
|
|
|
|
$
|
6,470
|
|
|
|
$
|
5.66
|
|
Add: Total notable items
|
|
|
|
(115
|
)
|
|
|
|
(0.10
|
)
|
|
|
|
|
(69
|
)
|
|
|
|
|
(0.06
|
)
|
|
|
|
|
(898
|
)
|
|
|
(0.80
|
)
|
|
|
|
|
90
|
|
|
|
|
0.08
|
|
Operating earnings available to common shareholders
|
|
|
$
|
1,376
|
|
|
|
$
|
1.23
|
|
|
|
|
$
|
1,583
|
|
|
|
|
$
|
1.38
|
|
|
|
|
$
|
5,484
|
|
|
$
|
4.86
|
|
|
|
|
$
|
6,560
|
|
|
|
$
|
5.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments from operating earnings available to common shareholders
to net income (loss) available
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
to MetLife, Inc.'s common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Net investment gains (losses) (2)
|
|
|
|
62
|
|
|
|
|
0.06
|
|
|
|
|
|
230
|
|
|
|
|
|
0.20
|
|
|
|
|
|
597
|
|
|
|
0.53
|
|
|
|
|
|
(197
|
)
|
|
|
|
(0.17
|
)
|
Add: Net derivative gains (losses)
|
|
|
|
(356
|
)
|
|
|
|
(0.32
|
)
|
|
|
|
|
185
|
|
|
|
|
|
0.16
|
|
|
|
|
|
38
|
|
|
|
0.03
|
|
|
|
|
|
1,317
|
|
|
|
|
1.15
|
|
Add: Goodwill impairment
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Add: Other adjustments to continuing operations
|
|
|
|
(398
|
)
|
|
|
|
(0.36
|
)
|
|
|
|
|
(453
|
)
|
|
|
|
|
(0.39
|
)
|
|
|
|
|
(1,091
|
)
|
|
|
(0.96
|
)
|
|
|
|
|
(1,376
|
)
|
|
|
|
(1.20
|
)
|
Add: Provision for income tax (expense) benefit
|
|
|
|
109
|
|
|
|
|
0.10
|
|
|
|
|
|
(49
|
)
|
|
|
|
|
(0.04
|
)
|
|
|
|
|
178
|
|
|
|
0.16
|
|
|
|
|
|
(87
|
)
|
|
|
|
(0.08
|
)
|
Add: Income (loss) from discontinued operations, net of income tax
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
(3
|
)
|
|
|
|
-
|
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
|
8
|
|
|
|
|
0.01
|
|
|
|
|
|
6
|
|
|
|
|
|
0.01
|
|
|
|
|
|
12
|
|
|
|
0.01
|
|
|
|
|
|
27
|
|
|
|
|
0.02
|
|
Less: Preferred stock repurchase premium
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
42
|
|
|
|
0.04
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
785
|
|
|
|
$
|
0.70
|
|
|
|
|
$
|
1,490
|
|
|
|
|
$
|
1.30
|
|
|
|
|
$
|
5,152
|
|
|
$
|
4.57
|
|
|
|
|
$
|
6,187
|
|
|
|
$
|
5.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - diluted
|
|
|
|
|
|
|
1,121.4
|
|
|
|
|
|
|
|
|
|
1,147.3
|
|
|
|
|
|
|
|
1,128.3
|
|
|
|
|
|
|
|
|
1,142.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
|
For the Year Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
2015
|
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions)
|
|
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to GAAP Premiums, Fees and Other Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating premiums, fees and other revenues
|
|
|
$
|
12,338
|
|
|
|
$
|
13,134
|
|
|
|
|
$
|
49,681
|
|
|
|
|
$
|
50,596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Adjustments to premiums, fees and other revenues
|
|
|
|
86
|
|
|
|
|
121
|
|
|
|
|
|
354
|
|
|
|
|
|
447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total premiums, fees and other revenues
|
|
|
$
|
12,424
|
|
|
|
$
|
13,255
|
|
|
|
|
$
|
50,035
|
|
|
|
|
$
|
51,043
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to GAAP Revenues and GAAP Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
|
$
|
17,111
|
|
|
|
$
|
18,245
|
|
|
|
|
$
|
69,470
|
|
|
|
|
$
|
71,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Net investment gains (losses) (2)
|
|
|
|
62
|
|
|
|
|
230
|
|
|
|
|
|
597
|
|
|
|
|
|
(197
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Net derivative gains (losses)
|
|
|
|
(356
|
)
|
|
|
|
185
|
|
|
|
|
|
38
|
|
|
|
|
|
1,317
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Adjustments related to net investment gains (losses) and net
derivative gains (losses)
|
|
|
|
(3
|
)
|
|
|
|
6
|
|
|
|
|
|
5
|
|
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Other adjustments to revenues
|
|
|
|
230
|
|
|
|
|
453
|
|
|
|
|
|
(159
|
)
|
|
|
|
|
1,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
$
|
17,044
|
|
|
|
$
|
19,119
|
|
|
|
|
$
|
69,951
|
|
|
|
|
$
|
73,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
$
|
15,284
|
|
|
|
$
|
16,131
|
|
|
|
|
$
|
61,544
|
|
|
|
|
$
|
62,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Adjustments related to net investment gains (losses) and net
derivative gains (losses)
|
|
|
|
(27
|
)
|
|
|
|
(2
|
)
|
|
|
|
|
15
|
|
|
|
|
|
35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Goodwill impairment
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Other adjustments to expenses
|
|
|
|
652
|
|
|
|
|
914
|
|
|
|
|
|
922
|
|
|
|
|
|
2,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
$
|
15,909
|
|
|
|
$
|
17,043
|
|
|
|
|
$
|
62,481
|
|
|
|
|
$
|
64,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See footnotes on last page.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MetLife, Inc.
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
Book Value (5)
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share
|
|
|
$
|
60.00
|
|
|
|
$
|
61.85
|
|
|
|
|
|
|
|
Less: Net unrealized investment gains (losses), net of income tax
|
|
|
|
10.72
|
|
|
|
|
14.34
|
|
|
|
|
|
|
|
Less: Defined benefit plans adjustment, net of income tax
|
|
|
|
(1.87
|
)
|
|
|
|
(2.02
|
)
|
|
|
|
|
|
|
Book value per common share, excluding AOCI other than FCTA
|
|
|
$
|
51.15
|
|
|
|
$
|
49.53
|
|
|
|
|
|
|
|
Less: Goodwill, net of income tax
|
|
|
|
8.48
|
|
|
|
|
8.62
|
|
|
|
|
|
|
|
Less: VODA and VOCRA, net of income tax
|
|
|
|
0.45
|
|
|
|
|
0.55
|
|
|
|
|
|
|
|
Book value per common share - tangible common stockholders' equity
|
|
|
$
|
42.22
|
|
|
|
$
|
40.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding, end of period (In millions)
|
|
|
|
1,098.0
|
|
|
|
|
1,131.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
For the Year Ended
|
|
|
|
December 31, (6)
|
|
|
December 31,
|
Return on Equity
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
2015
|
|
|
2014
|
Operating return on MetLife, Inc.'s:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stockholders' equity
|
|
|
|
8.2
|
%
|
|
|
|
9.1
|
%
|
|
|
8.0
|
%
|
|
|
10.0
|
%
|
Common stockholders' equity, excluding AOCI other than FCTA
|
|
|
|
9.7
|
%
|
|
|
|
11.3
|
%
|
|
|
9.7
|
%
|
|
|
12.0
|
%
|
Common stockholders' equity, excluding AOCI other than FCTA,
adjusted for total notable items
|
|
|
|
10.4
|
%
|
|
|
|
11.9
|
%
|
|
|
11.3
|
%
|
|
|
11.9
|
%
|
Tangible common stockholders' equity
|
|
|
|
11.9
|
%
|
|
|
|
14.1
|
%
|
|
|
11.9
|
%
|
|
|
15.2
|
%
|
Tangible common stockholders' equity, adjusted for total notable
items
|
|
|
|
12.7
|
%
|
|
|
|
14.8
|
%
|
|
|
13.8
|
%
|
|
|
15.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on MetLife, Inc.'s:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stockholders' equity
|
|
|
|
4.7
|
%
|
|
|
|
8.6
|
%
|
|
|
7.5
|
%
|
|
|
9.4
|
%
|
Common stockholders' equity, excluding AOCI other than FCTA
|
|
|
|
5.6
|
%
|
|
|
|
10.7
|
%
|
|
|
9.1
|
%
|
|
|
11.3
|
%
|
Tangible common stockholders' equity
|
|
|
|
6.8
|
%
|
|
|
|
13.3
|
%
|
|
|
11.2
|
%
|
|
|
14.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Return on Allocated Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
|
12.6
|
%
|
|
|
|
15.7
|
%
|
|
|
|
|
|
|
Asia
|
|
|
|
10.1
|
%
|
|
|
|
11.6
|
%
|
|
|
|
|
|
|
EMEA
|
|
|
|
6.5
|
%
|
|
|
|
7.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Return on Allocated Tangible Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
|
14.2
|
%
|
|
|
|
17.9
|
%
|
|
|
|
|
|
|
Asia
|
|
|
|
17.4
|
%
|
|
|
|
20.1
|
%
|
|
|
|
|
|
|
EMEA
|
|
|
|
12.2
|
%
|
|
|
|
14.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Allocated Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
|
7.3
|
%
|
|
|
|
15.9
|
%
|
|
|
|
|
|
|
Asia
|
|
|
|
8.1
|
%
|
|
|
|
3.1
|
%
|
|
|
|
|
|
|
EMEA
|
|
|
|
8.8
|
%
|
|
|
|
6.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Allocated Tangible Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
|
8.3
|
%
|
|
|
|
18.1
|
%
|
|
|
|
|
|
|
Asia
|
|
|
|
14.0
|
%
|
|
|
|
5.4
|
%
|
|
|
|
|
|
|
EMEA
|
|
|
|
16.3
|
%
|
|
|
|
11.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See footnotes on last page.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MetLife, Inc.
|
Condensed Reconciliation of Net Cash Provided by Operating
Activities to Free Cash Flow
|
Free Cash Flow of All Holding Companies
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended December 31,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
(In billions, except ratios)
|
|
|
|
|
|
|
|
MetLife, Inc. (parent company only) net cash provided by operating
activities
|
|
|
$
|
1.6
|
|
|
|
$
|
2.6
|
|
Adjustments from net cash provided by operating activities to free
cash flow:
|
|
|
|
|
|
|
Add: Incremental debt to be at or below target leverage ratios
|
|
|
|
1.8
|
|
|
|
|
0.4
|
|
Add: Remaining adjustments from net cash provided by operating
activities to free cash flow (7)
|
|
|
|
0.1
|
|
|
|
|
(0.3
|
)
|
MetLife, Inc. (parent company only) free cash flow
|
|
|
|
3.5
|
|
|
|
|
2.7
|
|
Other MetLife, Inc. holding companies free cash flow (8)
|
|
|
|
0.5
|
|
|
|
|
0.2
|
|
Free cash flow of all holding companies
|
|
|
$
|
4.0
|
|
|
|
$
|
2.9
|
|
|
|
|
|
|
|
|
Ratio of free cash flow to operating earnings available to common
shareholders:
|
|
|
|
|
|
|
Free cash flow of all holding companies
|
|
|
$
|
4.0
|
|
|
|
$
|
2.9
|
|
Consolidated operating earnings available to common shareholders (9)
|
|
|
$
|
5.5
|
|
|
|
$
|
6.6
|
|
Ratio of free cash flow of all holding companies to consolidated
operating earnings available to common shareholders (9)
|
|
|
|
73
|
%
|
|
|
|
44
|
%
|
|
|
|
|
|
|
|
Ratio of net cash provided by operating activities to
consolidated net income (loss) available to MetLife, Inc.'s common
shareholders:
|
|
|
|
|
|
|
MetLife, Inc. (parent company only) net cash provided by operating
activities
|
|
|
$
|
1.6
|
|
|
|
$
|
2.6
|
|
Consolidated net income (loss) available to MetLife, Inc.'s common
shareholders (10)
|
|
|
$
|
5.2
|
|
|
|
$
|
6.2
|
|
Ratio of net cash provided by operating activities (parent company
only) to consolidated net income (loss) available to MetLife, Inc.'s
common shareholders (10), (11)
|
|
|
|
31
|
%
|
|
|
|
42
|
%
|
|
|
|
|
|
|
|
See footnotes on last page.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MetLife, Inc.
|
Reconciliations to Net Income (Loss) Available to Common
Shareholders
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
For the Year Ended
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
(In millions)
|
|
|
(In millions)
|
Total Americas Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for
total notable items
|
|
|
$
|
1,289
|
|
|
|
$
|
1,457
|
|
|
|
$
|
5,391
|
|
|
|
$
|
5,501
|
|
Add: Total notable items
|
|
|
|
(57
|
)
|
|
|
|
11
|
|
|
|
|
(72
|
)
|
|
|
|
219
|
|
Operating earnings available to common shareholders
|
|
|
|
1,232
|
|
|
|
|
1,468
|
|
|
|
|
5,319
|
|
|
|
|
5,720
|
|
Add: Net investment gains (losses) (2)
|
|
|
|
(90
|
)
|
|
|
|
82
|
|
|
|
|
399
|
|
|
|
|
(448
|
)
|
Add: Net derivative gains (losses)
|
|
|
|
(165
|
)
|
|
|
|
310
|
|
|
|
|
(100
|
)
|
|
|
|
1,381
|
|
Add: Other adjustments to continuing operations
|
|
|
|
(405
|
)
|
|
|
|
(348
|
)
|
|
|
|
(943
|
)
|
|
|
|
(1,192
|
)
|
Add: Provision for income tax (expense) benefit
|
|
|
|
144
|
|
|
|
|
(25
|
)
|
|
|
|
120
|
|
|
|
|
31
|
|
Add: Income (loss) from discontinued operations, net of income tax
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(3
|
)
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
|
1
|
|
|
|
|
2
|
|
|
|
|
11
|
|
|
|
|
13
|
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
715
|
|
|
|
$
|
1,485
|
|
|
|
$
|
4,784
|
|
|
|
$
|
5,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for
total notable items
|
|
|
$
|
646
|
|
|
|
$
|
721
|
|
|
|
$
|
2,604
|
|
|
|
$
|
2,661
|
|
Add: Total notable items
|
|
|
|
(64
|
)
|
|
|
|
(3
|
)
|
|
|
|
(156
|
)
|
|
|
|
155
|
|
Operating earnings available to common shareholders
|
|
|
|
582
|
|
|
|
|
718
|
|
|
|
|
2,448
|
|
|
|
|
2,816
|
|
Add: Net investment gains (losses)
|
|
|
|
(112
|
)
|
|
|
|
(32
|
)
|
|
|
|
35
|
|
|
|
|
(7
|
)
|
Add: Net derivative gains (losses)
|
|
|
|
(95
|
)
|
|
|
|
(15
|
)
|
|
|
|
(159
|
)
|
|
|
|
564
|
|
Add: Other adjustments to continuing operations
|
|
|
|
(310
|
)
|
|
|
|
(150
|
)
|
|
|
|
(609
|
)
|
|
|
|
(671
|
)
|
Add: Provision for income tax (expense) benefit
|
|
|
|
182
|
|
|
|
|
71
|
|
|
|
|
257
|
|
|
|
|
42
|
|
Add: Income (loss) from discontinued operations, net of income tax
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(2
|
)
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
247
|
|
|
|
$
|
592
|
|
|
|
$
|
1,972
|
|
|
|
$
|
2,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group, Voluntary & Worksite Benefits:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for
total notable items
|
|
|
$
|
225
|
|
|
|
$
|
237
|
|
|
|
$
|
913
|
|
|
|
$
|
855
|
|
Add: Total notable items
|
|
|
|
(11
|
)
|
|
|
|
1
|
|
|
|
|
(2
|
)
|
|
|
|
23
|
|
Operating earnings available to common shareholders
|
|
|
|
214
|
|
|
|
|
238
|
|
|
|
|
911
|
|
|
|
|
878
|
|
Add: Net investment gains (losses)
|
|
|
|
(55
|
)
|
|
|
|
(29
|
)
|
|
|
|
(33
|
)
|
|
|
|
(39
|
)
|
Add: Net derivative gains (losses)
|
|
|
|
(23
|
)
|
|
|
|
232
|
|
|
|
|
177
|
|
|
|
|
525
|
|
Add: Other adjustments to continuing operations
|
|
|
|
(46
|
)
|
|
|
|
(45
|
)
|
|
|
|
(171
|
)
|
|
|
|
(167
|
)
|
Add: Provision for income tax (expense) benefit
|
|
|
|
43
|
|
|
|
|
(55
|
)
|
|
|
|
9
|
|
|
|
|
(111
|
)
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
133
|
|
|
|
$
|
341
|
|
|
|
$
|
893
|
|
|
|
$
|
1,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Benefit Funding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for
total notable items
|
|
|
$
|
295
|
|
|
|
$
|
360
|
|
|
|
$
|
1,385
|
|
|
|
$
|
1,389
|
|
Add: Total notable items
|
|
|
|
(9
|
)
|
|
|
|
-
|
|
|
|
|
2
|
|
|
|
|
69
|
|
Operating earnings available to common shareholders
|
|
|
|
286
|
|
|
|
|
360
|
|
|
|
|
1,387
|
|
|
|
|
1,458
|
|
Add: Net investment gains (losses) (2)
|
|
|
|
2
|
|
|
|
|
124
|
|
|
|
|
315
|
|
|
|
|
(432
|
)
|
Add: Net derivative gains (losses)
|
|
|
|
(56
|
)
|
|
|
|
96
|
|
|
|
|
17
|
|
|
|
|
352
|
|
Add: Other adjustments to continuing operations
|
|
|
|
(28
|
)
|
|
|
|
(57
|
)
|
|
|
|
(91
|
)
|
|
|
|
(112
|
)
|
Add: Provision for income tax (expense) benefit
|
|
|
|
28
|
|
|
|
|
(57
|
)
|
|
|
|
(84
|
)
|
|
|
|
52
|
|
Add: Income (loss) from discontinued operations, net of income tax
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(1
|
)
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
232
|
|
|
|
$
|
466
|
|
|
|
$
|
1,544
|
|
|
|
$
|
1,317
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Latin America:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for
total notable items
|
|
|
$
|
123
|
|
|
|
$
|
139
|
|
|
|
$
|
489
|
|
|
|
$
|
596
|
|
Add: Total notable items
|
|
|
|
27
|
|
|
|
|
13
|
|
|
|
|
84
|
|
|
|
|
(28
|
)
|
Operating earnings available to common shareholders
|
|
|
|
150
|
|
|
|
|
152
|
|
|
|
|
573
|
|
|
|
|
568
|
|
Add: Net investment gains (losses)
|
|
|
|
75
|
|
|
|
|
19
|
|
|
|
|
82
|
|
|
|
|
30
|
|
Add: Net derivative gains (losses)
|
|
|
|
9
|
|
|
|
|
(3
|
)
|
|
|
|
(135
|
)
|
|
|
|
(60
|
)
|
Add: Other adjustments to continuing operations
|
|
|
|
(21
|
)
|
|
|
|
(96
|
)
|
|
|
|
(72
|
)
|
|
|
|
(242
|
)
|
Add: Provision for income tax (expense) benefit
|
|
|
|
(109
|
)
|
|
|
|
16
|
|
|
|
|
(62
|
)
|
|
|
|
48
|
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
|
1
|
|
|
|
|
2
|
|
|
|
|
11
|
|
|
|
|
13
|
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
103
|
|
|
|
$
|
86
|
|
|
|
$
|
375
|
|
|
|
$
|
331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for
total notable items
|
|
|
$
|
314
|
|
|
|
$
|
317
|
|
|
|
$
|
1,344
|
|
|
|
$
|
1,294
|
|
Add: Total notable items
|
|
|
|
(24
|
)
|
|
|
|
23
|
|
|
|
|
36
|
|
|
|
|
13
|
|
Operating earnings available to common shareholders
|
|
|
|
290
|
|
|
|
|
340
|
|
|
|
|
1,380
|
|
|
|
|
1,307
|
|
Add: Net investment gains (losses)
|
|
|
|
51
|
|
|
|
|
137
|
|
|
|
|
501
|
|
|
|
|
512
|
|
Add: Net derivative gains (losses)
|
|
|
|
(67
|
)
|
|
|
|
(410
|
)
|
|
|
|
67
|
|
|
|
|
(532
|
)
|
Add: Other adjustments to continuing operations
|
|
|
|
(7
|
)
|
|
|
|
(72
|
)
|
|
|
|
(120
|
)
|
|
|
|
(122
|
)
|
Add: Provision for income tax (expense) benefit
|
|
|
|
(28
|
)
|
|
|
|
99
|
|
|
|
|
(21
|
)
|
|
|
|
35
|
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
|
6
|
|
|
|
|
4
|
|
|
|
|
4
|
|
|
|
|
19
|
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
233
|
|
|
|
$
|
90
|
|
|
|
$
|
1,803
|
|
|
|
$
|
1,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for
total notable items
|
|
|
$
|
54
|
|
|
|
$
|
50
|
|
|
|
$
|
234
|
|
|
|
$
|
261
|
|
Add: Total notable items
|
|
|
|
-
|
|
|
|
|
14
|
|
|
|
|
6
|
|
|
|
|
24
|
|
Operating earnings available to common shareholders
|
|
|
|
54
|
|
|
|
|
64
|
|
|
|
|
240
|
|
|
|
|
285
|
|
Add: Net investment gains (losses)
|
|
|
|
5
|
|
|
|
|
(1
|
)
|
|
|
|
27
|
|
|
|
|
(17
|
)
|
Add: Net derivative gains (losses)
|
|
|
|
19
|
|
|
|
|
11
|
|
|
|
|
40
|
|
|
|
|
114
|
|
Add: Other adjustments to continuing operations
|
|
|
|
10
|
|
|
|
|
5
|
|
|
|
|
3
|
|
|
|
|
36
|
|
Add: Provision for income tax (expense) benefit
|
|
|
|
(15
|
)
|
|
|
|
(28
|
)
|
|
|
|
(22
|
)
|
|
|
|
(88
|
)
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
|
-
|
|
|
|
|
(1
|
)
|
|
|
|
4
|
|
|
|
|
1
|
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
73
|
|
|
|
$
|
52
|
|
|
|
$
|
284
|
|
|
|
$
|
329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate & Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for
total notable items
|
|
|
$
|
(166
|
)
|
|
|
$
|
(172
|
)
|
|
|
$
|
(587
|
)
|
|
|
$
|
(586
|
)
|
Add: Total notable items
|
|
|
|
(34
|
)
|
|
|
|
(117
|
)
|
|
|
|
(868
|
)
|
|
|
|
(166
|
)
|
Operating earnings available to common shareholders (1)
|
|
|
|
(200
|
)
|
|
|
|
(289
|
)
|
|
|
|
(1,455
|
)
|
|
|
|
(752
|
)
|
Add: Net investment gains (losses)
|
|
|
|
96
|
|
|
|
|
12
|
|
|
|
|
(330
|
)
|
|
|
|
(244
|
)
|
Add: Net derivative gains (losses)
|
|
|
|
(143
|
)
|
|
|
|
274
|
|
|
|
|
31
|
|
|
|
|
354
|
|
Add: Other adjustments to continuing operations
|
|
|
|
4
|
|
|
|
|
(38
|
)
|
|
|
|
(31
|
)
|
|
|
|
(98
|
)
|
Add: Provision for income tax (expense) benefit
|
|
|
|
8
|
|
|
|
|
(95
|
)
|
|
|
|
101
|
|
|
|
|
(65
|
)
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
|
1
|
|
|
|
|
1
|
|
|
|
|
(7
|
)
|
|
|
|
(6
|
)
|
Less: Preferred stock repurchase premium
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
42
|
|
|
|
|
-
|
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
(236
|
)
|
|
|
$
|
(137
|
)
|
|
|
$
|
(1,719
|
)
|
|
|
$
|
(799
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See footnotes on last page.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MetLife, Inc.
|
GAAP Consolidated Statements of Operations
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
For the Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
(In millions)
|
|
|
(In millions)
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums
|
|
|
$
|
9,605
|
|
|
|
$
|
10,272
|
|
|
|
$
|
38,545
|
|
|
|
$
|
39,067
|
|
Universal life and investment-type product policy fees
|
|
|
|
2,333
|
|
|
|
|
2,439
|
|
|
|
|
9,507
|
|
|
|
|
9,946
|
|
Net investment income
|
|
|
|
4,914
|
|
|
|
|
5,449
|
|
|
|
|
19,281
|
|
|
|
|
21,153
|
|
Other revenues
|
|
|
|
486
|
|
|
|
|
544
|
|
|
|
|
1,983
|
|
|
|
|
2,030
|
|
Net investment gains (losses):
|
|
|
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairments on fixed maturity securities
|
|
|
|
(33
|
)
|
|
|
|
(3
|
)
|
|
|
|
(84
|
)
|
|
|
|
(43
|
)
|
Other-than-temporary impairments on fixed maturity securities
|
|
|
|
|
|
|
|
|
|
|
|
|
transferred to other comprehensive income (loss)
|
|
|
|
(10
|
)
|
|
|
|
(1
|
)
|
|
|
|
(6
|
)
|
|
|
|
(17
|
)
|
Other net investment gains (losses) (2)
|
|
|
|
105
|
|
|
|
|
234
|
|
|
|
|
687
|
|
|
|
|
(137
|
)
|
Total net investment gains (losses)
|
|
|
|
62
|
|
|
|
|
230
|
|
|
|
|
597
|
|
|
|
|
(197
|
)
|
Net derivative gains (losses)
|
|
|
|
(356
|
)
|
|
|
|
185
|
|
|
|
|
38
|
|
|
|
|
1,317
|
|
Total revenues
|
|
|
|
17,044
|
|
|
|
|
19,119
|
|
|
|
|
69,951
|
|
|
|
|
73,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Policyholder benefits and claims
|
|
|
|
9,772
|
|
|
|
|
10,278
|
|
|
|
|
38,714
|
|
|
|
|
39,102
|
|
Interest credited to policyholder account balances
|
|
|
|
1,670
|
|
|
|
|
1,948
|
|
|
|
|
5,610
|
|
|
|
|
6,943
|
|
Policyholder dividends
|
|
|
|
363
|
|
|
|
|
329
|
|
|
|
|
1,388
|
|
|
|
|
1,376
|
|
Other expenses (1)
|
|
|
|
4,104
|
|
|
|
|
4,488
|
|
|
|
|
16,769
|
|
|
|
|
17,091
|
|
Total expenses
|
|
|
|
15,909
|
|
|
|
|
17,043
|
|
|
|
|
62,481
|
|
|
|
|
64,512
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before provision for income
tax
|
|
|
|
1,135
|
|
|
|
|
2,076
|
|
|
|
|
7,470
|
|
|
|
|
8,804
|
|
Provision for income tax expense (benefit) (1)
|
|
|
|
293
|
|
|
|
|
549
|
|
|
|
|
2,148
|
|
|
|
|
2,465
|
|
Income (loss) from continuing operations, net of income tax
|
|
|
|
842
|
|
|
|
|
1,527
|
|
|
|
|
5,322
|
|
|
|
|
6,339
|
|
Income (loss) from discontinued operations, net of income tax
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(3
|
)
|
Net income (loss)
|
|
|
|
842
|
|
|
|
|
1,527
|
|
|
|
|
5,322
|
|
|
|
|
6,336
|
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
|
8
|
|
|
|
|
6
|
|
|
|
|
12
|
|
|
|
|
27
|
|
Net income (loss) attributable to MetLife, Inc.
|
|
|
|
834
|
|
|
|
|
1,521
|
|
|
|
|
5,310
|
|
|
|
|
6,309
|
|
Less: Preferred stock dividends
|
|
|
|
49
|
|
|
|
|
31
|
|
|
|
|
116
|
|
|
|
|
122
|
|
Preferred stock repurchase premium
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
42
|
|
|
|
|
-
|
|
Net income (loss) available to MetLife, Inc.'s common shareholders
|
|
|
$
|
785
|
|
|
|
$
|
1,490
|
|
|
|
$
|
5,152
|
|
|
|
$
|
6,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
The year ended December 31, 2015 includes a non-cash charge of $792
million, net of tax, related to an uncertain tax position comprised
of a $557 million charge included in provision for income tax
expense (benefit) and a $362 million charge, $235 million net of
tax, included in other expenses.
|
|
|
|
(2)
|
|
The year ended December 31, 2014 includes a pre-tax net investment
loss of $633 million related to the sale of MetLife, Inc.'s
wholly-owned subsidiary, MetLife Assurance Limited.
|
|
|
|
(3)
|
|
The impacts of asymmetrical and non-economic accounting for the
three months ended December 31, 2015 are as follows: i) Net
investment gains (losses) - $73 million; ii) Net derivative gains
(losses) - ($578) million; iii) Policyholder benefits and claims and
policyholder dividends - $6 million; iv) Amortization of DAC and
VOBA - $32 million; and v) Provision for income tax (expense)
benefit - $162 million.
|
|
|
|
(4)
|
|
Operating earnings available to common shareholders is calculated on
a stand alone basis and may not equal (i) the sum of operating
earnings available to common shareholders, adjusted for total
notable items; and (ii) total notable items.
|
|
|
|
(5)
|
|
Book values exclude $2,066 million and $2,043 million of equity
related to preferred stock at December 31, 2015 and 2014,
respectively.
|
|
|
|
(6)
|
|
Annualized using quarter-to-date results.
|
|
|
|
(7)
|
|
Remaining adjustments include: (i) capital contributions to
subsidiaries; (ii) returns of capital from subsidiaries; (iii)
repayments on and (issuances of) loans to subsidiaries, net; and
(iv) investment portfolio changes and other, net.
|
|
|
|
(8)
|
|
Components include: (i) dividends and returns of capital from
subsidiaries; (ii) capital contributions from MetLife, Inc.; (iii)
capital contributions to subsidiaries; (iv) repayments on and
(issuances of) loans to subsidiaries, net; (v) other expenses; and
(vi) investment portfolio changes and other, net.
|
|
|
|
(9)
|
|
Consolidated operating earnings available to common shareholders for
2015 includes a non-cash charge of $0.8 billion, net of income tax,
related to an uncertain tax position. Excluding this charge from the
denominator of the ratio, the adjusted free cash flow ratio would be
63%.
|
|
|
|
(10)
|
|
Consolidated net income (loss) available to MetLife, Inc.'s common
shareholders for 2015 includes a non-cash charge of $0.8 billion,
net of income tax, related to an uncertain tax position. Excluding
this charge from the denominator of the ratio, this ratio, as
adjusted, would be 27%.
|
|
|
|
(11)
|
|
Including the free cash flow of other MetLife, Inc. holding
companies of $0.5 billion and $0.2 billion for the years ended
December 31, 2015 and 2014, respectively, in the numerator of the
ratio, this ratio, as adjusted, would be 40% and 46%, respectively.
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160203006380/en/
Copyright Business Wire 2016