MetLife Announces Second Quarter 2016 Results
MetLife, Inc. (NYSE:MET) today announced the following results for the second quarter 2016:
Second Quarter Results
On a GAAP basis, MetLife reported second quarter 2016 net income of $64 million, or $0.06 per share.
Net income includes a non-cash charge resulting from the company's annual review of actuarial assumptions for the Retail
variable annuities business. As previously disclosed, MetLife accelerated its 2016 annual variable annuity actuarial assumption
review from the third quarter to the second quarter in light of the company's previously announced plan to separate a substantial
portion of its U.S. Retail business. As a result of this review, MetLife has recorded a non-cash charge to net income of $2.0
billion, net of deferred acquisition costs and after tax. Approximately $1.5 billion of this charge is attributable to changes in
policyholder behavior assumptions and the remainder is related to changes in economic and other actuarial assumptions.
Consistent with past practice, MetLife will conduct the remainder of its annual actuarial assumption review, which addresses
products other than variable annuities, in the third quarter.
Net derivative losses were $1.4 billion, after tax. This includes $2.4 billion, after tax, in derivative losses as a result of
the annual Retail variable annuity actuarial assumption review, partially offset by $725 million, after tax, in derivative gains,
related to changes in interest rates and foreign currencies, and $330 million, after tax, in derivative gains, resulting from other
variable annuity derivatives and hedging. MetLife uses derivatives as part of its broader asset-liability management strategy to
hedge certain risks, such as movements in interest rates, 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.
MetLife reported operating earnings* of $924 million, down 48 percent from the second quarter of 2015, and 47 percent on a
constant currency basis*. On a per share basis, operating earnings were $0.83, down 47 percent from the prior year quarter.
Operating earnings in the Americas decreased 42 percent, and 41 percent on a constant currency basis. Operating earnings in Asia
decreased 39 percent, and 41 percent on a constant currency basis. Operating earnings in Europe, the Middle East and Africa (EMEA)
increased 28 percent, and 36 percent on a constant currency basis.
Second quarter 2016 operating earnings included the following items:
- reserve adjustments primarily resulting from modeling improvements in the reserving process, mainly
in Retail, which decreased operating earnings by $257 million, or $0.23 per share, after tax
- the annual Retail variable annuity actuarial assumption review, which decreased operating earnings by
$161 million, or $0.15 per share, after tax
- an adjustment to reinsurance receivables in Australia, which decreased operating earnings by $44
million, or $0.04 per share, after tax
- unfavorable catastrophe experience, which decreased operating earnings by $15 million, or $0.01 per
share, after tax
- variable investment income below the company’s 2016 quarterly plan range by $9 million, or $0.01 per
share, after tax, and the impact of deferred acquisition costs (DAC)
The second quarter variance between operating earnings and net income reflects a favorable impact of $1.8 billion, after-tax,
related to asymmetrical and non-economic accounting.
“Second quarter results were negatively impacted by market factors, our annual variable annuity actuarial assumption review, and
reserve adjustments resulting from modeling improvements in our reserving process,” said Steven A. Kandarian, chairman, president
and CEO, MetLife, Inc. “At the same time, we continued to make significant progress on actions intended to create long-term
shareholder value, including our Accelerating Value initiative and the planned separation of a substantial portion of the U.S.
Retail business.”
|
|
|
|
SECOND QUARTER 2016 SUMMARY
|
|
|
|
($ in millions, except per share data) |
|
|
Three months ended June 30 |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
Change |
Total revenues |
|
|
$ |
15,244 |
|
|
$ |
16,166 |
|
|
(6 |
)% |
Premiums, fees & other revenues |
|
|
$ |
12,190 |
|
|
$ |
12,264 |
|
|
(1 |
)% |
Total operating revenues |
|
|
$ |
16,955 |
|
|
$ |
17,360 |
|
|
(2 |
)% |
Operating premiums, fees & other revenues |
|
|
$ |
12,074 |
|
|
$ |
12,175 |
|
|
(1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
$ |
64 |
|
|
$ |
1,042 |
|
|
(94 |
)% |
Net income per share |
|
|
$ |
0.06 |
|
|
$ |
0.92 |
|
|
(93 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings |
|
|
$ |
924 |
|
|
$ |
1,765 |
|
|
(48 |
)% |
Operating earnings per share |
|
|
$ |
0.83 |
|
|
$ |
1.56 |
|
|
(47 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per share |
|
|
$ |
70.18 |
|
|
$ |
60.27 |
|
|
16 |
% |
Book value per share, excluding accumulated other comprehensive income
(AOCI) other than foreign currency translation adjustments (FCTA)
|
|
|
$ |
53.20 |
|
|
$ |
50.73 |
|
|
5 |
% |
Book value per share – tangible common stockholders’ equity |
|
|
$ |
43.98 |
|
|
$ |
41.73 |
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Return on equity (ROE), excluding AOCI other than FCTA |
|
|
|
0.4%
|
|
|
|
7.4%
|
|
|
|
Tangible ROE |
|
|
|
0.6%
|
|
|
|
9.1%
|
|
|
|
Operating ROE, excluding AOCI other than FCTA |
|
|
|
6.3%
|
|
|
|
12.5%
|
|
|
|
Operating tangible ROE |
|
|
|
7.7%
|
|
|
|
15.3%
|
|
|
|
*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 Second Quarter 2016
Financial Supplement (which is available on the MetLife Investor Relations Web page at www.metlife.com).
|
|
MetLife’s operating ROE, excluding AOCI other than FCTA*, was 6.3 percent for the second quarter of 2016, and the company’s
operating tangible ROE* was 7.7 percent.
Operating premiums, fees & other revenues* were $12.1 billion, down 1 percent on both a reported and on a constant currency
basis over the second quarter of 2015.
Book value, excluding AOCI other than FCTA*, was $53.20 per share, up 5 percent from $50.73 at June 30, 2015.
BUSINESS DISCUSSIONS
All comparisons of the results for the second quarter of 2016 in the business discussions that follow are with the second
quarter of 2015, unless otherwise noted.
THE AMERICAS
Total operating earnings for the Americas were $835 million, down 42 percent, and 41 percent on a constant currency basis,
primarily due to the previously mentioned reserve adjustments resulting from modeling improvements in the reserving process and the
annual variable annuity actuarial assumption review. Excluding these and the remaining notable items identified in the second
quarter 2016 Financial Supplement, operating earnings were down 12 percent, and 11 percent on a constant currency basis, due to
unfavorable underwriting results and lower investment margins. Operating return on allocated equity was 8.6 percent, and operating
return on allocated tangible equity was 9.6 percent. Operating premiums, fees & other revenues were $9.3 billion, up 1 percent,
and 3 percent on a constant currency basis. Excluding pension risk transfers, operating premiums, fees & other revenues were
down 1 percent, but up 1 percent on a constant currency basis.
Retail
Operating earnings for Retail were $184 million, down 73 percent, primarily due to the previously mentioned reserve adjustments
resulting from modeling improvements in the reserving process and the annual variable annuity actuarial assumption review.
Excluding these and the remaining notable items identified in the second quarter 2016 Financial Supplement, operating earnings were
down 17 percent, due to unfavorable underwriting results and lower investment margins. Operating premiums, fees & other
revenues were $3.1 billion, down 6 percent. Retail life sales* were down 8 percent, and Retail annuity sales were down 21
percent.
Group, Voluntary & Worksite Benefits
Operating earnings for Group, Voluntary & Worksite Benefits were $221 million, down 4 percent, due to higher auto claims and
lower investment margins. Operating premiums, fees & other revenues were $4.6 billion, up 4 percent, due to increases in both
group and voluntary products. Group, Voluntary & Worksite Benefits sales were up 25 percent.
Corporate Benefit Funding
Operating earnings for Corporate Benefit Funding were $302 million, down 26 percent, primarily due to lower investment margins
as well as a portion of the previously mentioned reserve adjustments resulting from modeling improvements in the reserving process.
Operating premiums, fees & other revenues were $650 million, up 43 percent, due to higher pension risk transfers in the
quarter. Excluding pension risk transfers, operating premiums, fees & other revenues were up 1 percent.
Latin America
Operating earnings for Latin America were $128 million, up 10 percent, and 36 percent on a constant currency basis. Operating
earnings were driven by volume growth, lower expenses and improved underwriting margins. Operating premiums, fees & other
revenues were $994 million, down 9 percent, but up 4 percent on a constant currency basis. Total sales for the region increased 29
percent on a constant currency basis, primarily due to a large employee benefit sale in Mexico.
ASIA
Operating earnings for Asia were $259 million, down 39 percent, and 41 percent on a constant currency basis. Volume growth was
offset by unfavorable tax-related adjustments in Japan, the previously mentioned adjustment to reinsurance receivables in Australia
and lower fixed annuity surrenders. In the second quarter of 2015, operating earnings in Asia included a $61 million benefit from a
tax rate change in Japan. Operating return on allocated equity was 9.4 percent, and operating return on allocated tangible equity
was 16.2 percent. Operating premiums, fees & other revenues in Asia were $2.1 billion, down 8 percent, and 13 percent on a
constant currency basis. Excluding the impact of the deconsolidation of our India operations and the withdrawal in Japan of single
premium accident & health Yen products in 2015, operating premiums, fees & other revenues were down 5 percent on a constant
currency basis. Total sales for the region were down 3 percent on a constant currency basis, reflecting the impact of management’s
actions to improve value in targeted markets. This includes actions in Japan, such as the planned reduction in Yen life sales and a
shift to sales of foreign currency life policies. Excluding Japan, Asia sales were up 19 percent, driven by Australia, Hong Kong
and Korea.
EMEA
Operating earnings for EMEA were $64 million, up 28 percent, and 36 percent on a constant currency basis, driven by lower
expenses and volume growth. Operating return on allocated equity was 7.9 percent, and operating return on allocated tangible equity
was 13.8 percent. Operating premiums, fees & other revenues were $633 million, down 4 percent, and 1 percent on a constant
currency basis. Excluding certain one-time items, operating premiums, fees & other revenues were up 3 percent on a constant
currency basis. Total sales for the region increased 10 percent on a constant currency basis, mainly driven by growth in employee
benefits and accident & health products.
INVESTMENTS
Net investment income was $4.9 billion, down 6 percent. Variable investment income was $285 million ($186 million, after tax and
DAC), compared with $427 million ($278 million, after tax and DAC) in the second quarter of 2015 due to alternative investment
income that was below plan.
The previously mentioned after tax, non-cash charge resulting from the company’s annual variable annuity actuarial assumption
review drove derivative net losses of $1.5 billion, after tax. Derivative net losses in the second quarter of 2015 were $721
million, after tax.
CORPORATE & OTHER
Corporate & Other had an operating loss of $234 million compared with an operating loss of $153 million in the second
quarter of 2015, primarily due to lower investment margins.
Conference Call
MetLife will hold its second quarter 2016 earnings conference call and audio webcast on Thursday, Aug. 4, 2016, from 8-9 a.m.
(EDT). 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. (EDT) on Thursday, Aug. 4,
2016, until Thursday, Aug. 11, 2016, at 11:59 p.m. (EDT). 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 370609. To access the replay of the
conference call over the Internet, visit the above-mentioned website.
A brief video of CFO John Hele discussing second quarter 2016 results can be viewed shortly after the conclusion of MetLife’s
second quarter 2016 earnings conference call and audio webcast on Thursday, Aug. 4, 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 AOCI other than 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) |
|
operating tangible 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) |
|
revenues; |
(ii) |
|
operating expenses; |
|
|
(ii) |
|
expenses; |
(iii) |
|
operating premiums, fees and other revenues;
|
|
|
(iii) |
|
premiums, fees and other revenues;
|
(iv) |
|
operating earnings; |
|
|
(iv) |
|
income (loss) from continuing operations, net of income tax; |
(v) |
|
operating earnings available to common shareholders; |
|
|
(v) |
|
net income (loss) available to MetLife, Inc.’s common shareholders; |
(vi) |
|
operating earnings available to common shareholders, adjusted for total notable
items; |
|
|
(vi) |
|
net income (loss) available to MetLife, Inc.’s common shareholders; |
(vii) |
|
operating earnings available to common shareholders per diluted common share; |
|
|
(vii) |
|
net income (loss) available to MetLife, Inc.’s common shareholders per diluted common
share; |
(viii) |
|
operating return on equity;
|
|
|
(viii) |
|
return on equity;
|
(ix) |
|
investment portfolio gains (losses); |
|
|
(ix) |
|
net investment gains (losses); |
(x) |
|
derivative gains (losses); |
|
|
(x) |
|
net derivative gains (losses); |
(xi) |
|
MetLife, Inc.’s tangible common stockholders’ equity; |
|
|
(xi) |
|
MetLife, Inc.’s stockholders’ equity; |
(xii) |
|
MetLife, Inc.’s tangible common stockholders’ equity, adjusted for total notable
items; |
|
|
(xii) |
|
MetLife, Inc.’s stockholders’ equity; |
(xiii) |
|
MetLife, Inc.’s common stockholders’ equity, excluding AOCI other than FCTA; |
|
|
(xiii) |
|
MetLife, Inc.’s stockholders’ equity; |
(xiv) |
|
MetLife, Inc.’s common stockholders’ equity, excluding AOCI other than FCTA, adjusted
for total notable items; and |
|
|
(xiv) |
|
MetLife, Inc.’s stockholders’ equity; and |
(xv) |
|
free cash flow of all holding companies. |
|
|
(xv) |
|
MetLife, Inc.’s net cash provided by (used in) 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 news 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 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. In addition, for the three months ended March 31, 2016 and
for the year to date period ended June 30, 2016, operating revenues and operating expenses exclude the financial impact of
converting MetLife’s Japan operations to calendar-year end reporting without retrospective application of this change to prior
periods and is referred to as lag elimination. 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 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 earned income on derivatives 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 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 earned income on
derivatives 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 operating expenses excludes costs related to: (i) noncontrolling interests, (ii) implementation
of new insurance regulatory requirements, and (iii) acquisition, integration and other 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.
- Volume growth, as discussed in the context of business growth, is the period over period percentage
change in operating earnings available to common shareholders attributable to operating premiums, fees and other revenues and
assets under management levels, applying a model in which certain margins and factors are held constant. The most
significant of such items are underwriting margins, investment margins, changes in equity market performance, expense margins and
the impact of changes in foreign currency exchange rates.
- 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. These factors include: (1) difficult conditions in the global capital
markets; (2) increased volatility and disruption of the global 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 global 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 on us of comprehensive financial services regulation
reform, including potential regulation of MetLife, Inc. 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) our ability to address
difficulties, unforeseen liabilities, asset impairments, or rating agency actions arising from (a) business acquisitions and
integrating and managing the growth of such acquired businesses, (b) dispositions of businesses via sale, initial public offering,
spin-off or otherwise, (c) entry into joint ventures, or (d) legal entity reorganizations; (9) potential liquidity and other risks
resulting from our participation in a securities lending program and other transactions; (10) investment losses and defaults, and
changes to investment valuations; (11) changes in assumptions related to investment valuations, deferred policy acquisition costs,
deferred sales inducements, value of business acquired or goodwill; (12) impairments of goodwill and realized losses or market
value impairments to illiquid assets; (13) defaults on our mortgage loans; (14) the defaults or deteriorating credit of other
financial institutions that could adversely affect us; (15) economic, political, legal, currency and other risks relating to our
international operations, including with respect to fluctuations of exchange rates; (16) downgrades in our claims paying ability,
financial strength or credit ratings; (17) a deterioration in the experience of the closed block established in connection with the
reorganization of Metropolitan Life Insurance Company; (18) availability and effectiveness of reinsurance or indemnification
arrangements, as well as any default or failure of counterparties to perform; (19) differences between actual claims experience and
underwriting and reserving assumptions; (20) ineffectiveness of risk management policies and procedures; (21) catastrophe losses;
(22) increasing cost and limited market capacity for statutory life insurance reserve financings; (23) 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; (24) 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; (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
its free cash flow targets and 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) difficulties in marketing and distributing products through our distribution channels; (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 U.S. Securities and Exchange Commission.
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 U.S. Securities and Exchange Commission.
|
MetLife, Inc. |
GAAP Interim Condensed Consolidated Statements of Operations |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
|
|
|
June 30, |
|
June 30, |
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
(In millions) |
|
(In millions) |
Revenues |
|
|
|
|
|
|
|
|
Premiums |
|
$ |
9,417 |
|
|
$ |
9,312 |
|
|
$ |
19,110 |
|
|
$ |
18,565 |
|
Universal life and investment-type product policy fees |
|
|
2,286 |
|
|
|
2,434 |
|
|
|
4,630 |
|
|
|
4,828 |
|
Net investment income |
|
|
4,887 |
|
|
|
4,947 |
|
|
|
9,446 |
|
|
|
10,408 |
|
Other revenues |
|
|
487 |
|
|
|
518 |
|
|
|
974 |
|
|
|
1,013 |
|
Net investment gains (losses) |
|
|
266 |
|
|
|
(133 |
) |
|
|
281 |
|
|
|
153 |
|
Net derivative gains (losses) |
|
|
(2,099 |
) |
|
|
(912 |
) |
|
|
(764 |
) |
|
|
(91 |
) |
Total revenues |
|
|
15,244 |
|
|
|
16,166 |
|
|
|
33,677 |
|
|
|
34,876 |
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
Policyholder benefits and claims |
|
|
10,274 |
|
|
|
9,352 |
|
|
|
19,952 |
|
|
|
18,609 |
|
Interest credited to policyholder account balances |
|
|
1,500 |
|
|
|
1,298 |
|
|
|
2,826 |
|
|
|
3,293 |
|
Policyholder dividends |
|
|
324 |
|
|
|
331 |
|
|
|
639 |
|
|
|
670 |
|
Other expenses |
|
|
3,246 |
|
|
|
4,072 |
|
|
|
7,438 |
|
|
|
8,132 |
|
Total expenses |
|
|
15,344 |
|
|
|
15,053 |
|
|
|
30,855 |
|
|
|
30,704 |
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before provision for income
tax |
|
|
(100 |
) |
|
|
1,113 |
|
|
|
2,822 |
|
|
|
4,172 |
|
Provision for income tax expense (benefit) |
|
|
(214 |
) |
|
|
(6 |
) |
|
|
505 |
|
|
|
890 |
|
Net income (loss) |
|
|
114 |
|
|
|
1,119 |
|
|
|
2,317 |
|
|
|
3,282 |
|
Less: Net income (loss) attributable to noncontrolling
interests |
|
|
4 |
|
|
|
4 |
|
|
|
6 |
|
|
|
9 |
|
Net income (loss) attributable to MetLife, Inc. |
|
|
110 |
|
|
|
1,115 |
|
|
|
2,311 |
|
|
|
3,273 |
|
Less: Preferred stock dividends |
|
|
46 |
|
|
|
31 |
|
|
|
52 |
|
|
|
61 |
|
Preferred stock repurchase premium |
|
|
- |
|
|
|
42 |
|
|
|
- |
|
|
|
42 |
|
Net income (loss) available to MetLife, Inc.'s common
shareholders |
|
$ |
64 |
|
|
$ |
1,042 |
|
|
$ |
2,259 |
|
|
$ |
3,170 |
|
|
|
|
|
|
|
|
|
|
|
|
See footnotes on last page. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MetLife, Inc. |
Consolidated Statements of Operating Earnings Available to Common
Shareholders |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
|
|
|
June 30, |
|
June 30, |
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
(In millions) |
|
(In millions) |
Operating revenues |
|
|
|
|
|
|
|
|
Premiums |
|
$ |
9,417 |
|
|
$ |
9,313 |
|
|
$ |
18,684 |
|
|
$ |
18,566 |
|
Universal life and investment-type product policy fees |
|
|
2,173 |
|
|
|
2,335 |
|
|
|
4,324 |
|
|
|
4,629 |
|
Net investment income |
|
|
4,881 |
|
|
|
5,185 |
|
|
|
9,587 |
|
|
|
10,167 |
|
Other revenues |
|
|
484 |
|
|
|
527 |
|
|
|
971 |
|
|
|
1,030 |
|
Total operating revenues |
|
|
16,955 |
|
|
|
17,360 |
|
|
|
33,566 |
|
|
|
34,392 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
Policyholder benefits and claims and policyholder dividends |
|
|
10,385 |
|
|
|
9,503 |
|
|
|
19,978 |
|
|
|
18,950 |
|
Interest credited to policyholder account balances |
|
|
1,314 |
|
|
|
1,342 |
|
|
|
2,615 |
|
|
|
2,673 |
|
Capitalization of DAC |
|
|
(915 |
) |
|
|
(927 |
) |
|
|
(1,791 |
) |
|
|
(1,895 |
) |
Amortization of DAC and VOBA |
|
|
1,015 |
|
|
|
1,001 |
|
|
|
1,896 |
|
|
|
1,954 |
|
Amortization of negative VOBA |
|
|
(61 |
) |
|
|
(83 |
) |
|
|
(128 |
) |
|
|
(173 |
) |
Interest expense on debt |
|
|
303 |
|
|
|
307 |
|
|
|
615 |
|
|
|
604 |
|
Other operating expenses |
|
|
3,659 |
|
|
|
3,882 |
|
|
|
7,369 |
|
|
|
7,682 |
|
Total operating expenses |
|
|
15,700 |
|
|
|
15,025 |
|
|
|
30,554 |
|
|
|
29,795 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings before provision for income tax |
|
|
1,255 |
|
|
|
2,335 |
|
|
|
3,012 |
|
|
|
4,597 |
|
Provision for income tax expense (benefit) |
|
|
285 |
|
|
|
539 |
|
|
|
707 |
|
|
|
1,133 |
|
Operating earnings |
|
|
970 |
|
|
|
1,796 |
|
|
|
2,305 |
|
|
|
3,464 |
|
Preferred stock dividends |
|
|
46 |
|
|
|
31 |
|
|
|
52 |
|
|
|
61 |
|
Operating earnings available to common shareholders |
|
$ |
924 |
|
|
$ |
1,765 |
|
|
$ |
2,253 |
|
|
$ |
3,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Income (Loss) from Continuing Operations, Net of Income
Tax
|
|
|
|
|
|
|
|
|
Operating earnings |
|
$ |
970 |
|
|
$ |
1,796 |
|
|
$ |
2,305 |
|
|
$ |
3,464 |
|
Adjustments from operating earnings to income (loss) from continuing
operations, net of income tax: |
|
|
|
|
|
|
Net investment gains (losses) (1) |
|
|
266 |
|
|
|
(133 |
) |
|
|
281 |
|
|
|
153 |
|
Net derivative gains (losses) (1) |
|
|
(2,099 |
) |
|
|
(912 |
) |
|
|
(764 |
) |
|
|
(91 |
) |
Premiums |
|
|
- |
|
|
|
(1 |
) |
|
|
426 |
|
|
|
(1 |
) |
Universal life and investment-type product policy fees |
|
|
113 |
|
|
|
99 |
|
|
|
306 |
|
|
|
199 |
|
Net investment income |
|
|
6 |
|
|
|
(238 |
) |
|
|
(141 |
) |
|
|
241 |
|
Other revenues |
|
|
3 |
|
|
|
(9 |
) |
|
|
3 |
|
|
|
(17 |
) |
Policyholder benefits and claims and policyholder dividends (1) |
|
|
(213 |
) |
|
|
(180 |
) |
|
|
(613 |
) |
|
|
(329 |
) |
Interest credited to policyholder account balances |
|
|
(186 |
) |
|
|
44 |
|
|
|
(211 |
) |
|
|
(620 |
) |
Capitalization of DAC |
|
|
- |
|
|
|
- |
|
|
|
105 |
|
|
|
- |
|
Amortization of DAC and VOBA (1) |
|
|
894 |
|
|
|
104 |
|
|
|
780 |
|
|
|
32 |
|
Amortization of negative VOBA |
|
|
6 |
|
|
|
9 |
|
|
|
38 |
|
|
|
19 |
|
Interest expense on debt |
|
|
(3 |
) |
|
|
(1 |
) |
|
|
(3 |
) |
|
|
(2 |
) |
Other operating expenses |
|
|
(142 |
) |
|
|
(4 |
) |
|
|
(397 |
) |
|
|
(9 |
) |
Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Provision for income tax (expense) benefit (1) |
|
|
499 |
|
|
|
545 |
|
|
|
202 |
|
|
|
243 |
|
Income (loss) from continuing operations, net of income tax |
|
|
114 |
|
|
|
1,119 |
|
|
|
2,317 |
|
|
|
3,282 |
|
Income (loss) from discontinued operations, net of income
tax |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Net income (loss) |
|
|
114 |
|
|
|
1,119 |
|
|
|
2,317 |
|
|
|
3,282 |
|
Less: Net income (loss) attributable to noncontrolling
interests |
|
|
4 |
|
|
|
4 |
|
|
|
6 |
|
|
|
9 |
|
Net income (loss) attributable to MetLife, Inc. |
|
|
110 |
|
|
|
1,115 |
|
|
|
2,311 |
|
|
|
3,273 |
|
Less: Preferred stock dividends |
|
|
46 |
|
|
|
31 |
|
|
|
52 |
|
|
|
61 |
|
Preferred stock repurchase premium |
|
|
- |
|
|
|
42 |
|
|
|
- |
|
|
|
42 |
|
Net income (loss) available to MetLife, Inc.'s common
shareholders |
|
$ |
64 |
|
|
$ |
1,042 |
|
|
$ |
2,259 |
|
|
$ |
3,170 |
|
|
|
|
|
|
|
|
|
|
|
|
See footnotes on last page. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MetLife, Inc. |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
|
|
|
June 30, |
|
|
June 30, |
|
|
|
|
2016 |
|
2015
|
|
|
2016 |
|
2015
|
|
|
|
|
|
|
Earnings Per
Weighted Average
Common Shares
Diluted (2)
|
|
|
|
Earnings Per
Weighted Average
Common Shares
Diluted (2)
|
|
|
|
|
Earnings Per
Weighted Average
Common Shares
Diluted (2)
|
|
|
|
Earnings Per
Weighted Average
Common Shares
Diluted (2)
|
|
|
|
|
(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 |
|
$ |
1,410 |
|
|
$ |
1.27 |
|
|
$ |
1,704 |
|
|
$ |
1.51 |
|
|
|
$ |
2,860 |
|
|
$ |
2.58 |
|
|
$ |
3,358 |
|
|
$ |
2.97 |
|
Add: Total notable items |
|
|
(486 |
) |
|
|
(0.44 |
) |
|
|
61 |
|
|
|
0.05 |
|
|
|
|
(607 |
) |
|
|
(0.55 |
) |
|
|
45 |
|
|
|
0.04 |
|
Operating earnings available to common shareholders |
|
$ |
924 |
|
|
$ |
0.83 |
|
|
$ |
1,765 |
|
|
$ |
1.56 |
|
|
|
$ |
2,253 |
|
|
$ |
2.03 |
|
|
$ |
3,403 |
|
|
$ |
3.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments from operating earnings available to common shareholders to
net income (loss) available |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
to MetLife, Inc.'s common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Net investment gains (losses) |
|
|
266 |
|
|
|
0.24 |
|
|
|
(133 |
) |
|
|
(0.12 |
) |
|
|
|
281 |
|
|
|
0.25 |
|
|
|
153 |
|
|
|
0.14 |
|
Add: Net derivative gains (losses) |
|
|
(2,099 |
) |
|
|
(1.89 |
) |
|
|
(912 |
) |
|
|
(0.81 |
) |
|
|
|
(764 |
) |
|
|
(0.69 |
) |
|
|
(91 |
) |
|
|
(0.08 |
) |
Add: Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Add: Other adjustments to continuing operations |
|
|
478 |
|
|
|
0.43 |
|
|
|
(177 |
) |
|
|
(0.15 |
) |
|
|
|
293 |
|
|
|
0.27 |
|
|
|
(487 |
) |
|
|
(0.43 |
) |
Add: Provision for income tax (expense) benefit |
|
|
499 |
|
|
|
0.45 |
|
|
|
545 |
|
|
|
0.48 |
|
|
|
|
202 |
|
|
|
0.18 |
|
|
|
243 |
|
|
|
0.21 |
|
Add: Income (loss) from discontinued operations, net of income tax |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Less: Net income (loss) attributable to noncontrolling interests |
|
|
4 |
|
|
|
- |
|
|
|
4 |
|
|
|
- |
|
|
|
|
6 |
|
|
|
- |
|
|
|
9 |
|
|
|
0.01 |
|
Less: Preferred stock repurchase premium |
|
|
- |
|
|
|
- |
|
|
|
42 |
|
|
|
0.04 |
|
|
|
|
- |
|
|
|
- |
|
|
|
42 |
|
|
|
0.04 |
|
Net income (loss) available to MetLife, Inc.'s common
shareholders |
|
$ |
64 |
|
|
$ |
0.06 |
|
|
$ |
1,042 |
|
|
$ |
0.92 |
|
|
|
$ |
2,259 |
|
|
$ |
2.04 |
|
|
$ |
3,170 |
|
|
$ |
2.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - diluted |
|
|
|
|
1,109.1 |
|
|
|
|
|
1,128.4 |
|
|
|
|
|
|
1,108.9 |
|
|
|
|
|
1,131.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
June 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions) |
|
(In millions) |
|
|
|
|
|
|
|
|
|
Reconciliation to Premiums, Fees and Other
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating premiums, fees and other revenues |
|
$ |
12,074 |
|
|
$ |
12,175 |
|
|
$ |
23,979 |
|
|
$ |
24,225 |
|
|
|
|
|
|
|
|
|
|
Add: Adjustments to premiums, fees and other revenues |
|
|
116 |
|
|
|
89 |
|
|
|
735 |
|
|
|
181 |
|
|
|
|
|
|
|
|
|
|
Total premiums, fees and other revenues |
|
$ |
12,190 |
|
|
$ |
12,264 |
|
|
$ |
24,714 |
|
|
$ |
24,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to Revenues and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues |
|
$ |
16,955 |
|
|
$ |
17,360 |
|
|
$ |
33,566 |
|
|
$ |
34,392 |
|
|
|
|
|
|
|
|
|
|
Add: Net investment gains (losses) |
|
|
266 |
|
|
|
(133 |
) |
|
|
281 |
|
|
|
153 |
|
|
|
|
|
|
|
|
|
|
Add: Net derivative gains (losses) |
|
|
(2,099 |
) |
|
|
(912 |
) |
|
|
(764 |
) |
|
|
(91 |
) |
|
|
|
|
|
|
|
|
|
Add: Adjustments related to net investment gains (losses) and net
derivative gains (losses) |
|
|
9 |
|
|
|
3 |
|
|
|
34 |
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
Add: Other adjustments to revenues |
|
|
113 |
|
|
|
(152 |
) |
|
|
560 |
|
|
|
415 |
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
15,244 |
|
|
$ |
16,166 |
|
|
$ |
33,677 |
|
|
$ |
34,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
$ |
15,700 |
|
|
$ |
15,025 |
|
|
$ |
30,554 |
|
|
$ |
29,795 |
|
|
|
|
|
|
|
|
|
|
Add: Adjustments related to net investment gains (losses) and net
derivative gains (losses) |
|
|
(1,087 |
) |
|
|
(94 |
) |
|
|
(1,081 |
) |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
Add: Goodwill impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Add: Other adjustments to expenses |
|
|
731 |
|
|
|
122 |
|
|
|
1,382 |
|
|
|
908 |
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
$ |
15,344 |
|
|
$ |
15,053 |
|
|
$ |
30,855 |
|
|
$ |
30,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See footnotes on last page. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MetLife, Inc. |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
Book Value (3) |
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
Book value per common share |
|
|
|
|
$ |
70.18 |
|
|
$ |
60.27 |
|
Less: Net unrealized investment gains (losses), net of income tax |
|
|
|
|
|
18.78 |
|
|
|
11.52 |
|
Less: Defined benefit plans adjustment, net of income tax |
|
|
|
|
|
(1.80 |
) |
|
|
(1.98 |
) |
Book value per common share, excluding AOCI other than FCTA |
|
|
|
|
$ |
53.20 |
|
|
$ |
50.73 |
|
Less: Goodwill, net of income tax |
|
|
|
|
|
8.79 |
|
|
|
8.51 |
|
Less: VODA and VOCRA, net of income tax |
|
|
|
|
|
0.43 |
|
|
|
0.49 |
|
Book value per common share - tangible common stockholders'
equity |
|
|
|
|
$ |
43.98 |
|
|
$ |
41.73 |
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding, end of period (In millions) |
|
|
|
|
|
1,098.8 |
|
|
|
1,116.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
|
|
|
|
June 30, |
Return on Equity (4) |
|
|
|
|
|
2016 |
|
|
|
2015 |
|
Return on MetLife, Inc.'s: |
|
|
|
|
|
|
|
Common stockholders' equity |
|
|
|
|
|
0.3 |
% |
|
|
6.0 |
% |
Common stockholders' equity, excluding AOCI other than FCTA |
|
|
|
|
|
0.4 |
% |
|
|
7.4 |
% |
Tangible common stockholders' equity |
|
|
|
|
|
0.6 |
% |
|
|
9.1 |
% |
|
|
|
|
|
|
|
|
|
|
Operating return on MetLife, Inc.'s: |
|
|
|
|
|
|
|
Common stockholders' equity |
|
|
|
|
|
4.9 |
% |
|
|
10.2 |
% |
Common stockholders' equity, excluding AOCI other than FCTA |
|
|
|
|
|
6.3 |
% |
|
|
12.5 |
% |
Common stockholders' equity, excluding AOCI other than FCTA, adjusted for
total notable items |
|
|
|
|
|
9.5 |
% |
|
|
12.1 |
% |
Tangible common stockholders' equity |
|
|
|
|
|
7.7 |
% |
|
|
15.3 |
% |
Tangible common stockholders' equity, adjusted for total notable
items |
|
|
|
|
|
11.5 |
% |
|
|
14.9 |
% |
|
|
|
|
|
|
|
|
|
|
Return on Allocated Equity: |
|
|
|
|
|
|
|
Americas |
|
|
|
|
|
(7.6 |
)% |
|
|
10.4 |
% |
Asia |
|
|
|
|
|
27.9 |
% |
|
|
19.6 |
% |
EMEA |
|
|
|
|
|
11.8 |
% |
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
Return on Allocated Tangible Equity: |
|
|
|
|
|
|
|
Americas |
|
|
|
|
|
(8.3 |
)% |
|
|
11.7 |
% |
Asia |
|
|
|
|
|
48.0 |
% |
|
|
33.7 |
% |
EMEA |
|
|
|
|
|
20.2 |
% |
|
|
14.2 |
% |
|
|
|
|
|
|
|
|
|
|
Operating Return on Allocated Equity: |
|
|
|
|
|
|
|
Americas |
|
|
|
|
|
8.6 |
% |
|
|
14.8 |
% |
Asia |
|
|
|
|
|
9.4 |
% |
|
|
14.8 |
% |
EMEA |
|
|
|
|
|
7.9 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Return on Allocated Tangible Equity: |
|
|
|
|
|
|
|
Americas |
|
|
|
|
|
9.6 |
% |
|
|
16.6 |
% |
Asia |
|
|
|
|
|
16.2 |
% |
|
|
25.4 |
% |
EMEA |
|
|
|
|
|
13.8 |
% |
|
|
11.2 |
% |
|
|
|
|
|
|
|
|
|
|
See footnotes on last page. |
|
|
MetLife, Inc.
|
Supplemental Reconciliations to Net Income (Loss) Available to Common Shareholders
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Six Months Ended |
|
|
June 30, |
|
June 30, |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
(In millions) |
|
(In millions) |
Total Americas Operations:
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for total notable
items |
|
$ |
1,266 |
|
|
$ |
1,443 |
|
|
$ |
2,520 |
|
|
$ |
2,840 |
|
Add: Total notable items |
|
|
(431 |
) |
|
|
- |
|
|
|
(547 |
) |
|
|
(16 |
) |
Operating earnings available to common shareholders |
|
|
835 |
|
|
|
1,443 |
|
|
|
1,973 |
|
|
|
2,824 |
|
Add: Net investment gains (losses) |
|
|
180 |
|
|
|
(14 |
) |
|
|
(91 |
) |
|
|
260 |
|
Add: Net derivative gains (losses) |
|
|
(3,174 |
) |
|
|
(508 |
) |
|
|
(2,725 |
) |
|
|
69 |
|
Add: Other adjustments to continuing operations |
|
|
576 |
|
|
|
(124 |
) |
|
|
374 |
|
|
|
(392 |
) |
Add: Provision for income tax (expense) benefit |
|
|
844 |
|
|
|
221 |
|
|
|
836 |
|
|
|
16 |
|
Less: Net income (loss) attributable to noncontrolling interests |
|
|
2 |
|
|
|
3 |
|
|
|
3 |
|
|
|
6 |
|
Net income (loss) available to MetLife, Inc.'s common shareholders |
|
$ |
(741 |
) |
|
$ |
1,015 |
|
|
$ |
364 |
|
|
$ |
2,771 |
|
|
|
|
|
|
|
|
|
|
Retail:
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for total notable
items |
|
$ |
575 |
|
|
$ |
692 |
|
|
$ |
1,161 |
|
|
$ |
1,348 |
|
Add: Total notable items |
|
|
(391 |
) |
|
|
(2 |
) |
|
|
(445 |
) |
|
|
(5 |
) |
Operating earnings available to common shareholders |
|
|
184 |
|
|
|
690 |
|
|
|
716 |
|
|
|
1,343 |
|
Add: Net investment gains (losses) |
|
|
84 |
|
|
|
9 |
|
|
|
(33 |
) |
|
|
77 |
|
Add: Net derivative gains (losses) |
|
|
(3,643 |
) |
|
|
(95 |
) |
|
|
(3,654 |
) |
|
|
218 |
|
Add: Other adjustments to continuing operations |
|
|
749 |
|
|
|
(72 |
) |
|
|
717 |
|
|
|
(264 |
) |
Add: Provision for income tax (expense) benefit |
|
|
984 |
|
|
|
55 |
|
|
|
1,040 |
|
|
|
(11 |
) |
Net income (loss) available to MetLife, Inc.'s common shareholders |
|
$ |
(1,642 |
) |
|
$ |
587 |
|
|
$ |
(1,214 |
) |
|
$ |
1,363 |
|
|
|
|
|
|
|
|
|
|
Group, Voluntary & Worksite Benefits:
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for total notable
items |
|
$ |
228 |
|
|
$ |
229 |
|
|
$ |
419 |
|
|
$ |
469 |
|
Add: Total notable items |
|
|
(7 |
) |
|
|
2 |
|
|
|
(24 |
) |
|
|
(10 |
) |
Operating earnings available to common shareholders |
|
|
221 |
|
|
|
231 |
|
|
|
395 |
|
|
|
459 |
|
Add: Net investment gains (losses) |
|
|
11 |
|
|
|
8 |
|
|
|
(28 |
) |
|
|
11 |
|
Add: Net derivative gains (losses) |
|
|
314 |
|
|
|
(264 |
) |
|
|
605 |
|
|
|
(59 |
) |
Add: Other adjustments to continuing operations |
|
|
(44 |
) |
|
|
(41 |
) |
|
|
(89 |
) |
|
|
(83 |
) |
Add: Provision for income tax (expense) benefit |
|
|
(94 |
) |
|
|
104 |
|
|
|
(166 |
) |
|
|
46 |
|
Net income (loss) available to MetLife, Inc.'s common shareholders |
|
$ |
408 |
|
|
$ |
38 |
|
|
$ |
717 |
|
|
$ |
374 |
|
|
|
|
|
|
|
|
|
|
Corporate Benefit Funding:
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for total notable
items |
|
$ |
331 |
|
|
$ |
406 |
|
|
$ |
656 |
|
|
$ |
775 |
|
Add: Total notable items |
|
|
(29 |
) |
|
|
- |
|
|
|
(59 |
) |
|
|
- |
|
Operating earnings available to common shareholders |
|
|
302 |
|
|
|
406 |
|
|
|
597 |
|
|
|
775 |
|
Add: Net investment gains (losses) |
|
|
67 |
|
|
|
(31 |
) |
|
|
(26 |
) |
|
|
174 |
|
Add: Net derivative gains (losses) |
|
|
181 |
|
|
|
(134 |
) |
|
|
266 |
|
|
|
(54 |
) |
Add: Other adjustments to continuing operations |
|
|
(73 |
) |
|
|
13 |
|
|
|
(148 |
) |
|
|
(26 |
) |
Add: Provision for income tax (expense) benefit |
|
|
(61 |
) |
|
|
53 |
|
|
|
(32 |
) |
|
|
(33 |
) |
Net income (loss) available to MetLife, Inc.'s common shareholders |
|
$ |
416 |
|
|
$ |
307 |
|
|
$ |
657 |
|
|
$ |
836 |
|
|
|
|
|
|
|
|
|
|
Latin America:
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for total notable
items |
|
$ |
132 |
|
|
$ |
116 |
|
|
$ |
284 |
|
|
$ |
248 |
|
Add: Total notable items |
|
|
(4 |
) |
|
|
- |
|
|
|
(19 |
) |
|
|
(1 |
) |
Operating earnings available to common shareholders |
|
|
128 |
|
|
|
116 |
|
|
|
265 |
|
|
|
247 |
|
Add: Net investment gains (losses) |
|
|
18 |
|
|
|
- |
|
|
|
(4 |
) |
|
|
(2 |
) |
Add: Net derivative gains (losses) |
|
|
(26 |
) |
|
|
(15 |
) |
|
|
58 |
|
|
|
(36 |
) |
Add: Other adjustments to continuing operations |
|
|
(56 |
) |
|
|
(24 |
) |
|
|
(106 |
) |
|
|
(19 |
) |
Add: Provision for income tax (expense) benefit |
|
|
15 |
|
|
|
9 |
|
|
|
(6 |
) |
|
|
14 |
|
Less: Net income (loss) attributable to noncontrolling interests |
|
|
2 |
|
|
|
3 |
|
|
|
3 |
|
|
|
6 |
|
Net income (loss) available to MetLife, Inc.'s common shareholders |
|
$ |
77 |
|
|
$ |
83 |
|
|
$ |
204 |
|
|
$ |
198 |
|
|
|
|
|
|
|
|
|
|
Asia:
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for total notable
items |
|
$ |
313 |
|
|
$ |
364 |
|
|
$ |
618 |
|
|
$ |
691 |
|
Add: Total notable items |
|
|
(54 |
) |
|
|
61 |
|
|
|
(54 |
) |
|
|
61 |
|
Operating earnings available to common shareholders |
|
|
259 |
|
|
|
425 |
|
|
|
564 |
|
|
|
752 |
|
Add: Net investment gains (losses) |
|
|
140 |
|
|
|
57 |
|
|
|
363 |
|
|
|
125 |
|
Add: Net derivative gains (losses) |
|
|
606 |
|
|
|
9 |
|
|
|
1,017 |
|
|
|
27 |
|
Add: Other adjustments to continuing operations |
|
|
(30 |
) |
|
|
(37 |
) |
|
|
37 |
|
|
|
(92 |
) |
Add: Provision for income tax (expense) benefit |
|
|
(204 |
) |
|
|
111 |
|
|
|
(347 |
) |
|
|
101 |
|
Less: Net income (loss) attributable to noncontrolling interests |
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
Net income (loss) available to MetLife, Inc.'s common shareholders |
|
$ |
770 |
|
|
$ |
564 |
|
|
$ |
1,633 |
|
|
$ |
912 |
|
|
|
|
|
|
|
|
|
|
EMEA:
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for total notable
items |
|
$ |
64 |
|
|
$ |
50 |
|
|
$ |
127 |
|
|
$ |
120 |
|
Add: Total notable items |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Operating earnings available to common shareholders |
|
|
64 |
|
|
|
50 |
|
|
|
127 |
|
|
|
120 |
|
Add: Net investment gains (losses) |
|
|
16 |
|
|
|
5 |
|
|
|
24 |
|
|
|
8 |
|
Add: Net derivative gains (losses) |
|
|
3 |
|
|
|
13 |
|
|
|
2 |
|
|
|
14 |
|
Add: Other adjustments to continuing operations |
|
|
48 |
|
|
|
(12 |
) |
|
|
66 |
|
|
|
7 |
|
Add: Provision for income tax (expense) benefit |
|
|
(35 |
) |
|
|
7 |
|
|
|
(49 |
) |
|
|
(19 |
) |
Less: Net income (loss) attributable to noncontrolling interests |
|
|
1 |
|
|
|
(1 |
) |
|
|
2 |
|
|
|
1 |
|
Net income (loss) available to MetLife, Inc.'s common shareholders |
|
$ |
95 |
|
|
$ |
64 |
|
|
$ |
168 |
|
|
$ |
129 |
|
|
|
|
|
|
|
|
|
|
Corporate & Other:
|
|
|
|
|
|
|
|
|
Operating earnings available to common shareholders, adjusted for total notable
items |
|
$ |
(233 |
) |
|
$ |
(153 |
) |
|
$ |
(405 |
) |
|
$ |
(293 |
) |
Add: Total notable items |
|
|
(1 |
) |
|
|
- |
|
|
|
(6 |
) |
|
|
- |
|
Operating earnings available to common shareholders |
|
|
(234 |
) |
|
|
(153 |
) |
|
|
(411 |
) |
|
|
(293 |
) |
Add: Net investment gains (losses) |
|
|
(70 |
) |
|
|
(181 |
) |
|
|
(15 |
) |
|
|
(240 |
) |
Add: Net derivative gains (losses) |
|
|
466 |
|
|
|
(426 |
) |
|
|
942 |
|
|
|
(201 |
) |
Add: Other adjustments to continuing operations |
|
|
(116 |
) |
|
|
(4 |
) |
|
|
(184 |
) |
|
|
(10 |
) |
Add: Provision for income tax (expense) benefit |
|
|
(106 |
) |
|
|
206 |
|
|
|
(238 |
) |
|
|
145 |
|
Less: Net income (loss) attributable to noncontrolling interests |
|
|
- |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Less: Preferred stock repurchase premium |
|
|
- |
|
|
|
42 |
|
|
|
- |
|
|
|
42 |
|
Net income (loss) available to MetLife, Inc.'s common shareholders |
|
$ |
(60 |
) |
|
$ |
(601 |
) |
|
$ |
94 |
|
|
$ |
(642 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The impacts of asymmetrical and non-economic accounting for the three months ended June 30, 2016 are
as follows: i) Net investment gains (losses) - $217 million; ii) Net derivative gains (losses) - $2.3 billion; iii)
Policyholder benefits and claims and policyholder dividends - ($66) million; iv) Amortization of DAC and VOBA - $402 million;
and v) Provision for income tax (expense) benefit - ($989) million.
|
|
|
|
(2) |
|
Operating earnings available to common shareholders is calculated on a stand alone
basis and may not equal the sum of operating earnings available to common shareholders, adjusted for total notable items and
total notable items. |
|
|
|
(3) |
|
Book values exclude $2,066 million of equity related to preferred stock at both June
30, 2016 and 2015. |
|
|
|
(4) |
|
Annualized using quarter-to-date results. |
MetLife, Inc.
For Media:
John Calagna, 212-578-6252
or
For Investors:
John Hall, 212-578-7888
View source version on businesswire.com: http://www.businesswire.com/news/home/20160803006557/en/