MetLife MET Effect of actual variances from expected experience

Effect of actual variances from expected experience at other companies

CNO Financial GroupCNO

——

Corebridge FinancialCRBG

——

Accident & health insurance-$36M+71.2%

Long-term Care$21M+195%

Fixed & Immediate Annuities-$13M+59.4%

Whole and Term Life & Endowments-$11M+21.4%

Fixed Annuity$0—

Revenue$19.1B+2.7%

Net income$1.2B+25.4%

EPS (diluted)$1.74+35.9%

Cash & equivalents$22.7B+6.4%

Total debt$14.8B-1.5%

Total equity$27.3B-0.6%

Total assets$743.21B+8.0%

Operating cash flow$2.7B-37.0%

Market cap$55.3B+3.4%

Enterprise value$47.47B+0.9%

P/E15.3×+2.8×

P/S0.7×0.0×

Net margin4.7%-1.5pp

Return on equity13.2%-2.9pp

Debt / equity0.5×0.0×