OneMain Holdings, Inc. Financial Ratios — OMF Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-22.81	-17.12	-1.4	25.97	-9.11	7.33	5.77	12.63	21.09	18.87	40.3	28.55	20.67	15.96	23.76
Return on Assets (%)	-1.48	-1.44	-0.13	3.53	-1.37	1.09	0.97	2.26	3.99	3.22	5.9	3.91	2.74	2.03	2.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	36.92	20.6	-3.87	1.1	13.4	18.13	11.05	8.59	7.3	6.76	6.54	6.24	6	6.11	5.77
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-48.39	-38.08	5.48	41.16	-15.29	12.39	14.52	18.54	29.58	25.01	43.14	27.51	19.63	14.7	20.14
Profit Margin (%)	-32.48	-27.15	-1.34	22.13	-14.88	7.48	6.16	13.28	23.03	18.69	32.56	20.77	14.98	11.22	15.75
Net Income to Common Margin (%)	-32.48	-27.15	-1.34	22.13	-14.88	7.48	6.16	13.28	23.03	18.69	32.56	20.77	14.98	11.22	15.75
Effective Tax Rate (%)	- -	- -	- -	31.59	- -	31.74	57.54	28.37	22.13	25.28	24.53	24.5	23.69	23.69	21.78
Dvd Payout Ratio (%)	- -	- -	98.55	89.23	226.47	6.64	- -	- -	47.72	110.41	96.96	55.05	75.98	97.84	63.73
Sustainable Growth Rate (%)	-22.81	-17.12	-0.02	2.8	11.53	6.84	5.77	12.63	11.02	-1.96	1.23	12.84	4.97	0.34	8.62

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	9,323	12,628	12,777	8,361	19,920	13,959	15,050	15,178	17,212	17,800	18,350	18,331	19,814	21,439	22,694
ST Debt	21	7	8	5	2,620	- -	- -	- -	- -	- -	600	50	1	1	1
LT Debt	9,302	12,621	12,769	8,356	17,300	13,959	15,050	15,178	17,212	17,800	17,750	18,281	19,813	21,438	22,693
Total Debt/EBITDA	33.93	76.43	-232.31	363.52	100.61	26.79	45.88	52.52	63.51	67.42	69.51	69.97	77.1	77.4	79.07
Net Debt/EBITDA	31.42	67.02	-224.46	325.3	95.86	25.68	42.88	50.17	58.99	58.82	67.46	68.06	73.15	75.74	76.5
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.8	8.05	10	18.73	13.23	16.92	16.87	18.91	18.89	15.26	14.01	13.38	13.11	12.32	12.42
Long-Term Debt/Equity (%)	682.52	1,068.73	676.82	454.87	633.7	455.28	459.12	399.53	397.51	517.29	573.88	606.33	621.88	671.83	667.24
Long-Term Debt/Capital (%)	87.05	91.4	87.08	81.94	76.38	81.99	82.11	79.98	79.9	83.8	82.78	85.64	86.14	87.04	86.96
Long-Term Debt/Total Assets (%)	60.03	86.05	82.9	77.28	81.64	77.02	77.45	75.55	75.43	79.21	80.39	81.12	81.56	82.74	82.86
Total Debt/Equity (%)	684.08	1,069.32	677.24	455.14	729.67	455.28	459.12	399.53	397.51	517.29	593.28	607.99	621.91	671.86	667.27
Total Debt/Capital (%)	87.25	91.45	87.13	81.99	87.95	81.99	82.11	79.98	79.9	83.8	85.58	85.88	86.15	87.04	86.97
Total Debt/Total Assets (%)	60.17	86.1	82.95	77.33	94.01	77.02	77.45	75.55	75.43	79.21	83.11	81.34	81.56	82.74	82.86
Net Debt to Equity	633.49	937.7	654.37	407.29	695.27	436.4	429.01	381.65	369.17	451.26	575.78	591.48	590.08	657.51	645.57
Net Debt/Capital (%)	86.37	90.36	86.74	80.29	87.43	81.36	81.1	79.24	78.69	81.86	85.2	85.54	85.51	86.8	86.59
EBITDA	275	165	-55	23	198	521	328	289	271	264	264	262	257	277	287
EBITDA-CapEx	275	165	-55	23	198	521	328	289	271	264	264	262	257	277	287
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.8	8.05	10	18.73	13.23	16.92	16.87	18.91	18.89	15.26	14.01	13.38	13.11	12.32	12.42
Long-Term Debt/Equity (%)	682.52	1,068.73	676.82	454.87	633.7	455.28	459.12	399.53	397.51	517.29	573.88	606.33	621.88	671.83	667.24
Long-Term Debt/Capital (%)	87.05	91.4	87.08	81.94	76.38	81.99	82.11	79.98	79.9	83.8	82.78	85.64	86.14	87.04	86.96
Long-Term Debt/Total Assets (%)	60.03	86.05	82.9	77.28	81.64	77.02	77.45	75.55	75.43	79.21	80.39	81.12	81.56	82.74	82.86
Total Debt/Equity (%)	684.08	1,069.32	677.24	455.14	729.67	455.28	459.12	399.53	397.51	517.29	593.28	607.99	621.91	671.86	667.27
Total Debt/Capital (%)	87.25	91.45	87.13	81.99	87.95	81.99	82.11	79.98	79.9	83.8	85.58	85.88	86.15	87.04	86.97
Total Debt/Total Assets (%)	60.17	86.1	82.95	77.33	94.01	77.02	77.45	75.55	75.43	79.21	83.11	81.34	81.56	82.74	82.86
CFO/Total Liabilities	1.21	1.69	4.99	4.25	4.01	8.78	9.63	12.56	12.78	11.62	11.84	12.23	11.93	11.88	13.06
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.16	0.15	0.31	0.67	0.35	0.43	0.44	0.47	0.54	0.51	0.52	0.47	0.5	0.49	0.53

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	42.07	22.18	77.05	52.96	35.19	36.83	16.45	14.54	13.7	13.29	27	- -	- -	- -	- -
Days Sales Outstanding	8.68	16.46	4.74	6.89	10.37	9.91	22.19	25.1	26.65	27.47	13.52	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	2,902	4,154	5,587	2,986	3,518	3,299	5,737	6,470	6,396	4,032	5,892	6,222	7,917
- Cash & Cash Equivalents	690	1,554	431	879	939	579	987	679	1,227	2,272	541	498	1,014	458	738
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	6	- -	- -	- -	19	13	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	347	-188	-79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9,323	12,628	12,777	8,361	19,920	13,959	15,050	15,178	17,212	17,800	18,350	18,331	19,814	21,439	22,694
Enterprise Value	8,634	11,073	15,594	11,447	22,766	14,702	16,003	16,191	19,943	20,164	22,298	20,136	23,045	25,664	29,452
Total Capital	10,686	13,809	14,664	10,198	22,650	17,025	18,328	18,977	21,542	21,241	21,443	21,346	23,000	24,630	26,095
Total Debt/Capital (%)	87.25	91.45	87.13	81.99	87.95	81.99	82.11	79.98	79.9	83.8	85.58	85.88	86.15	87.04	86.97
Total Debt / EV	1.08	1.14	0.82	0.73	0.87	0.95	0.94	0.94	0.86	0.88	0.82	0.91	0.86	0.84	0.77
EV/Sales	11.6	13.81	10.96	5.47	15.4	5.12	5.39	4.81	5.37	5.16	5.52	4.8	5.38	5.66	5.93
EV/EBITDA	31.42	67.02	- -	497.71	114.98	28.22	48.79	56.03	73.59	76.38	84.46	76.85	89.67	92.65	102.62
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	50.4	48.54	23.1	30.05	30.72	11.12	10.29	7.91	8.44	9.12	9.92	8.44	9.15	9.51	9.4
EV/Free Cash Flow to Firm	50.4	48.54	23.1	30.05	30.72	11.12	10.29	7.91	8.44	9.12	9.92	8.44	9.15	9.51	9.4
Diluted Market Cap	- -	- -	2,602	4,169	5,313	2,992	3,526	3,303	5,745	6,497	6,660	4,144	5,934	6,261	8,059
Diluted Enterprise Value	8,634	11,073	15,294	11,463	24,221	16,372	17,589	17,802	21,749	22,038	24,469	21,977	24,734	27,242	30,015
EV per Share	77.34	99.2	135.85	99.69	169.27	109.01	118.23	119.2	146.53	150.09	174.46	166.35	192.43	215.01	251.3
TTM Sales	744	802	1,423	2,092	1,478	2,873	2,969	3,366	3,712	3,906	4,036	4,199	4,280	4,537	4,970
TTM EBITDA	275	165	-55	23	198	521	328	289	271	264	264	262	257	277	287
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	171	228	675	381	741	1,322	1,555	2,046	2,362	2,212	2,247	2,387	2,519	2,699	3,132
TTM Free Cash Flow to Firm	171	228	675	381	741	1,322	1,555	2,046	2,362	2,212	2,247	2,387	2,519	2,699	3,132

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	3.85	10.94	7.17	2.26	2.27	1.61	2.43	2.94	2.96	1.74	2.36	2.32	2.57
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	8,634	11,073	15,594	11,447	22,766	14,702	16,003	16,191	19,943	20,164	22,298	20,136	23,045	25,664	29,452
Low Price	- -	- -	18.51	20.54	31.35	16.03	21.56	22.47	23.44	12.21	44.45	28.77	32.79	41.7	38
EV/Sales	11.6	13.81	10.96	5.47	15.4	5.12	5.39	4.81	5.37	5.16	5.52	4.8	5.38	5.66	5.93
EV/EBITDA	31.42	67.02	- -	497.71	114.98	28.22	48.79	56.03	73.59	76.38	84.46	76.85	89.67	92.65	102.62
Price/Earnings	- -	- -	- -	8.97	- -	13.87	19.21	7.38	6.71	8.86	4.87	4.62	9.19	12.22	10.11
Price/Earnings Average	- -	- -	-115.75	7.26	-26.42	17.03	19.04	9.69	5.63	5.89	5.34	5.73	7.6	11.54	8.35
Price/Earnings High	- -	- -	-138.94	10.41	-31.59	25.85	24.68	11.33	7.14	9	6.15	7.7	9.32	13.59	10.5
Price/Earnings Low	- -	- -	-100.26	5.09	-18.23	10.04	15.93	6.83	3.73	2.25	4.32	3.99	6.13	9.78	5.69
Price/Book Value	- -	- -	1.88	2.05	1.99	0.97	1.07	0.87	1.33	1.89	2.07	1.34	1.85	1.95	2.33
Price/Book Value Average	- -	- -	1.59	1.66	2.18	1.2	1.06	1.14	1.12	1.25	2.27	1.66	1.53	1.84	1.92
Price/Book Value High	- -	- -	1.91	2.38	2.61	1.81	1.38	1.33	1.42	1.92	2.61	2.23	1.88	2.17	2.42
Price/Book Value Low	- -	- -	1.38	1.16	1.5	0.71	0.89	0.8	0.74	0.48	1.84	1.16	1.23	1.56	1.31
Price/Tangible Book Value	- -	- -	1.92	2.07	6.95	2.59	2.48	1.66	2.25	3.81	4.63	3.06	3.96	4.35	4.81
Price/Tangible Book Value Average	- -	- -	1.62	1.68	7.6	3.18	2.46	2.18	1.89	2.53	5.07	3.79	3.27	4.11	3.97
Price/Tangible Book Value High	- -	- -	1.94	2.41	9.09	4.83	3.19	2.55	2.4	3.87	5.84	5.1	4.01	4.84	5
Price/Tangible Book Value Low	- -	- -	1.4	1.18	5.24	1.88	2.06	1.53	1.25	0.96	4.11	2.64	2.64	3.48	2.71
Price/Sales	- -	- -	1.83	1.98	3.59	1.04	1.18	0.98	1.55	1.66	1.58	0.96	1.38	1.37	1.59
Price/Sales Average	- -	- -	1.55	1.61	3.93	1.27	1.17	1.29	1.3	1.1	1.74	1.19	1.14	1.29	1.32
Price/Sales High	- -	- -	1.86	2.3	4.7	1.93	1.52	1.5	1.65	1.68	2	1.6	1.4	1.53	1.65
Price/Sales Low	- -	- -	1.34	1.13	2.71	0.75	0.98	0.91	0.86	0.42	1.41	0.83	0.92	1.1	0.9
Price/Cash Flow	- -	- -	3.85	10.9	7.17	2.26	2.26	1.61	2.43	2.92	2.85	1.69	2.34	2.31	2.53
Price/Cash Flow Average	- -	- -	3.26	8.82	7.84	2.77	2.24	2.12	2.04	1.94	3.12	2.09	1.93	2.18	2.09
Price/Cash Flow High	- -	- -	3.91	12.65	9.38	4.2	2.9	2.48	2.59	2.97	3.59	2.81	2.37	2.56	2.63
Price/Cash Flow Low	- -	- -	2.82	6.19	5.41	1.63	1.88	1.49	1.35	0.74	2.53	1.46	1.56	1.84	1.42
Price/Free Cash Flow Average	- -	- -	3.26	8.86	7.84	2.78	2.25	2.12	2.04	1.95	3.25	2.15	1.95	2.19	2.12
Price/Free Cash Flow High	- -	- -	3.91	12.71	9.38	4.22	2.91	2.48	2.59	2.98	3.74	2.89	2.39	2.58	2.67
Price/Free Cash Flow Low	- -	- -	2.82	6.21	5.41	1.64	1.88	1.49	1.35	0.74	2.63	1.5	1.57	1.86	1.45
EV/Sales Average	11.6	13.81	10.64	5.09	16.93	5.93	5.91	5.59	5.61	5.08	6.15	5.44	5.53	5.92	5.73
EV/Sales High	11.6	13.81	10.99	5.79	17.74	6.59	6.26	5.81	5.96	5.66	6.41	5.85	5.79	6.15	6.07
EV/Sales Low	11.6	13.81	10.41	4.61	15.65	5.41	5.72	5.21	5.17	4.4	5.82	5.08	5.31	5.72	5.31
EV/EBITDA Average	31.42	67.02	-275.37	463.35	126.36	32.72	53.51	65.16	76.8	75.15	94.01	87.13	92.11	96.95	99.28
EV/EBITDA High	31.42	67.02	-284.3	526.82	132.41	36.36	56.65	67.7	81.59	83.76	98.05	93.71	96.4	100.72	105.16
EV/EBITDA Low	31.42	67.02	-269.4	419.68	116.79	29.83	51.77	60.73	70.83	65.08	88.98	81.36	88.43	93.71	92.02
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	25.28	36.17	41.54	22.14	25.99	24.29	42.15	48.16	50.04	33.31	49.2	52.13	67.55
High Price	- -	- -	25.65	42	54.34	41.25	33.39	37.29	44.87	48.92	63.19	55.5	49.89	57.97	70.17
Enterprise Value Average	8,634	11,073	15,145	10,657	25,019	17,047	17,550	18,833	20,814	19,838	24,820	22,828	23,672	26,856	28,492
Enterprise Value High	8,634	11,073	15,636	12,117	26,216	18,943	18,582	19,564	22,111	22,113	25,885	24,551	24,775	27,900	30,180
Enterprise Value Low	8,634	11,073	14,817	9,653	23,124	15,542	16,981	17,551	19,194	17,181	23,490	21,315	22,727	25,958	26,409

Shares Outstanding	112	112	115	115	134	135	135	136	136	134	128	121	120	119	117
Diluted Weighted Avg Shares	112	112	103	115	128	135	136	136	136	135	133	124	121	120	119
Basic Weighted Avg Shares	112	112	103	115	128	135	135	136	136	134	128	121	120	119	117
Revenue per Share	6.67	7.18	13.83	18.22	11.55	21.33	21.95	24.78	27.27	29.08	31.58	34.69	35.74	38.01	42.41
EBITDA per Share	2.46	1.48	-0.53	0.2	1.55	3.87	2.43	2.13	1.99	1.97	2.07	2.16	2.15	2.32	2.45
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-2.17	-1.95	-0.18	4.03	-1.72	1.6	1.35	3.29	6.28	5.43	10.28	7.2	5.35	4.26	6.68
Basic EPS from Cont Ops	-2.17	-1.95	0.91	5.13	-0.73	1.8	1.35	3.29	6.28	5.43	10.28	7.2	5.35	4.26	6.68
Diluted EPS, GAAP	-2.17	-1.95	-0.18	4.02	-1.72	1.59	1.35	3.29	6.27	5.41	9.87	7.01	5.32	4.24	6.56
Diluted EPS from Cont Ops	-2.17	-1.95	0.91	5.11	-0.73	1.8	1.35	3.29	6.27	5.41	9.87	7.01	5.32	4.24	6.56
Dividend per Share	- -	- -	1.98	5.56	0.6	0.13	- -	- -	3	6	9.97	3.97	4.07	4.17	4.26
Cash Flow per Share	1.53	2.04	6.56	3.32	5.79	9.81	11.5	15.06	17.35	16.47	17.58	19.72	21.03	22.61	26.72
Free Cash Flow per Basic Share	1.53	2.04	6.56	3.32	5.79	9.81	11.5	15.06	17.35	16.47	17.58	19.72	21.03	22.61	26.72
Cash & Equivalents per Share	6.18	13.92	3.76	7.65	19.84	16.63	18.95	16.83	22.23	30.66	19.15	18.4	22.22	16.73	9.89
Book Value per Share	12.21	10.58	13.42	17.63	20.84	22.73	24.22	27.97	31.67	25.52	24.2	24.91	26.6	26.73	29.02
Tangible Book Value per Share	11.83	10.32	13.2	17.45	5.98	8.54	10.46	14.64	18.71	12.65	10.81	10.88	12.43	11.99	14.04

OneMain Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)