Financial Ratios Great-West Lifeco Inc.

Premiums and Annuity Revenues

Total Interest And Dividend Income

Gain (Loss) on Sale of Investments, Total (Rev)

Other Revenues, Total

Policy Benefits

Policy Acquisition / Underwriting Costs, Total

Amortization of Goodwill and Intangible Assets - (IS)

Selling General & Admin Expenses, Total

Provision For Loan Losses - (Ins. / REIT / Utility Templates)

Other Operating Expenses

Total Operating Expenses

Operating Income

Interest Expense, Total

Other Non Operating Income (Expenses)

Restructuring Charges

Gain (Loss) on Sale of Assets

Asset Writedown

Income Tax Expense

Earnings From Continuing Operations

Earnings Of Discontinued Operations

Net Income to Company

Minority Interest

Preferred Dividend and Other Adjustments

Net Income to Common Incl Extra Items

Net Income to Common Excl. Extra Items

Net EPS - Basic

Basic EPS - Continuing Operations

Basic Weighted Average Shares Outstanding

Net EPS - Diluted

Diluted EPS - Continuing Operations

Diluted Weighted Average Shares Outstanding

Normalized Basic EPS

Normalized Diluted EPS

Dividend Per Share

Payout Ratio

EBITDA

EBITA

EBIT

Total Revenues (As Reported)

Effective Tax Rate - (Ratio)

Total Current Taxes

Total Deferred Taxes

Normalized Net Income

Interest on Long-Term Debt

Non-Cash Pension Expense

Stock-Based Comp., SG&A Exp. (Total)

Stock-Based Comp., Net of Tax (Total)

Total Stock-Based Compensation

Investment In Debt Securities

Investment In Equity and Preferred Securities, Total

Trading Asset Securities, Total

Real Estate Owned

Mortgage Loans

Policy Loans

Total investments

Cash And Equivalents

Reinsurance Recoverable - (IS)

Other Receivables - (Insurance Template)

Deferred Policy Acquisition Costs - (BS)

Separate Account Assets

Gross Property Plant And Equipment

Accumulated Depreciation

Net Property Plant And Equipment

Goodwill

Other Intangibles, Total

Restricted Cash

Other Current Assets, Total

Deferred Tax Assets Long-Term (Collected)

Other Long-Term Assets, Total

Total Assets

Accounts Payable, Total

Insurance And Annuity Liabilities

Reinsurance Payable - (BS)

Current Portion of Long-Term Debt

Current Portion of Leases

Short-Term Borrowings

Long-Term Debt

Long-Term Leases

Trust Preferred Securities (BS)

Separate Account Liability

Current Income Taxes Payable

Other Current Liabilities - (Brok / FS / Ins. / REIT Template)

Unearned Revenue Non Current

Pension & Other Post Retirement Benefits

Deferred Tax Liability Non-Current

Other Non Current Liabilities

Total Liabilities

Preferred Stock Redeemable

Total Preferred Equity

Common Stock, Total

Additional Paid In Capital

Retained Earnings

Comprehensive Income and Other

Total Common Equity

Minority Interest

ECS Total Shares Outstanding on Filing Date

ECS Total Common Shares Outstanding

Book Value / Share

Tangible Book Value

Tangible Book Value Per Share

Total Debt

Net Debt

Debt Equivalent of Unfunded Proj. Benefit Obligation

Minority Interest, Total (Incl. Fin. Div)

Equity Method Investments, Total

Account Code - Inventory Valuation

Full Time Employees

Net Income

Depreciation, Depletion & Amortization

Amortization of Goodwill and Intangible Assets - (CF)

Total Depreciation, Depletion & Amortization

(Gain) Loss on Sale of Investments - (CF)

Total Asset Writedown

Deferred Policy Acquisition Costs - (CF)

Provision for Credit Losses

Change in Accounts Receivable

Reinsurance Recoverable - (CF)

Reinsurance Payable - (CF)

Change in insurance Reserves / Liabilities

Change in Other Net Operating Assets (Collected)

Net Cash From Discontinued Operations

Other Operating Activities

Sale of Property, Plant, and Equipment

Cash Acquisitions

Divestitures

Sale (Purchase) of Real Estate Properties (Collected)

Investment in Marketable and Equity Securities, Total

Net (Increase) Decrease in Loans Originated / Sold - Investing

Other Investing Activities, Total

Long-Term Debt Issued, Total

Total Debt Issued

Long-Term Debt Repaid, Total

Total Debt Repaid

Issuance of Common Stock

Repurchase of Common Stock

Issuance of Preferred Stock

Repurchase of Preferred Stock

Common Dividends Paid

Preferred Dividends Paid

Common & Preferred Stock Dividends Paid

Other Financing Activities, Total

Foreign Exchange Rate Adjustments

Cash Interest Paid

Cash Income Tax Paid (Refund)

Net Debt Issued / Repaid

Levered Free Cash Flow

Unlevered Free Cash Flow

Change In Net Working Capital