CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS Citigroup amended its Registration Statement on Form S-3 on file with the SEC (File No. 33-192302) to add its wholly owned subsidiary, Citigroup Global Markets Holdings Inc. (CGMHI), as a co-registrant. Any securities issued by CGMHI under the Form S-3 will be fully and unconditionally guaranteed by Citigroup. The following are the Condensed Consolidating Statements of Income and Comprehensive Income for the three and nine months ended September 30, 2017 and 2016 , Condensed Consolidating Balance Sheet as of September 30, 2017 and December 31, 2016 and Condensed Consolidating Statement of Cash Flows for the nine months ended September 30, 2017 and 2016 for Citigroup Inc., the parent holding company (Citigroup parent company), CGMHI, other Citigroup subsidiaries and eliminations and total consolidating adjustments. “Other Citigroup subsidiaries and eliminations” includes all other subsidiaries of Citigroup, intercompany eliminations and income (loss) from discontinued operations. “Consolidating adjustments” includes Citigroup parent company elimination of distributed and undistributed income of subsidiaries and investment in subsidiaries. These Condensed Consolidating Financial Statements have been prepared and presented in accordance with SEC Regulation S-X Rule 3-10, “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” These Condensed Consolidating Financial Statements schedules are presented for purposes of additional analysis, but should be considered in relation to the Consolidated Financial Statements of Citigroup taken as a whole. Condensed Consolidating Statements of Income and Comprehensive Income Three Months Ended September 30, 2017 In millions of dollars Citigroup parent company CGMHI Other Citigroup subsidiaries and eliminations Consolidating adjustments Citigroup consolidated Revenues Dividends from subsidiaries $ 5,360 $ — $ — $ (5,360 ) $ — Interest revenue — 1,439 14,382 — 15,821 Interest revenue—intercompany 1,040 313 (1,353 ) — — Interest expense 1,195 642 2,542 — 4,379 Interest expense—intercompany 240 581 (821 ) — — Net interest revenue $ (395 ) $ 529 $ 11,308 $ — $ 11,442 Commissions and fees $ — $ 1,284 $ 1,647 $ — $ 2,931 Commissions and fees—intercompany — 13 (13 ) — — Principal transactions 610 688 872 — 2,170 Principal transactions—intercompany 168 (249 ) 81 — — Other income (860 ) 649 1,841 — 1,630 Other income—intercompany 33 (21 ) (12 ) — — Total non-interest revenues $ (49 ) $ 2,364 $ 4,416 $ — $ 6,731 Total revenues, net of interest expense $ 4,916 $ 2,893 $ 15,724 $ (5,360 ) $ 18,173 Provisions for credit losses and for benefits and claims $ — $ (1 ) $ 2,000 $ — $ 1,999 Operating expenses Compensation and benefits $ (3 ) $ 1,104 $ 4,203 $ — $ 5,304 Compensation and benefits—intercompany 46 — (46 ) — — Other operating (17 ) 457 4,427 — 4,867 Other operating—intercompany 8 517 (525 ) — — Total operating expenses $ 34 $ 2,078 $ 8,059 $ — $ 10,171 Equity in undistributed income of subsidiaries $ (1,015 ) $ — $ — $ 1,015 $ — Income (loss) from continuing operations before income taxes $ 3,867 $ 816 $ 5,665 $ (4,345 ) $ 6,003 Provision (benefit) for income taxes (266 ) 324 1,808 — 1,866 Income (loss) from continuing operations $ 4,133 $ 492 $ 3,857 $ (4,345 ) $ 4,137 Loss from discontinued operations, net of taxes — — (5 ) — (5 ) Net income before attribution of noncontrolling interests $ 4,133 $ 492 $ 3,852 $ (4,345 ) $ 4,132 Noncontrolling interests — — (1 ) — (1 ) Net income (loss) $ 4,133 $ 492 $ 3,853 $ (4,345 ) $ 4,133 Comprehensive income Add: Other comprehensive income (loss) $ 8 $ (84 ) $ (762 ) $ 846 $ 8 Total Citigroup comprehensive income (loss) $ 4,141 $ 408 $ 3,091 $ (3,499 ) $ 4,141 Add: Other comprehensive income attributable to noncontrolling interests $ — $ — $ 12 $ — $ 12 Add: Net income attributable to noncontrolling interests — — (1 ) — (1 ) Total comprehensive income (loss) $ 4,141 $ 408 $ 3,102 $ (3,499 ) $ 4,152 Condensed Consolidating Statements of Income and Comprehensive Income Three Months Ended September 30, 2016 In millions of dollars Citigroup parent company CGMHI Other Citigroup subsidiaries and eliminations Consolidating adjustments Citigroup consolidated Revenues Dividends from subsidiaries $ 4,000 $ — $ — $ (4,000 ) $ — Interest revenue 2 1,158 13,493 — 14,653 Interest revenue—intercompany 695 148 (843 ) — — Interest expense 1,102 345 1,727 — 3,174 Interest expense—intercompany 61 401 (462 ) — — Net interest revenue $ (466 ) $ 560 $ 11,385 $ — $ 11,479 Commissions and fees $ — $ 1,062 $ 1,582 $ — $ 2,644 Commissions and fees—intercompany — 63 (63 ) — — Principal transactions (1,103 ) 1,600 1,741 — 2,238 Principal transactions—intercompany 977 (470 ) (507 ) — — Other income 482 51 866 — 1,399 Other income—intercompany (501 ) 51 450 — — Total non-interest revenues $ (145 ) $ 2,357 $ 4,069 $ — $ 6,281 Total revenues, net of interest expense $ 3,389 $ 2,917 $ 15,454 $ (4,000 ) $ 17,760 Provisions for credit losses and for benefits and claims $ — $ — $ 1,736 $ — $ 1,736 Operating expenses Compensation and benefits $ 26 $ 1,150 $ 4,027 $ — $ 5,203 Compensation and benefits—intercompany 8 — (8 ) — — Other operating (103 ) 444 4,860 — 5,201 Other operating—intercompany 133 379 (512 ) — — Total operating expenses $ 64 $ 1,973 $ 8,367 $ — $ 10,404 Equity in undistributed income of subsidiaries $ 120 $ — $ — $ (120 ) $ — Income (loss) from continuing operations before income taxes $ 3,445 $ 944 $ 5,351 $ (4,120 ) $ 5,620 Provision (benefit) for income taxes (395 ) 345 1,783 — 1,733 Income (loss) from continuing operations $ 3,840 $ 599 $ 3,568 $ (4,120 ) $ 3,887 Loss from discontinued operations, net of taxes — — (30 ) — (30 ) Net income (loss) before attribution of noncontrolling interests $ 3,840 $ 599 $ 3,538 $ (4,120 ) $ 3,857 Noncontrolling interests — (9 ) 26 — 17 Net income (loss) $ 3,840 $ 608 $ 3,512 $ (4,120 ) $ 3,840 Comprehensive income Add: Other comprehensive income (loss) $ (1,078 ) $ (133 ) $ (1,003 ) $ 1,136 $ (1,078 ) Total Citigroup comprehensive income (loss) $ 2,762 $ 475 $ 2,509 $ (2,984 ) $ 2,762 Add: Other comprehensive income attributable to noncontrolling interests $ — $ — — $ 10 $ — $ 10 Add: Net income attributable to noncontrolling interests — (9 ) 26 — 17 Total comprehensive income (loss) $ 2,762 $ 466 $ 2,545 $ (2,984 ) $ 2,789 Condensed Consolidating Statements of Income and Comprehensive Income Nine Months Ended September 30, 2017 In millions of dollars Citigroup parent company CGMHI Other Citigroup subsidiaries and eliminations Consolidating adjustments Citigroup consolidated Revenues Dividends from subsidiaries $ 11,625 $ — $ — $ (11,625 ) $ — Interest revenue — 3,870 41,575 — 45,445 Interest revenue—intercompany 2,909 847 (3,756 ) — — Interest expense 3,549 1,584 6,848 — 11,981 Interest expense—intercompany 593 1,660 (2,253 ) — — Net interest revenue $ (1,233 ) $ 1,473 $ 33,224 $ — $ 33,464 Commissions and fees $ — $ 3,818 $ 4,809 $ — $ 8,627 Commissions and fees—intercompany (1 ) 123 (122 ) — — Principal transactions 1,569 2,692 3,493 — 7,754 Principal transactions—intercompany 768 (641 ) (127 ) — — Other income (2,500 ) 810 6,039 — 4,349 Other income—intercompany 71 6 (77 ) — — Total non-interest revenues $ (93 ) $ 6,808 $ 14,015 $ — $ 20,730 Total revenues, net of interest expense $ 10,299 $ 8,281 $ 47,239 $ (11,625 ) $ 54,194 Provisions for credit losses and for benefits and claims $ — $ — $ 5,378 $ — $ 5,378 Operating expenses Compensation and benefits $ (18 ) $ 3,578 $ 12,741 $ — $ 16,301 Compensation and benefits—intercompany 97 — (97 ) — — Other operating (333 ) 1,306 13,880 — 14,853 Other operating—intercompany (41 ) 1,487 (1,446 ) — — Total operating expenses $ (295 ) $ 6,371 $ 25,078 $ — $ 31,154 Equity in undistributed income of subsidiaries $ 755 $ — $ — $ (755 ) $ — Income (loss) from continuing operations before income taxes $ 11,349 $ 1,910 $ 16,783 $ (12,380 ) $ 17,662 Provision (benefit) for income taxes (746 ) 800 5,470 — 5,524 Income (loss) from continuing operations $ 12,095 $ 1,110 $ 11,313 $ (12,380 ) $ 12,138 Loss from discontinued operations, net of taxes — — (2 ) — (2 ) Net income (loss) before attribution of noncontrolling interests $ 12,095 $ 1,110 $ 11,311 $ (12,380 ) $ 12,136 Noncontrolling interests — — 41 — 41 Net income (loss) $ 12,095 $ 1,110 $ 11,270 $ (12,380 ) $ 12,095 Comprehensive income Add: Other comprehensive income (loss) $ 1,986 $ (142 ) $ (4,638 ) $ 4,780 $ 1,986 Total Citigroup comprehensive income (loss) $ 14,081 $ 968 $ 6,632 $ (7,600 ) $ 14,081 Add: other comprehensive income attributable to noncontrolling interests $ — $ — $ 82 $ — $ 82 Add: Net income attributable to noncontrolling interests — — 41 — 41 Total comprehensive income (loss) $ 14,081 $ 968 $ 6,755 $ (7,600 ) $ 14,204 Condensed Consolidating Statements of Income and Comprehensive Income Nine Months Ended September 30, 2016 In millions of dollars Citigroup parent company CGMHI Other Citigroup subsidiaries and eliminations Consolidating adjustments Citigroup consolidated Revenues Dividends from subsidiaries $ 9,700 $ — $ — $ (9,700 ) $ — Interest revenue 5 3,555 39,616 — 43,176 Interest revenue—intercompany 2,235 423 (2,658 ) — — Interest expense 3,266 1,110 4,858 — 9,234 Interest expense—intercompany 140 1,246 (1,386 ) — — Net interest revenue $ (1,166 ) $ 1,622 $ 33,486 $ — $ 33,942 Commissions and fees $ — $ 3,141 $ 4,691 $ — $ 7,832 Commissions and fees—intercompany (19 ) 33 (14 ) — — Principal transactions (1,498 ) 3,857 3,535 — 5,894 Principal transactions—intercompany 1,018 (1,513 ) 495 — — Other income (3,197 ) 178 8,214 — 5,195 Other income—intercompany 3,495 250 (3,745 ) — — Total non-interest revenues $ (201 ) $ 5,946 $ 13,176 $ — $ 18,921 Total revenues, net of interest expense $ 8,333 $ 7,568 $ 46,662 $ (9,700 ) $ 52,863 Provisions for credit losses and for benefits and claims $ — $ — $ 5,190 $ — $ 5,190 Operating expenses Compensation and benefits $ 18 $ 3,641 $ 12,329 $ — $ 15,988 Compensation and benefits—intercompany 34 — (34 ) — — Other operating 377 1,242 13,689 — 15,308 Other operating—intercompany 213 1,008 (1,221 ) — — Total operating expenses $ 642 $ 5,891 $ 24,763 $ — $ 31,296 Equity in undistributed income of subsidiaries $ 2,773 $ — $ — $ (2,773 ) $ — Income (loss) from continuing operations before income taxes $ 10,464 $ 1,677 $ 16,709 $ (12,473 ) $ 16,377 Provision (benefit) for income taxes (875 ) 539 5,271 — 4,935 Income (loss) from continuing operations $ 11,339 $ 1,138 $ 11,438 $ (12,473 ) $ 11,442 Loss from discontinued operations, net of taxes — — (55 ) — (55 ) Net income (loss) before attribution of noncontrolling interests $ 11,339 $ 1,138 $ 11,383 $ (12,473 ) $ 11,387 Noncontrolling interests — (10 ) 58 — 48 Net income (loss) $ 11,339 $ 1,148 $ 11,325 $ (12,473 ) $ 11,339 Comprehensive income Add: Other comprehensive income (loss) $ 2,166 $ (28 ) $ 171 $ (143 ) $ 2,166 Total Citigroup comprehensive income (loss) $ 13,505 $ 1,120 $ 11,496 $ (12,616 ) $ 13,505 Add: Other comprehensive income attributable to noncontrolling interests $ — $ — $ (13 ) $ — $ (13 ) Add: Net income attributable to noncontrolling interests — (10 ) 58 — 48 Total comprehensive income (loss) $ 13,505 $ 1,110 $ 11,541 $ (12,616 ) $ 13,540 Condensed Consolidating Balance Sheet September 30, 2017 In millions of dollars Citigroup parent company CGMHI Other Citigroup subsidiaries and eliminations Consolidating adjustments Citigroup consolidated Assets Cash and due from banks $ — $ 728 $ 21,876 $ — $ 22,604 Cash and due from banks—intercompany 179 3,791 (3,970 ) — — Federal funds sold and resale agreements — 202,366 50,242 — 252,608 Federal funds sold and resale agreements—intercompany — 14,980 (14,980 ) — — Trading account assets — 137,196 121,711 — 258,907 Trading account assets—intercompany 215 1,208 (1,423 ) — — Investments 28 162 354,484 — 354,674 Loans, net of unearned income — 1,364 651,819 — 653,183 Loans, net of unearned income—intercompany — — — — — Allowance for loan losses — — (12,366 ) — (12,366 ) Total loans, net $ — $ 1,364 $ 639,453 $ — $ 640,817 Advances to subsidiaries $ 132,197 $ — $ (132,197 ) $ — $ — Investments in subsidiaries 229,142 — — (229,142 ) — Other assets (1) 24,032 58,665 276,826 — 359,523 Other assets—intercompany 15,541 49,032 (64,573 ) — — Total assets $ 401,334 $ 469,492 $ 1,247,449 $ (229,142 ) $ 1,889,133 Liabilities and equity Deposits $ — $ — $ 964,038 $ — $ 964,038 Deposits—intercompany — — — — — Federal funds purchased and securities loaned or sold — 135,520 25,762 — 161,282 Federal funds purchased and securities loaned or sold—intercompany — 19,127 (19,127 ) — — Trading account liabilities — 91,058 47,762 — 138,820 Trading account liabilities—intercompany 18 1,071 (1,089 ) — — Short-term borrowings 246 3,221 34,682 — 38,149 Short-term borrowings—intercompany — 63,197 (63,197 ) — — Long-term debt 151,914 17,758 63,001 — 232,673 Long-term debt—intercompany — 30,609 (30,609 ) — — Advances from subsidiaries 17,947 — (17,947 ) — — Other liabilities 2,790 62,950 59,809 — 125,549 Other liabilities—intercompany 785 11,281 (12,066 ) — — Stockholders’ equity 227,634 33,700 196,430 (229,142 ) 228,622 Total liabilities and equity $ 401,334 $ 469,492 $ 1,247,449 $ (229,142 ) $ 1,889,133 (1) Other assets for Citigroup parent company at September 30, 2017 included $ 17.8 billion of placements to Citibank and its branches, of which $ 16.0 billion had a remaining term of less than 30 days. Condensed Consolidating Balance Sheet December 31, 2016 In millions of dollars Citigroup parent company CGMHI Other Citigroup subsidiaries and eliminations Consolidating adjustments Citigroup consolidated Assets Cash and due from banks $ — $ 870 $ 22,173 $ — $ 23,043 Cash and due from banks—intercompany 142 3,820 (3,962 ) — — Federal funds sold and resale agreements — 196,236 40,577 — 236,813 Federal funds sold and resale agreements—intercompany — 12,270 (12,270 ) — — Trading account assets 6 121,484 122,435 — 243,925 Trading account assets—intercompany 1,173 907 (2,080 ) — — Investments 173 335 352,796 — 353,304 Loans, net of unearned income — 575 623,794 — 624,369 Loans, net of unearned income—intercompany — — — — — Allowance for loan losses — — (12,060 ) — (12,060 ) Total loans, net $ — $ 575 $ 611,734 $ — $ 612,309 Advances to subsidiaries $ 143,154 $ — $ (143,154 ) $ — $ — Investments in subsidiaries 226,279 — — (226,279 ) — Other assets (1) 23,734 46,095 252,854 — 322,683 Other assets—intercompany 27,845 38,207 (66,052 ) — — Total assets $ 422,506 $ 420,799 $ 1,175,051 $ (226,279 ) $ 1,792,077 Liabilities and equity Deposits $ — $ — $ 929,406 $ — $ 929,406 Deposits—intercompany — — — — — Federal funds purchased and securities loaned or sold — 122,320 19,501 — 141,821 Federal funds purchased and securities loaned or sold—intercompany — 25,417 (25,417 ) — — Trading account liabilities — 87,714 51,331 — 139,045 Trading account liabilities—intercompany 1,006 868 (1,874 ) — — Short-term borrowings — 1,356 29,345 — 30,701 Short-term borrowings—intercompany — 35,596 (35,596 ) — — Long-term debt 147,333 8,128 50,717 — 206,178 Long-term debt—intercompany — 41,287 (41,287 ) — — Advances from subsidiaries 41,258 — (41,258 ) — — Other liabilities 3,466 57,430 57,887 — 118,783 Other liabilities—intercompany 4,323 7,894 (12,217 ) — — Stockholders’ equity 225,120 32,789 194,513 (226,279 ) 226,143 Total liabilities and equity $ 422,506 $ 420,799 $ 1,175,051 $ (226,279 ) $ 1,792,077 (1) Other assets for Citigroup parent company at December 31, 2016 included $20.7 billion of placements to Citibank and its branches, of which $6.8 billion had a remaining term of less than 30 days. Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2017 In millions of dollars Citigroup parent company CGMHI Other Citigroup subsidiaries and eliminations Consolidating adjustments Citigroup consolidated Net cash provided by (used in) operating activities of continuing operations $ 15,381 $ (15,237 ) $ (3,449 ) $ — $ (3,305 ) Cash flows from investing activities of continuing operations Purchases of investments $ — $ — $ (151,362 ) $ — $ (151,362 ) Proceeds from sales of investments 132 — 89,592 — 89,724 Proceeds from maturities of investments — — 67,166 — 67,166 Change in deposits with banks — 10,972 (37,026 ) — (26,054 ) Change in loans — — (41,569 ) — (41,569 ) Proceeds from sales and securitizations of loans — — 7,019 — 7,019 Proceeds from significant disposals — — 3,411 — 3,411 Change in federal funds sold and resales — (8,840 ) (6,955 ) — (15,795 ) Changes in investments and advances—intercompany 13,269 (5,439 ) (7,830 ) — — Other investing activities — — (2,210 ) — (2,210 ) Net cash provided by (used in) investing activities of continuing operations $ 13,401 $ (3,307 ) $ (79,764 ) $ — $ (69,670 ) Cash flows from financing activities of continuing operations Dividends paid $ (2,639 ) $ — $ — $ — $ (2,639 ) Treasury stock acquired (9,071 ) — — — (9,071 ) Proceeds (repayments) from issuance of long-term debt, net 6,665 4,385 11,458 — 22,508 Proceeds (repayments) from issuance of long-term debt—intercompany, net — (1,300 ) 1,300 — — Change in deposits — — 34,632 — 34,632 Change in federal funds purchased and repos — 6,910 12,551 — 19,461 Change in short-term borrowings 44 1,865 5,539 — 7,448 Net change in short-term borrowings and other advances—intercompany (23,342 ) 6,573 16,769 — — Capital contributions from parent — (60 ) 60 — — Other financing activities (402 ) — — — (402 ) Net cash provided by (used in) financing activities of continuing operations $ (28,745 ) $ 18,373 $ 82,309 $ — $ 71,937 Effect of exchange rate changes on cash and due from banks $ — $ — $ 599 $ — $ 599 Change in cash and due from banks $ 37 $ (171 ) $ (305 ) $ — $ (439 ) Cash and due from banks at beginning of period 142 4,690 18,211 — 23,043 Cash and due from banks at end of period $ 179 $ 4,519 $ 17,906 $ — $ 22,604 Supplemental disclosure of cash flow information for continuing operations Cash paid (received) during the year for income taxes $ (772 ) $ 470 $ 3,016 $ — $ 2,714 Cash paid during the year for interest 3,319 3,175 5,110 — 11,604 Non-cash investing activities Transfers to loans HFS from loans $ — $ — $ 3,800 $ — $ 3,800 Transfers to OREO and other repossessed assets — — 85 — 85 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2016 In millions of dollars Citigroup parent company CGMHI Other Citigroup subsidiaries and eliminations Consolidating adjustments Citigroup consolidated Net cash provided by (used in) operating activities of continuing operations $ 16,685 $ 5,285 $ 6,364 $ — $ 28,334 Cash flows from investing activities of continuing operations Purchases of investments $ — $ — $ (155,804 ) $ — $ (155,804 ) Proceeds from sales of investments 229 — 98,943 — 99,172 Proceeds from maturities of investments 61 — 52,546 — 52,607 Change in deposits with banks — (1,464 ) (18,910 ) — (20,374 ) Change in loans — — (42,163 ) — (42,163 ) Proceeds from sales and securitizations of loans — — 12,676 — 12,676 Proceeds from significant disposals — — 265 — 265 Change in federal funds sold and resales — (12,398 ) (3,972 ) — (16,370 ) Changes in investments and advances—intercompany (14,378 ) (23 ) 14,401 — — Other investing activities 2,962 — (4,587 ) — (1,625 ) Net cash used in investing activities of continuing operations $ (11,126 ) $ (13,885 ) $ (46,605 ) $ — $ (71,616 ) Cash flows from financing activities of continuing operations Dividends paid $ (1,517 ) $ — $ — $ — $ (1,517 ) Issuance of preferred stock 2,498 — — — 2,498 Treasury stock acquired (5,167 ) — — — (5,167 ) Proceeds (repayments) from issuance of long-term debt, net 1,613 4,196 (2,806 ) — 3,003 Proceeds (repayments) from issuance of long-term debt—intercompany, net — (12,533 ) 12,533 — — Change in deposits — — 32,365 — 32,365 Change in federal funds purchased and repos — 12,251 (5,623 ) — 6,628 Change in short-term borrowings (163 ) 1,251 7,360 — 8,448 Net change in short-term borrowings and other advances—intercompany (2,503 ) (726 ) 3,229 — — Capital contributions from parent — 5,000 (5,000 ) — — Other financing activities (313 ) — — — (313 ) Net cash provided by (used in) financing activities of continuing operations $ (5,552 ) $ 9,439 $ 42,058 $ — $ 45,945 Effect of exchange rate changes on cash and due from banks $ — $ — $ (144 ) $ — $ (144 ) Change in cash and due from banks $ 7 $ 839 $ 1,673 $ — $ 2,519 Cash and due from banks at beginning of period 124 1,995 18,781 — 20,900 Cash and due from banks at end of period $ 131 $ 2,834 $ 20,454 $ — $ 23,419 Supplemental disclosure of cash flow information for continuing operations Cash paid (refund) during the year for income taxes $ (265 ) $ 81 $ 3,039 $ — $ 2,855 Cash paid during the year for interest 3,402 2,378 3,980 — 9,760 Non-cash investing activities Transfers to loans HFS from loans $ — $ — $ 8,600 $ — $ 8,600 Transfers to OREO and other repossessed assets — — 138 — 138 |