Exhibit 12.02
CITIGROUP INC.
CALCULATION OF RATIO OF INCOME TO FIXED CHARGES
INCLUDING PREFERRED STOCK DIVIDENDS
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| |||||||||
|
| Year ended December 31, |
| March 31, |
| |||||||||||||||||
In millions of dollars, except for ratios |
| 2009 (1)(2)(3)(4) |
| 2008 (1)(2)(3) |
| 2007 (1)(2)(3) |
| 2006 (2)(3)(4)(5) |
| 2005 (2)(3)(4)(5) |
| 2010(1)(2)(3)(4) |
| 2009(1)(2)(3) |
| |||||||
EXCLUDING INTEREST ON DEPOSITS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense (other than interest on deposits) |
| $ | 17,530 |
| $ | 33,027 |
| $ | 48,387 |
| $ | 34,743 |
| $ | 22,298 |
| $ | 4,189 |
| $ | 4,840 |
|
Interest factor in rent expense |
| 522 |
| 734 |
| 623 |
| 556 |
| 502 |
| 123 |
| 142 |
| |||||||
Dividends—Preferred Stock |
| 22,708 |
| 2,830 |
| 51 |
| 93 |
| 98 |
| 0 |
| 1,901 |
| |||||||
Total fixed charges |
| $ | 40,760 |
| $ | 36,591 |
| $ | 49,061 |
| $ | 35,392 |
| $ | 22,898 |
| $ | 4,312 |
| $ | 6,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income from continuing operations before taxes, minority interest and cumulative effect of accounting changes |
| $ | (7,799 | ) | $ | (52,355 | ) | $ | 646 |
| $ | 28,489 |
| $ | 28,557 |
| $ | 5,285 |
| $ | 2,529 |
|
Fixed charges (excluding preferred stock dividends) |
| 18,052 |
| 33,761 |
| 49,010 |
| 35,299 |
| 22,800 |
| 4,312 |
| 4,982 |
| |||||||
Total income |
| $ | 10,253 |
| $ | (18,594 | ) | $ | 49,656 |
| $ | 63,788 |
| $ | 51,357 |
| $ | 9,597 |
| $ | 7,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ratio of income to fixed charges excluding interest on deposits |
| NM |
| NM |
| 1.01 |
| 1.80 |
| 2.24 |
| 2.23 |
| 1.09 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
INCLUDING INTEREST ON DEPOSITS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense |
| $ | 27,721 |
| $ | 52,750 |
| $ | 75,958 |
| $ | 55,683 |
| $ | 35,631 |
| $ | 6,291 |
| $ | 7,657 |
|
Interest factor in rent expense |
| 522 |
| 734 |
| 623 |
| 556 |
| 502 |
| 123 |
| 142 |
| |||||||
Dividends—Preferred Stock |
| 22,708 |
| 2,830 |
| 51 |
| 93 |
| 98 |
| — |
| 1,901 |
| |||||||
Total fixed charges |
| $ | 50,951 |
| $ | 56,314 |
| $ | 76,632 |
| $ | 56,332 |
| $ | 36,231 |
| $ | 6,414 |
| $ | 9,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income from continuing operations before taxes, minority interest and cumulative effect of accounting changes |
| $ | (7,799 | ) | $ | (52,355 | ) | $ | 646 |
| $ | 28,489 |
| $ | 28,557 |
| $ | 5,285 |
| $ | 2,529 |
|
Fixed charges (excluding preferred stock dividends) |
| 28,243 |
| 53,484 |
| 76,581 |
| 56,239 |
| 36,133 |
| 6,414 |
| 7,799 |
| |||||||
Total income |
| $ | 20,444 |
| $ | 1,129 |
| $ | 77,227 |
| $ | 84,728 |
| $ | 64,690 |
| $ | 11,699 |
| $ | 10,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ratio of income to fixed charges including interest on deposits |
| NM |
| NM |
| 1.01 |
| 1.50 |
| 1.79 |
| 1.82 |
| 1.06 |
|
(1) On May 1, 2009, Citigroup announced an agreement to sell its Nikko Cordial Securities to Sumitomo Mitsui Banking Corporation (hereafter SMBC). Citigroup reports these businesses separately as discontinued operations in the Company’s Consolidated Statement of Income. The calculation of the ratio of income to fixed charges excludes discontinued operations. Prior periods have been restated on a comparable basis.
(2) On July 11, 2008, the Company announced an agreement to sell its German retail banking operations to Credit Mutuel. Citigroup reports these businesses separately as discontinued operations in the Company’s Consolidated Statement of Income. The calculation of the ratio of income to fixed charges excludes discontinued operations. Prior periods have been restated on a comparable basis.
(3) On April 17, 2008, Citigroup announced an agreement to sell most of Citigroup’s CitiCapital business unit to GE Capital. Citigroup reports these businesses separately as discontinued operations in the Company’s Consolidated Statement of Income. The calculation of the ratio of income to fixed charges excludes discontinued operations. Prior periods have been restated on a comparable basis.
(4) On December 1, 2005, Citigroup completed the sale of substantially all of Citigroup’s Asset Management Business to Legg Mason, Inc. Citigroup reports these businesses separately as discontinued operations in the Company’s Consolidated Statement of Income.
(5) On July 1, 2005, Citigroup completed the sale of Citigroup’s Travelers Life & Annuity and substantially all of Citigroup’s international insurance businesses to MetLife, Inc. Citigroup reports these businesses separately as discontinued operations in the Company’s Consolidated Statement of Income.