CITICORP
CALCULATION OF RATIO OF INCOME TO FIXED CHARGES
(In Millions)
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31, Six Months
June 30,
EXCLUDING INTEREST ON DEPOSITS: 1999 1998 1997 1996 1995 2000 1999
------ ------ ------ ------ ------ ------ ------
<S> <C> <C> <C> <C> <C> <C> <C>
FIXED CHARGES:
INTEREST EXPENSE (OTHER THAN
INTEREST ON DEPOSITS) 3,925 4,162 4,042 3,911 4,574 2,054 2,115
INTEREST FACTOR IN RENT EXPENSE 205 190 169 159 150 110 109
------ ------ ------ ------ ------ ------ ------
TOTAL FIXED CHARGES 4,130 4,352 4,211 4,070 4,724 2,164 2,224
------ ------ ------ ------ ------ ------ ------
INCOME:
INCOME BEFORE TAXES 8,293 4,916 6,109 6,377 5,929 6,017 3,938
FIXED CHARGES 4,130 4,352 4,211 4,070 4,724 2,164 2,224
------ ------ ------ ------ ------ ------ ------
TOTAL INCOME 12,423 9,268 10,320 10,447 10,653 8,181 6,162
====== ====== ====== ====== ====== ====== ======
RATIO OF INCOME TO FIXED CHARGES
EXCLUDING INTEREST ON DEPOSITS 3.01 2.13 2.45 2.57 2.26 3.78 2.77
====== ====== ====== ====== ====== ====== ======
INCLUDING INTEREST ON DEPOSITS:
FIXED CHARGES:
INTEREST EXPENSE 14,700 15,671 13,655 12,885 13,476 8,055 7,547
INTEREST FACTOR IN RENT EXPENSE 205 190 169 159 150 110 109
------ ------ ------ ------ ------ ------ ------
TOTAL FIXED CHARGES 14,905 15,861 13,824 13,044 13,626 8,165 7,656
------ ------ ------ ------ ------ ------ ------
INCOME:
INCOME BEFORE TAXES 8,293 4,916 6,109 6,377 5,929 6,017 3,938
FIXED CHARGES 14,905 15,861 13,824 13,044 13,626 8,165 7,656
------ ------ ------ ------ ------ ------ ------
TOTAL INCOME 23,198 20,777 19,933 19,421 19,555 14,182 11,594
====== ====== ====== ====== ====== ====== ======
RATIO OF INCOME TO FIXED CHARGES
INCLUDING INTEREST ON DEPOSITS 1.56 1.31 1.44 1.49 1.44 1.74 1.51
====== ====== ====== ====== ====== ====== ======
</TABLE>
On August 4, 1999, CitiFinancial Credit Company ("CCC"), an indirect wholly
owned subsidiary of Citigroup, became a subsidiary of Citicorp Banking
Corporation, a wholly owned subsidiary of Citicorp Banking Corporation, a wholly
owned subsidiary of Citicorp. Citicorp has issued a guarantee of all outstanding
long-term debt and commercial paper of CCC.
