Attached files

file filename
8-K - FORM 8-K FILING DOCUMENT - CITY NATIONAL CORPdocument.htm

EXHIBIT 99.1

City National Corp. Grows Second-Quarter 2011 Net Income To $47.5 Million, Up 15 Percent From Second-Quarter 2010

Credit quality improves for seventh consecutive quarter

Loans and deposits grow from first-quarter 2011

Total assets exceed $22 billion for the first time

LOS ANGELES, July 21, 2011 (GLOBE NEWSWIRE) -- City National Corporation (NYSE:CYN), the parent company of wholly owned City National Bank, today reported second-quarter 2011 net income of $47.5 million, up 15 percent from $41.3 million in the second quarter of 2010. Earnings per share amounted to $0.88, up 13 percent from $0.78 in the second quarter of last year.

Year to date, City National's net income totaled $87.2 million, up 53 percent from $57.0 million in the first half of 2010. Earnings per share were $1.62, up 67 percent from $0.97 in the first half of last year.

City National also announced today that its Board of Directors has maintained and approved a quarterly common stock cash dividend of $0.20 per share. The company's dividend will be payable on August 17, 2011 to stockholders of record on August 3, 2011.

SECOND-QUARTER AND FIRST-HALF 2011 HIGHLIGHTS

  • Fully taxable-equivalent net interest income amounted to $195.1 million, up 5 percent from both the first quarter of 2011 and the same period last year. Fully taxable-equivalent net interest income for the first six months of 2011 amounted to $380.6 million, up 5 percent from the same period last year.
  • Average deposit balances grew to a record $18.8 billion in the second quarter of 2011, up 3 percent from $18.2 billion in the first quarter of this year and 7 percent from $17.6 billion in the second quarter of 2010. Average core deposits, which now equal 96 percent of total balances, were $18.0 billion, up 3 percent from the first quarter of 2011 and 9 percent from the second quarter of last year. Average deposits for the first six months amounted to $18.5 billion, up 7 percent from the same period of 2010.
  • Average second-quarter loan balances, excluding loans covered by City National's acquisition-related loss-sharing agreements with the Federal Deposit Insurance Corporation (FDIC), were $11.5 billion, up 2 percent from the first quarter of 2011, but down 1 percent from the same period last year. Average commercial loan balances grew 6 percent from the first quarter of this year. Average loans in the first half of 2011 were down 3 percent from a year ago.
  • The company recorded no provision for loan losses, excluding loans covered by FDIC loss-sharing agreements, in the first two quarters of 2011. City National recorded a $32.0 million provision in the second quarter of 2010, which brought its total in the first half of last year to $87.0 million. The company remains adequately reserved at 2.28 percent of total loans, excluding FDIC-covered loans.
  • Second-quarter noninterest income included a pretax gain of $8.2 million, or $0.09 per share after tax, from the April 8, 2011 acquisition of Nevada Commerce Bank.  City National acquired the Las Vegas-based institution in a purchase and assumption agreement with the FDIC.

"City National just completed its best quarter in more than three years with improvements across the board in loans, deposits and credit quality," said President and Chief Executive Officer Russell Goldsmith. "Our capital levels are strong and growing even as we continue to invest in the future with new colleagues and offices, including our first office in Nashville, Tennessee. City National continues to benefit from having avoided virtually all of the pitfalls that continue to visibly challenge some other financial institutions. Within the context of a challenging and slow-growing economy, the company's outlook for the rest of this year remains positive."

         
  For the three months
ended June 30,
     
Dollars in millions, except per share data 2011 2010 %
Change
For the three
months ended
March 31, 2011
%
Change
Earnings Per Share  $ 0.88  $ 0.78 13  $ 0.74 19
Net Income  47.5  41.3 15  39.7 20
           
Average Assets  $ 22,009.7  $ 20,799.2 6  $ 21,377.9 3
Return on Average Assets  0.87%  0.80% 9  0.75% 16
Return on Average Equity  9.39%  8.93% 5  8.16% 15

ASSETS

Total assets at June 30, 2011 were $22.5 billion, up 4 percent from the first quarter of this year and 6 percent from the second quarter of 2010.

REVENUE

Revenue for the second quarter of 2011 was $282.8 million, up 3 percent from the first quarter of 2011, but down 7 percent from the second quarter of 2010. Revenue for the first six months of this year was $557.9 million, virtually unchanged from the first half of 2010.

NET INTEREST INCOME

Fully taxable-equivalent net interest income was $195.1 million in the second quarter of 2011, up 5 percent from both the first quarter of 2011 and the same period last year. Fully taxable-equivalent net interest income for the first half of 2011 was $380.6 million, up 5 percent from $364.1 million in the year-ago period.

Second-quarter 2011 average deposits grew to a record $18.8 billion, up 3 percent from the first quarter of this year and 7 percent from the same period of 2010. Average deposits for the first half of 2011 totaled $18.5 billion, up 7 percent from the first half of 2010. Period-end deposits grew to $19.3 billion, up 7 percent from June 30, 2010.

Average core deposits were $18.0 billion in the second quarter of 2011, up 3 percent from the first quarter of 2011 and 9 percent from the same period of 2010. First-half 2011 average core deposits grew 10 percent from the year-ago period to $17.7 billion. Core deposits now represent 96 percent of the company's average balances.

Second-quarter 2011 average noninterest-bearing deposits were up 5 percent from the first quarter of 2011 and 12 percent from the same period of 2010. Average noninterest-bearing balances in the first half of 2011 were up 12 percent from the same period last year.

Treasury Services deposit balances, which consist primarily of title, escrow and property management deposits, averaged $1.7 billion in the second quarter of 2011, up 10 percent from the first quarter of 2011 and 18 percent from the same period of 2010. For the first six months of 2011, Treasury Services deposit balances averaged $1.6 billion, up 27 percent from the first half of 2010. The increases reflect the addition of new clients and an increase in residential and commercial real estate activity by the company's title and escrow clients.

Second-quarter average loan balances, excluding FDIC-covered loans, were $11.5 billion, up 2 percent from the first quarter of this year, but down 1 percent from the second quarter of 2010. For the first six months of 2011, City National's average loans, excluding FDIC-covered loans, were $11.4 billion, down 3 percent from the year-ago period.

Second-quarter average balances for commercial loans were up 6 percent from the first quarter of 2011 and 8 percent from the same period last year. The increases were due to both organic loan growth and the company's purchase of a $170.4 million portfolio of asset-based lending facilities in the second quarter of 2011. This asset-based portfolio added $105 million to second-quarter average loan balances.

Average balances for commercial real estate mortgages were down 1 percent from the first quarter of 2011 and 9 percent from the year-ago period. Real estate construction loan balances declined 12 percent from the first quarter of this year and 43 percent from the second quarter of last year.

Average balances for single-family residential mortgage loans, nearly all of which are made to City National's private banking clients, were up 3 percent from both the first quarter of 2011 and the year-ago period.

Average securities for the second quarter of 2011 totaled $6.2 billion, up 9 percent from the first quarter of 2011 and 47 percent from the same period last year. The year-over-year increase reflects the company's strong deposit growth and relatively low loan growth. The average duration of total available-for-sale securities at June 30, 2011 was 2.3 years, down from 2.7 years at March 31, 2011, but unchanged from the end of the second quarter of 2010.

City National's net interest margin in the second quarter of 2011 averaged 3.85 percent, compared to 3.84 percent in the first quarter of this year and 3.93 percent in the second quarter of 2010. For the first six months of 2011, City National's net interest margin averaged 3.84 percent, compared with 3.95 percent in the previous year.

Second-quarter 2011 net interest income included $11.1 million from FDIC-covered loans that were repaid or charged off during the quarter. This compares with $7.4 million in the first quarter of this year and $4.3 million in the second quarter of 2010.

At June 30, 2011, City National's prime lending rate was 3.25 percent, unchanged from both March 31, 2011 and June 30, 2010.

         
  For the three months ended
June 30,
     
Dollars in millions 2011 2010 %
Change
For the three
months ended
March 31, 2011
%
Change
Average Loans and Leases,          
Excluding Covered Loans  $ 11,516.0  $ 11,581.9 (1)  $ 11,255.9 2
Average Covered Loans  1,770.4  2,002.9 (12)  1,811.0 (2)
Average Total Securities   6,224.3  4,243.8 47  5,693.3 9
Average Earning Assets  20,314.4  18,890.9 8  19,620.9 4
Average Deposits  18,784.4  17,600.3 7  18,183.6 3
Average Core Deposits  17,951.4  16,453.5 9  17,361.1 3
Fully Taxable-Equivalent          
Net Interest Income  195.1  185.3 5  185.5 5
Net Interest Margin  3.85%  3.93% (2)  3.84% 0

COVERED ASSETS

Loans and other real estate owned (OREO) assets acquired in City National's FDIC-assisted acquisitions totaled $1.8 billion at the end of the second quarter of 2011, unchanged from March 31, 2011, but down from $2.1 billion at June 30, 2010.

In the second quarter of 2011, the company recorded a $0.5 million non-cash net loss to reflect results of the quarterly update of cash-flow projections for FDIC-covered loans. The loss reflected a provision for loan losses of $1.7 million for covered loans and a corresponding $1.2 million of other income from City National's loss-sharing agreements with the FDIC. City National will continue to update the cash flow projections for covered loans on a quarterly basis.  Due to the uncertainty in the future performance of the covered loans, additional impairments or gains may be recognized in the future.

NONINTEREST INCOME

Noninterest income was $91.9 million in the second quarter of 2011, down 2 percent from the first quarter of 2011 and 25 percent from the year-ago period. Second-quarter 2011 results included a net FDIC loss-sharing expense of $10.7 million, which reflected the improved performance of the company's FDIC-covered asset portfolio. Net FDIC loss-sharing income in the first quarter of 2011 amounted to $8.6 million. In the second quarter of last year, it totaled $28.3 million.

Noninterest income for the second quarter of 2011 also included an $8.2 million gain from the FDIC-assisted acquisition of Nevada Commerce Bank, compared to $25.2 million of acquisition gain in the year-earlier quarter.

City National's noninterest income totaled $185.8 million in the first half of 2011, down 7 percent from the same period of 2010, primarily due to the same factors cited above.

Noninterest income accounted for 33 percent of City National's second-quarter 2011 revenue, compared to 40 percent in the second quarter of 2010.

Wealth Management

City National's assets under management totaled $36.4 billion as of June 30, 2011, down 4 percent from the first quarter of this year, but up 7 percent from the same period of 2010. These changes were caused in large part by fluctuations in equity market values, as well as the deconsolidation of an affiliate during the second quarter of 2011.

Trust and investment fees were $36.7 million, up 3 percent from the first quarter of this year and 8 percent from the second quarter of 2010. First-half 2011 trust and investment fee income rose 7 percent from the same period last year.

Money market mutual fund and brokerage fees totaled $4.9 million, down 14 percent from the first quarter of this year and 11 percent from the year-ago period. Money market mutual fund and brokerage fee income was $10.5 million in the first six months of this year, down 2 percent from the first half of 2010. The declines in money market mutual fund and brokerage fees were due primarily to the impact of low short-term interest rates.

  At or for the
three months
ended June 30,
     
Dollars in millions 2011 2010 %
Change
At or for the
three months
ended
March 31, 2011
%
Change
           
Trust and Investment Fee Revenue  $ 36.7  $ 34.0 8  $ 35.6 3
Brokerage and Mutual Fund Fees  4.9  5.5 (11)  5.7 (14)
Assets Under Management (1)  36,407.3  34,172.3 7  37,852.5 (4)
Assets Under Management          
or Administration (1)  58,502.0  54,613.8 7  60,113.1 (3)
           
(1) Excludes $19.5 billion, $20.4 billion, and $14.8 billion of assets under management for asset managers in which City National held a noncontrolling ownership interest as of June 30, 2011, March 31, 2011 and June 30, 2010, respectively

Other Noninterest Income

Second-quarter income from cash management and deposit transaction fees totaled $10.9 million, down 7 percent from the first quarter of 2011 and 9 percent from the same period last year. For the first six months of 2011, cash management and deposit transaction fee income was $22.6 million, down 8 percent from the first half of 2010. The declines were due to higher deposit balances used to offset service charge fees.

Fee income from foreign exchange services and letters of credit totaled $9.0 million in the second quarter, up 8 percent from both the first quarter of this year and the second quarter of 2010, due primarily to higher foreign exchange income. First-half 2011 foreign exchange services and letters of credit fee income totaled $17.3 million, up 16 percent from the same period last year.

Other income was $23.2 million in the second quarter of 2011, up 7 percent from the first quarter of this year and 90 percent from the year-ago period. Other income in the first half of this year was $44.7 million, up 128 percent from the year-ago period. The changes were due primarily to FDIC-assisted acquisition activity.

NONINTEREST EXPENSE

City National's second-quarter 2011 noninterest expense amounted to $211.8 million, up 7 percent from the first quarter of this year and 13 percent from the second quarter of 2010. Noninterest expense for the first six months of 2011 amounted to $409.2 million, up 13 percent from the first half of last year.

Second-quarter expense growth was due largely to increased compensation costs and higher FDIC assessments, OREO expenses, and legal and professional fees. The company continued to invest in its growth by adding a net total of 184 colleagues since the second quarter of last year. A number of these colleagues came to City National from acquisitions and the addition of new offices. Approximately 90 percent of OREO expenses are related to covered assets, and a significant portion of these expenses is reimbursed by the FDIC and reflected in noninterest income.

CREDIT QUALITY

The following credit quality information excludes loans subject to loss-sharing agreements involving City National's FDIC-assisted acquisitions:

Net recoveries in the second quarter of 2011 totaled $4.2 million, or 0.15 percent of average total loans and leases on an annualized basis. The company realized net recoveries of $6.5 million, or 0.24 percent, in the first quarter of this year and net charge-offs of $33.5 million, or 1.16 percent of total loans and leases, in the second quarter of 2010. Net recoveries for the first half of 2011 were $10.7 million, or 0.19 percent of total loans and leases. This compares with net charge-offs of $83.0 million, or 1.42 percent, in the first half of last year.

At June 30, 2011, nonperforming assets amounted to $180.4 million, or 1.54 percent of the company's total loans and leases and OREO, down from $213.7 million, or 1.89 percent, at March 31, 2011 and $314.6 million, or 2.73 percent, at June 30, 2010. Nonaccrual loans at June 30, 2011 were $132.8 million, down from $157.4 million at March 31, 2011 and $260.1 million at June 30, 2010.

       
  As of
June 30, 2011
As of
March 31, 2011
As of
June 30, 2010
Period-end Loans (in millions) Total Nonaccrual Total Nonaccrual Total Nonaccrual
             
Commercial $ 4,800.2 $ 23.6 $ 4,468.2 $ 18.2 $ 4,286.1 $ 46.5
Commercial Real Estate Mortgages  1,930.3  26.7  1,902.9  28.0  2,078.0  57.2
Residential Mortgages  3,710.8  14.2  3,603.0  14.5  3,577.9  11.5
Real Estate Construction  355.0  60.5  415.2  81.5  629.9  138.9
Equity Lines of Credit  735.9  6.7  733.6  6.7  742.1  3.9
Other Loans  130.9  1.1  146.8  8.5  169.0  2.1
 Total Loans (1) $ 11,663.1 $ 132.8 $ 11,269.7 $ 157.4 $ 11,483.0 $ 260.1
             
Other Real Estate Owned (1)    47.6    56.3    54.5
Total Nonperforming Assets, excluding          
 Covered Assets   $ 180.4   $ 213.7   $ 314.6
             
(1) Excludes covered loans, net of allowance, of $1.7 billion, $1.7 billion and $2.0 billion at June 30, 2011, March 31, 2011 and June 30, 2010, respectively, and covered other real estate owned of $114.9 million, $121.8 million and $98.8 million at June 30, 2011, March 31, 2011 and June 30, 2010, respectively.

City National recorded no provision for credit losses in the first two quarters of 2011. The company recorded a $32.0 million provision in the second quarter of 2010, which brought its total for the first half of 2010 to $87.0 million.

At June 30, 2011, City National's allowance for loan and lease losses amounted to $265.9 million, or 2.28 percent of total loans and leases. That compares with $263.4 million, or 2.34 percent, at the end of the first quarter of 2011 and $290.5 million, or 2.53 percent, at June 30, 2010. The company also maintains an additional $23.3 million in reserves for off-balance-sheet credit commitments.

Commercial Loans

Commercial loan net recoveries were $2.6 million in the second quarter of 2011. This compares to net charge-offs of $1.9 million in the first quarter of this year and $21.3 million in the year-earlier period. Net recoveries in the first half of 2011 amounted to $0.7 million, compared to net charge-offs of $38.9 million in the first half of last year.

Commercial loans on nonaccrual totaled $23.6 million, up from $18.2 million at March 31, 2011, but down from $46.5 million at June 30, 2010.

Construction Loans

City National's $355 million commercial real estate construction portfolio includes secured loans to developers of residential and nonresidential properties. This portfolio has been reduced 44 percent since June 30, 2010, and construction loans now account for 3 percent of the company's total loans.

Second-quarter net recoveries of construction loans were $0.6 million, compared to net recoveries of $3.8 million in the first quarter of 2011 and net charge-offs of $10.9 million in the second quarter of 2010. Net recoveries amounted to $4.4 million in the first half of 2011, compared with net charge-offs of $25.1 million in the first half of last year.

At June 30, 2011, construction loans on nonaccrual totaled $60.5 million, down from $81.4 million at March 31 of this year and $138.9 million at June 30, 2010.

Commercial Real Estate Mortgage Loans

Second-quarter net recoveries in the company's $1.9 billion commercial real estate mortgage portfolio were $1.3 million, compared to net recoveries of $6.2 million in the first quarter of 2011 and net charge-offs of $0.4 million in the second quarter of 2010. Net recoveries amounted to $7.5 million in the first-half of 2011, compared with net charge-offs of $15.4 million in the first half of last year.

Commercial real estate mortgage loans on nonaccrual totaled $26.7 million at June 30, 2011, down from $28.0 million at March 31, 2011 and $57.2 million at June 30, 2010.

Residential Mortgage Loans and Equity Lines of Credit

City National's $3.7 billion residential mortgage portfolio and $736 million home-equity portfolio continued to perform well. Together, they accounted for $0.4 million in net charge-offs, down from $1.4 million in the first quarter of this year and $0.9 million at June 30, 2010.  Net charge-offs amounted to $1.7 million in the first half of 2011, compared with $2.5 million in the same period of last year.

Residential mortgage loans and lines of credit on nonaccrual were $20.9 million in the second quarter of 2011, down from $21.2 million in the first quarter of this year, but up from $15.4 million in the second quarter of 2010.

INCOME TAXES

City National's effective tax rate for the second quarter of 2011 was 29.8 percent. In the year-ago period, the company realized a net tax benefit of $2.9 million. For the first half of 2011, City National's effective tax rate was 30.1 percent, compared to 2.6 percent in the prior-year period. The increases largely reflect a tax litigation settlement and revisions to certain deferred tax accounts in the second quarter of 2010, as well as higher pretax income in the first half of this year.

CAPITAL LEVELS

City National remains well-capitalized, ending the second quarter of 2011 with a Tier 1 common shareholders' equity ratio of 10.5 percent, compared to 10.7 percent at March 31, 2011 and 9.7 percent at June 30, 2010.1

Total risk-based capital and Tier 1 risk-based capital ratios at June 30, 2011 were 13.3 percent and 10.7 percent, respectively.  City National's Tier 1 leverage ratio at June 30, 2011 was 7.1 percent. All of City National's capital ratios are above minimum regulatory standards for "well-capitalized" institutions.

Total risk-based capital, Tier 1 risk-based capital and the Tier 1 leverage ratios at March 31, 2011 were 13.7 percent, 10.9 percent and 7.1 percent, respectively.

The period-end ratio of equity to total assets at June 30, 2011 was 9.3 percent, unchanged from March 31, 2011, but up from 9.1 percent at June 30, 2010.

2011 OUTLOOK

Management continues to expect significantly increased profitability for 2011 as compared with 2010, and now anticipates credit costs for this year to be quite modest.

CONFERENCE CALL

City National Corporation will host a conference call this afternoon to discuss second-quarter 2011 financial results. The call will begin at 2:00 p.m. PDT. Analysts and investors may dial in and participate in the question/answer session. To access the call, please dial (866) 393-6804 and enter Conference ID 72749146.  A listen-only live broadcast of the call also will be available on the investor relations page of the corporation's Website at cnb.com.  There, it will be archived and available for 12 months.

ABOUT CITY NATIONAL

City National Corporation's wholly owned subsidiary, City National Bank, provides banking, investment and trust services through 79 offices, including 16 full-service regional centers, in Southern California, the San Francisco Bay Area, Nevada, New York City and Nashville, Tenn.  The corporation and its consolidated investment affiliates manage or administer $58.5 billion in client investment assets, including more than $36 billion under direct management.

For more information about City National, visit the corporation's Website at cnb.com.

The City National Corporation logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=3142

SAFE-HARBOR LANGUAGE

This news release contains forward-looking statements about the Company, for which the Company claims the protection of the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995.

A number of factors, many of which are beyond the Company's ability to control or predict, could cause future results to differ materially from those contemplated by such forward-looking statements. These factors include (1) changes in general economic, political or industry conditions and the related credit and market conditions, (2) changes in the pace of economic recovery and related changes in employment levels, (3) the effect of the enactment of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 and the new rules and regulations to be promulgated by supervisory and oversight agencies implementing the new legislation, taking into account that the precise timing, extent and nature of such rules and regulations and the impact on the Company is uncertain, (4) significant changes in applicable laws and regulations, including those concerning taxes, banking and securities, (5) volatility in the municipal bond market, (6) changes in the level of nonperforming assets, charge-offs, other real estate owned and provision expense, (7) incorrect assumptions in the value of the loans acquired in FDIC-assisted acquisitions resulting in greater than anticipated losses in the acquired loan portfolios exceeding the losses covered by the loss-sharing agreements with the FDIC, (8) the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board, (9) changes in inflation, interest rates, and market liquidity which may impact interest margins and impact funding sources, (10) adequacy of the Company's enterprise risk management framework, (11) the Company's ability to increase market share and control expenses, (12) the Company's ability to attract new employees and retain and motivate existing employees, (13) increased competition in the Company's markets, (14) changes in the financial performance and/or condition of the Company's borrowers, including adverse impact on loan utilization rates, delinquencies, defaults and customers' ability to meet certain credit obligations, changes in customers' suppliers, and other counterparties' performance and creditworthiness, (15) a substantial and permanent loss of either client accounts and/or assets under management at the Company's investment advisory affiliates or its wealth management division, (16) changes in consumer spending, borrowing and savings habits, (17) soundness of other financial institutions which could adversely affect the Company, (18) protracted labor disputes in the Company's markets, (19) earthquake, fire or other natural disasters affecting the condition of real estate collateral, (20) the effect of acquisitions and integration of acquired businesses and de novo branching efforts, (21) the impact of changes in regulatory, judicial or legislative tax treatment of business transactions, (22) changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or regulatory agencies, and (23) the success of the Company at managing the risks involved in the foregoing.

Forward-looking statements speak only as of the date they are made, and the company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the statements are made, or to update earnings guidance, including the factors that influence earnings.

For a more complete discussion of these risks and uncertainties, see the Company's Annual Report on Form 10-K for the year ended December 31, 2010 and particularly, Item 1A, titled "Risk Factors."

1For notes on non-GAAP measures, see pages 14 and 15 of the Selected Financial Information.

CITY NATIONAL CORPORATION            
FINANCIAL HIGHLIGHTS            
(unaudited)            
  Three Months Six Months
For The Period Ended June 30, 2011 2010 % Change 2011 2010 % Change
Per Common Share            
Net income available to common shareholders            
Basic  $ 0.89  $ 0.78  14  $ 1.64  $ 0.98  67
Diluted  0.88  0.78  13  1.62  0.97  67
Dividends  0.20  0.10  100  0.40  0.20  100
Book value        39.24  36.51  7
             
Results of Operations: (In millions)            
Interest income  $ 210  $ 208  1  $ 411  $ 410  0
Interest expense 19 26  (25) 39 52  (26)
Net interest income 191 182  5 372 358  4
Net interest income (Fully taxable-equivalent) 195 185  5 381 364  5
Total revenue 283 305  (7) 558 557  0
Provision for credit losses on loans and leases, excluding covered loans  -- 32  (100)  -- 87  (100)
Provision for losses on covered loans 2 47  (96) 21 47  (55)
Net income attributable to City National Corporation 47 41  15 87 57  53
Net income available to common shareholders 47 41  15 87 51  70
             
Financial Ratios:            
Performance Ratios:            
Return on average assets  0.87%  0.80%    0.81%  0.56%  
Return on average common shareholders' equity  9.39  8.93    8.79  5.59  
Period-end equity to period-end assets    9.25  9.08  
Net interest margin  3.85  3.93    3.84  3.95  
Expense to revenue ratio  66.24  55.27    65.93  58.43  
Capital Adequacy Ratios (Period-end):            
Tier 1 leverage  7.09  7.96  
Tier 1 risk-based capital  10.66  11.69  
Total risk-based capital  13.34  14.68  
             
Asset Quality Ratios:            
Allowance for loan and lease losses to:            
Total loans and leases, excluding covered loans  2.28%  2.53%  
Nonaccrual loans  200.25  111.68  
Nonperforming assets, excluding covered assets, to:            
Total loans and leases and other real estate owned, excluding covered assets  1.54  2.73  
Total assets  0.80  1.48  
Net recoveries (charge-offs) to average total loans and leases, excluding covered loans (annualized)  0.15%  (1.16)%    0.19%  (1.42)%  
             
Average Balances: (In millions)            
Loans and leases, excluding covered loans  $ 11,516  $ 11,582  (1)  $ 11,387  $ 11,763  (3)
Covered loans 1,770 2,003  (12) 1,790 1,918  (7)
Securities 6,224 4,244  47 5,960 4,141  44
Interest-earning assets 20,314 18,891  8 19,970 18,588  7
Assets 22,010 20,799  6 21,696 20,535  6
Core deposits 17,951 16,454  9 17,658 16,042  10
Deposits 18,785 17,600  7 18,486 17,234  7
Interest-bearing liabilities 10,723 10,599  1 10,629 10,491  1
Common shareholders' equity 2,028 1,856  9 2,001 1,850  8
Total equity 2,053 1,882  9 2,026 1,942  4
             
Period-End Balances: (In millions)            
Loans and leases, excluding covered loans  $ 11,663  $ 11,483  2
Covered loans     1,725 2,081  (17)
Securities   6,474 4,890  32
Assets 22,526 21,231  6
Core deposits 18,439 16,816  10
Deposits 19,265 17,973  7
Common shareholders' equity 2,059 1,902  8
Total equity 2,084 1,927  8
             
Wealth Management: (In millions) (1)            
Assets under management  $ 36,407  $ 34,172  7
Assets under management or administration   58,502 54,614  7
             
(1) Excludes $19.5 billion and $14.8 billion of assets under management for asset managers in which City National held a noncontrolling ownership interest as of June 30, 2011 and June 30, 2010, respectively.            
             
Note: Certain prior period balances have been reclassified to conform to current period presentation.            
             
CITY NATIONAL CORPORATION            
CONSOLIDATED STATEMENTS OF INCOME            
(unaudited)            
(Dollars in thousands Three Months Ended
June 30,
Six Months Ended
June 30,
except per share data) 2011 2010 % Change 2011 2010 % Change
Interest income  $ 210,136  $ 207,803  1  $ 410,946  $ 409,869  0
Interest expense  19,309  25,805  (25)  38,829  52,366  (26)
Net Interest Income  190,827  181,998  5  372,117  357,503  4
             
Provision for credit losses on loans and leases, excluding covered loans  --  32,000  (100)  --  87,000  (100)
Provision for losses on covered loans  1,716  46,516  (96)  20,832  46,516  (55)
             
Noninterest Income            
Trust and investment fees  36,687  33,976  8  72,325  67,485  7
Brokerage and mutual fund fees  4,864  5,461  (11)  10,525  10,742  (2)
Cash management and deposit transaction fees  10,905  12,008  (9)  22,630  24,584  (8)
International services  9,015  8,374  8  17,331  14,882  16
FDIC loss sharing (expense) income, net  (10,684)  28,339  (138)  (2,079)  37,425  (106)
Gain (loss) on securities  1,395  (151)  1,024  1,361  980  39
Gain (loss) on disposal of assets  8,422  (2,814)  399  10,846  (1,423)  862
Gain on acquisition  8,164  25,228  (68)  8,164  25,228  (68)
Other  23,169  12,215  90  44,727  19,606  128
Total noninterest income  91,937  122,636  (25)  185,830  199,509  (7)
             
Noninterest Expense            
Salaries and employee benefits  112,139  99,110  13  223,151  194,569  15
Net occupancy of premises  13,665  13,347  2  27,011  26,252  3
Legal and professional fees  14,790  13,754  8  24,867  22,937  8
Information services  8,335  7,538  11  15,832  15,054  5
Depreciation and amortization  6,904  6,363  9  13,652  12,710  7
Amortization of intangibles  2,104  2,128  (1)  4,272  4,575  (7)
Marketing and advertising  7,626  5,798  32  14,144  11,046  28
Office services and equipment  4,672  4,272  9  9,278  8,070  15
Other real estate owned  22,162  16,892  31  36,651  34,089  8
FDIC assessments  8,524  7,662  11  18,330  14,183  29
Other  10,911  9,823  11  22,041  19,136  15
Total noninterest expense  211,832  186,687  13  409,229  362,621  13
             
Income Before Taxes  69,216  39,431  76  127,886  60,875  110
             
Applicable Income Taxes  20,650  (2,859)  822  38,536  1,559  2,372
             
Net Income  $ 48,566  $ 42,290  15  $ 89,350  $ 59,316  51
             
Less: Net income attributable to noncontrolling interest  1,095  972  13  2,187  2,300  (5)
             
Net income attributable to City National Corporation  $ 47,471  $ 41,318  15  $ 87,163  $ 57,016  53
             
Less: Dividends and accretion on preferred stock  --  --  --  --  5,702  (100)
             
Net income available to common shareholders  $ 47,471  $ 41,318  15  $ 87,163  $ 51,314  70
             
Other Data:            
Earnings per common share - basic  $ 0.89  $ 0.78  14  $ 1.64  $ 0.98  67
Earnings per common share - diluted  $ 0.88  $ 0.78  13  $ 1.62  $ 0.97  67
Dividends paid per common share  $ 0.20  $ 0.10  100  $ 0.40  $ 0.20  100
Common dividend payout ratio  22.40%  12.71%  76  24.34%  20.40%  19
Return on average assets  0.87%  0.80%  9  0.81%  0.56%  45
Return on average common shareholders' equity  9.39%  8.93%  5  8.79%  5.59%  57
Net interest margin (Fully taxable-equivalent)  3.85%  3.93%  (2)  3.84%  3.95%  (3)
Full-time equivalent employees  3,328  3,144  6      
             
Note: Certain prior period balances have been reclassified to conform to current period presentation.            
       
CITY NATIONAL CORPORATION      
CONSOLIDATED QUARTERLY STATEMENTS OF INCOME      
(unaudited)      
  2011
(Dollars in thousands Second First Year to
except per share data) Quarter Quarter Date
Interest income  $ 210,136  $ 200,810  $ 410,946
Interest expense  19,309  19,520  38,829
Net Interest Income  190,827  181,290  372,117
       
Provision for credit losses on loans and leases, excluding covered loans  --  --  --
Provision for losses on covered loans  1,716  19,116  20,832
       
Noninterest Income      
Trust and investment fees  36,687  35,638  72,325
Brokerage and mutual fund fees  4,864  5,661  10,525
Cash management and deposit transaction fees  10,905  11,725  22,630
International services  9,015  8,316  17,331
FDIC loss sharing (expense) income, net  (10,684)  8,605  (2,079)
Gain (loss) on securities  1,395  (34)  1,361
Gain on disposal of assets  8,422  2,424  10,846
Gain on acquisition  8,164  --  8,164
Other  23,169  21,558  44,727
Total noninterest income  91,937  93,893  185,830
       
Noninterest Expense      
Salaries and employee benefits  112,139  111,012  223,151
Net occupancy of premises  13,665  13,346  27,011
Legal and professional fees  14,790  10,077  24,867
Information services  8,335  7,497  15,832
Depreciation and amortization  6,904  6,748  13,652
Amortization of intangibles  2,104  2,168  4,272
Marketing and advertising  7,626  6,518  14,144
Office services and equipment  4,672  4,606  9,278
Other real estate owned  22,162  14,489  36,651
FDIC assessments  8,524  9,806  18,330
Other  10,911  11,130  22,041
Total noninterest expense  211,832  197,397  409,229
       
Income Before Taxes  69,216  58,670  127,886
       
Applicable Income Taxes  20,650  17,886  38,536
       
Net Income  $ 48,566  $ 40,784  $ 89,350
       
Less: Net income attributable to noncontrolling interest  1,095  1,092  2,187
       
Net income attributable to City National Corporation  $ 47,471  $ 39,692  $ 87,163
       
Other Data:      
Earnings per common share - basic  $ 0.89  $ 0.75  $ 1.64
Earnings per common share - diluted  $ 0.88  $ 0.74  $ 1.62
Dividends paid per common share  $ 0.20  $ 0.20  $ 0.40
Common dividend payout ratio  22.40%  26.65%  24.34%
Return on average assets  0.87%  0.75%  0.81%
Return on average common shareholders' equity  9.39%  8.16%  8.79%
Net interest margin (Fully taxable-equivalent)  3.85%  3.84%  3.84%
Full-time equivalent employees  3,328  3,258  
           
CITY NATIONAL CORPORATION          
CONSOLIDATED QUARTERLY STATEMENTS OF INCOME          
(unaudited)          
  2010
(Dollars in thousands Fourth Third Second First Year to
except per share data) Quarter Quarter Quarter Quarter Date
Interest income  $ 206,266  $ 214,061  $ 207,803  $ 202,066  $ 830,196
Interest expense  21,160  26,345  25,805  26,561  99,871
Net Interest Income  185,106  187,716  181,998  175,505  730,325
           
Provision for credit losses on loans and leases, excluding covered loans  3,000  13,000  32,000  55,000  103,000
Provision for losses on covered loans  21,469  8,233  46,516  --  76,218
           
Noninterest Income          
Trust and investment fees  34,547  32,695  33,976  33,509  134,727
Brokerage and mutual fund fees  6,506  6,494  5,461  5,281  23,742
Cash management and deposit transaction fees  11,389  11,620  12,008  12,576  47,593
International services  8,510  7,905  8,374  6,508  31,297
FDIC loss sharing income (expense), net  26,287 (377)  28,339  9,086  63,335
(Loss) gain on securities (2,917)  299 (151)  1,131 (1,638)
Gain (loss) on disposal of assets  1,657  2,603 (2,814)  1,391  2,837
Gain on acquisition  --  2,111  25,228  --  27,339
Other  9,089  3,448  12,215  7,391  32,143
Total noninterest income  95,068  66,798  122,636  76,873  361,375
           
Noninterest Expense          
Salaries and employee benefits  111,857  103,397  99,110  95,459  409,823
Net occupancy of premises  14,852  14,463  13,347  12,905  55,567
Legal and professional fees  14,071  10,633  13,754  9,183  47,641
Information services  7,830  7,940  7,538  7,516  30,824
Depreciation and amortization  6,784  6,351  6,363  6,347  25,845
Amortization of intangibles  2,233  2,228  2,128  2,447  9,036
Marketing and advertising  7,112  4,954  5,798  5,248  23,112
Office services and equipment  4,276  4,035  4,272  3,798  16,381
Other real estate owned  16,380  12,642  16,892  17,197  63,111
FDIC assessments  7,311  7,561  7,662  6,521  29,055
Other  11,322  10,477  9,823  9,313  40,935
Total noninterest expense  204,028  184,681  186,687  175,934  751,330
           
Income Before Taxes  51,677  48,600  39,431  21,444  161,152
           
Applicable Income Taxes  11,035  13,461 (2,859)  4,418  26,055
           
Net Income  $ 40,642  $ 35,139  $ 42,290  $ 17,026  $ 135,097
           
Less: Net income attributable to noncontrolling interest  899  721  972  1,328  3,920
           
Net income attributable to City National Corporation  $ 39,743  $ 34,418  $ 41,318  $ 15,698  $ 131,177
           
Less: Dividends and accretion on preferred stock  --  --  --  5,702  5,702
           
Net income available to common shareholders  $ 39,743  $ 34,418  $ 41,318  $ 9,996  $ 125,475
           
Other Data:          
Earnings per common share - basic  $ 0.75  $ 0.65  $ 0.78  $ 0.19  $ 2.38
Earnings per common share - diluted  $ 0.74  $ 0.65  $ 0.78  $ 0.19  $ 2.36
Dividends paid per common share  $ 0.10  $ 0.10  $ 0.10  $ 0.10  $ 0.40
Common dividend payout ratio  13.27%  15.31%  12.71%  52.16%  16.75%
Return on average assets  0.72%  0.63%  0.80%  0.31%  0.62%
Return on average common shareholders' equity  7.99%  7.06%  8.93%  2.20%  6.59%
Net interest margin (Fully taxable-equivalent)  3.71%  3.84% 3.93% 3.97% 3.86%
Full-time equivalent employees  3,178  3,195  3,144 2,983  
           
Note: Certain prior period balances have been reclassified to conform to current period presentation.          
     
CITY NATIONAL CORPORATION    
CONSOLIDATED PERIOD END BALANCE SHEET    
(unaudited)    
  2011
(In thousands) Second
Quarter
First
Quarter
Assets    
Cash and due from banks  $ 181,203  $ 203,600
Federal funds sold 123,000 100,000
Due from banks - interest-bearing 725,304 743,569
Securities available-for-sale 6,348,055 5,849,390
Trading securities 125,829 81,287
Loans and leases:    
Commercial 4,800,252 4,468,177
Commercial real estate mortgages 1,930,269 1,902,862
Residential mortgages 3,710,765 3,603,058
Real estate construction 355,014 415,241
Equity lines of credit 735,899 733,567
Installment 130,924 146,779
Loans and leases, excluding covered loans 11,663,123 11,269,684
Allowance for loan and lease losses (265,933) (263,356)
Loans and leases, excluding covered loans, net 11,397,190 11,006,328
Covered loans, net (1) 1,657,004 1,684,068
Net loans and leases 13,054,194 12,690,396
Premises and equipment, net 134,511 131,345
Goodwill and other intangibles 526,207 527,419
Other real estate owned (2) 162,541 178,164
FDIC indemnification asset 261,734 270,576
Other assets 883,511 860,186
Total assets  $ 22,526,089  $ 21,635,932
     
Liabilities    
Deposits:    
Noninterest-bearing  $ 9,403,425  $ 8,756,877
Interest-bearing 9,861,695 9,721,062
Total deposits 19,265,120 18,477,939
Short-term borrowings 149,771 151,663
Long-term debt 701,829 703,173
Other liabilities 281,622 246,517
Total liabilities 20,398,342 19,579,292
     
Redeemable noncontrolling interest 43,737 46,013
     
Equity    
City National Corporation shareholders' equity:    
Common stock 53,886 53,886
Additional paid-in capital 485,064 480,918
Retained earnings 1,547,989 1,511,153
Accumulated other comprehensive income 56,293 26,535
Treasury shares (84,311) (86,954)
Total common shareholders' equity 2,058,921 1,985,538
 Total shareholders' equity 2,058,921 1,985,538
Noncontrolling interest 25,089 25,089
Total equity 2,084,010 2,010,627
Total liabilities and equity  $ 22,526,089  $ 21,635,932
     
(1) Covered loans are net of $67.6 million and $82.0 million of allowance for loan losses as of June 30, 2011 and March 31, 2011, respectively.    
(2) Other real estate owned includes $114.9 million and $121.8 million covered by FDIC loss share at June 30, 2011 and March 31, 2011, respectively.    
         
CITY NATIONAL CORPORATION        
CONSOLIDATED PERIOD END BALANCE SHEET        
(unaudited)        
  2010
(In thousands) Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
Assets        
Cash and due from banks  $ 126,882  $ 224,363  $ 184,277  $ 293,855
Federal funds sold 165,000 395,010 404,760 50,000
Due from banks - interest-bearing 142,807 506,081 336,244 429,157
Securities available-for-sale 5,720,675 5,397,870 4,761,143 3,928,481
Trading securities 255,397 170,750 129,287 68,405
Loans and leases:        
Commercial 4,514,329 4,364,143 4,286,104 4,424,233
Commercial real estate mortgages 1,958,317 1,967,959 2,078,003 2,121,941
Residential mortgages 3,552,312 3,586,858 3,577,894 3,514,149
Real estate construction 467,785 575,060 629,902 730,734
Equity lines of credit 733,741 757,210 742,071 733,550
Installment 160,144 167,395 169,070 164,929
Loans and leases, excluding covered loans 11,386,628 11,418,625 11,483,044 11,689,536
Allowance for loan and lease losses (257,007) (274,167) (290,492) (292,799)
Loans and leases, excluding covered loans, net 11,129,621 11,144,458 11,192,552 11,396,737
Covered loans, net (1) 1,790,133 1,910,133 2,034,591 1,803,048
Net loans and leases 12,919,754 13,054,591 13,227,143 13,199,785
Premises and equipment, net 128,426 123,427 121,960 123,178
Goodwill and other intangibles 528,634 522,592 524,820 523,135
Other real estate owned (2) 178,183 168,853 153,292 135,551
FDIC indemnification asset 295,466 324,240 394,012 325,356
Other assets 891,894 935,839 994,509 989,572
Total assets  $ 21,353,118  $ 21,823,616  $ 21,231,447  $ 20,066,475
         
Liabilities        
Deposits:        
Noninterest-bearing  $ 8,457,178  $ 8,455,164  $ 8,173,386  $ 7,881,959
Interest-bearing 9,719,684 9,958,442 9,799,527 9,081,770
Total deposits 18,176,862 18,413,606 17,972,913 16,963,729
Short-term borrowings 153,444 156,359 3,400 9,614
Long-term debt 704,971 950,792 985,974 986,585
Other liabilities 287,447 278,729 294,578 196,471
Total liabilities 19,322,724 19,799,486 19,256,865 18,156,399
         
Redeemable noncontrolling interest 45,676 46,967 47,622 46,665
         
Equity        
City National Corporation shareholders' equity:        
Common stock 53,886 53,886 53,886 53,886
Additional paid-in capital 487,868 487,919 483,983 505,330
Retained earnings 1,482,037 1,447,569 1,418,486 1,382,421
Accumulated other comprehensive income 36,853 73,369 58,050 23,927
Treasury shares (101,065) (110,769) (112,634) (127,342)
Total common shareholders' equity 1,959,579 1,951,974 1,901,771 1,838,222
 Total shareholders' equity 1,959,579 1,951,974 1,901,771 1,838,222
Noncontrolling interest 25,139 25,189 25,189 25,189
Total equity 1,984,718 1,977,163 1,926,960 1,863,411
Total liabilities and equity  $ 21,353,118  $ 21,823,616  $ 21,231,447  $ 20,066,475
         
(1) Covered loans are net of $67.4 million, $50.1 million and $46.3 million of allowance for loan losses as of December 31, 2010, September 30, 2010 and June 30, 2010, respectively.        
(2) Other real estate owned includes $120.9 million, $110.4 million, $98.8 million and $77.5 million covered by FDIC loss share at December 31, 2010, September 30, 2010, June 30, 2010, and March 31, 2010, respectively.        
         
Note: Certain prior period balances have been reclassified to conform to current period presentation.        
                 
CITY NATIONAL CORPORATION                
CREDIT LOSS EXPERIENCE                
(unaudited)                
  2011 2010
(Dollars in thousands) Second
Quarter
First
Quarter
Year To
Date
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
Year
To Date
                 
Allowance for Loan and Lease Losses, Excluding Covered Loans                
                 
Balance at beginning of period $ 263,356 $ 257,007 $ 257,007 $ 274,167 $ 290,492 $ 292,799 $ 288,493 $ 288,493
                 
Net recoveries/(charge-offs):                
Commercial  2,616 (1,937)  679 (6,510) (17,871) (21,290) (17,625) (63,296)
Commercial real estate mortgages  1,269  6,212  7,481 (5,275) (8,954) (402) (14,967) (29,598)
Residential mortgages (253) (615) (868) (624) (572) (610) (1,391) (3,197)
Real estate construction  577  3,826  4,403 (5,496)  39 (10,944) (14,183) (30,584)
Equity lines of credit (120) (757) (877) (628) (793) (337) (210) (1,968)
Installment  106 (202) (96) (499) (83)  88 (1,160) (1,654)
Total net recoveries/(charge-offs)  4,195  6,527  10,722 (19,032) (28,234) (33,495) (49,536) (130,297)
                 
Provision for credit losses  --  --  --  3,000  13,000  32,000  55,000  103,000
                 
Transfers (to) from reserve for off-balance sheet credit commitments (1,618) (178) (1,796) (1,128) (1,091) (812) (1,158) (4,189)
                 
Balance at end of period $ 265,933 $ 263,356 $ 265,933 $ 257,007 $ 274,167 $ 290,492 $ 292,799 $ 257,007
                 
Net Recoveries/(Charge-Offs) to Average Total Loans and Leases, Excluding Covered Assets (annualized):                
                 
Commercial 0.22%  (0.18)% 0.03%  (0.59)%  (1.66)%  (1.97)%  (1.57)%  (1.44)%
Commercial real estate mortgages 0.27% 1.31% 0.79%  (1.07)%  (1.75)%  (0.08)%  (2.82)%  (1.44)%
Residential mortgage  (0.03)%  (0.07)%  (0.05)%  (0.07)%  (0.06)%  (0.07)%  (0.16)%  (0.09)%
Real estate construction 0.59% 3.46% 2.11%  (4.05)% 0.03%  (6.36)%  (7.12)%  (4.63)%
Equity lines of credit  (0.07)%  (0.42)%  (0.24)%  (0.34)%  (0.42)%  (0.18)%  (0.12)%  (0.26)%
Installment 0.32%  (0.55)%  (0.14)%  (1.18)%  (0.19)% 0.21%  (2.77)%  (0.98)%
Total loans and leases, excluding covered loans 0.15% 0.24% 0.19%  (0.66)%  (0.98)%  (1.16)%  (1.68)%  (1.13)%
                 
Reserve for Off-Balance Sheet Credit Commitments                
                 
Balance at beginning of period  $ 21,707  $ 21,529  $ 21,529  $ 20,401  $ 19,310  $ 18,498  $ 17,340  $ 17,340
Transfers from (to) allowance  1,618  178  1,796  1,128  1,091  812  1,158  4,189
Balance at end of period  $ 23,325  $ 21,707  $ 23,325  $ 21,529  $ 20,401  $ 19,310  $ 18,498  $ 21,529
                 
Allowance for Losses on Covered Loans                
                 
Balance at beginning of period  $ 82,016  $ 67,389  $ 67,389  $ 50,057  $ 46,255  $ --  $ --  $ --
Provision for losses  1,716  19,116  20,832  21,469  8,233  46,516  --  76,218
Net recoveries/(charge-offs)  --  --  --  -- (414)  --  -- (414)
Reduction in allowance due to loan removals (16,103) (4,489) (20,592) (4,137) (4,017) (261)  -- (8,415)
Balance at end of period  $ 67,629  $ 82,016  $ 67,629  $ 67,389  $ 50,057  $ 46,255  $ --  $ 67,389
                 
Note: Certain prior period balances have been reclassified to conform to current period presentation.                
             
CITY NATIONAL CORPORATION            
NONPERFORMING ASSETS            
(unaudited)            
  2011 2010
(Dollars in thousands) Second
Quarter
First
Quarter
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
             
Nonperforming assets, excluding covered assets            
Nonaccrual loans, excluding covered loans            
Commercial  $ 23,575  $ 18,222  $ 20,633  $ 28,917  $ 46,530  $ 73,838
Commercial real estate mortgages  26,676  28,028  44,882  50,366  57,155  66,194
Residential mortgages  14,211  14,544  18,721  16,259  11,506  12,045
Real estate construction  60,543  81,448  98,209  135,778  138,909  164,985
Equity lines of credit  6,668  6,676  6,782  5,584  3,909  4,089
Installment  1,127  8,474  1,696  2,201  2,109  8,865
Total nonaccrual loans, excluding covered loans  132,800  157,392  190,923  239,105  260,118  330,016
             
Other real estate owned, excluding covered OREO  47,634  56,342  57,317  58,462  54,451  58,025
             
Total nonperforming assets, excluding covered assets  $ 180,434  $ 213,734  $ 248,240  $ 297,567  $ 314,569  $ 388,041
             
Nonperforming covered assets            
Nonaccrual loans  $ 1,408  $ 2,343  $ 2,557  $ 2,633  $ --  $ --
Other real estate owned  114,907  121,822  120,866  110,391  98,841  77,526
Total nonperforming covered assets  $ 116,315  $ 124,165  $ 123,423  $ 113,024  $ 98,841  $ 77,526
             
Loans 90 days or more past due on accrual status, excluding covered loans  $ 7,214  $ 3,679  $ 2,499  $ 1,020  $ 789  $ 1,712
             
Covered loans 90 days or more past due on accrual status  $ 368,379  $ 390,267  $ 399,019  $ 416,875  $ 362,722  $ 323,620
             
             
Allowance for loan and lease losses as a percentage of:            
Nonaccrual loans  200.25%  167.32%  134.61%  114.66%  111.68%  88.72%
Total nonperforming assets, excluding covered assets  147.39%  123.22%  103.53%  92.14%  92.35%  75.46%
Total loans and leases, excluding covered loans  2.28%  2.34%  2.26%  2.40%  2.53%  2.50%
             
Nonaccrual loans as a percentage of total loans, excluding covered loans  1.14%  1.40%  1.68%  2.09%  2.27%  2.82%
             
Nonperforming assets, excluding covered assets, as a percentage of:            
Total loans and other real estate owned, excluding covered assets  1.54%  1.89%  2.17%  2.59%  2.73%  3.30%
Total assets  0.80%  0.99%  1.16%  1.36%  1.48%  1.93%
             
CITY NATIONAL CORPORATION            
AVERAGE BALANCES AND RATES            
(unaudited)            
  2011
  Second Quarter First Quarter Year to Date
(Dollars in millions) Average
Balance
Average
Rate
Average
Balance
Average
Rate
Average
Balance
Average
Rate
Assets            
Interest-earning assets             
Loans and leases             
Commercial   $ 4,693  4.22%  $ 4,437  4.30%  $ 4,566  4.26%
Commercial real estate mortgages  1,904  5.67  1,924  5.56  1,914  5.61
Residential mortgages  3,663  4.78  3,563  4.81  3,613  4.80
Real estate construction  395  5.10  448  4.56  422  4.81
Equity lines of credit  730  3.59  733  3.57  731  3.58
Installment   131  4.88  151  4.81  141  4.85
Total loans and leases, excluding covered loans  11,516  4.64  11,256  4.67  11,387  4.65
Covered loans  1,770  8.70  1,811  7.78  1,790  8.24
 Total loans and leases   13,286  5.19  13,067  5.11  13,177  5.15
Due from banks - interest-bearing  526  0.31  490  0.25  509  0.28
Federal funds sold and securities purchased under resale agreements  143  0.28  232  0.27  187  0.27
Securities available-for-sale  6,155  2.67  5,631  2.77  5,895  2.72
Trading securities  69  1.45  62  0.85  65  1.17
Other interest-earning assets  135  2.09  139  2.04  137  2.07
Total interest-earning assets  20,314  4.23  19,621  4.24  19,970  4.24
Allowance for loan and lease losses (344)   (329)   (336)  
Cash and due from banks  184    201    193  
Other non-earning assets  1,856    1,885    1,869  
Total assets  $ 22,010    $ 21,378    $ 21,696  
             
Liabilities and Equity            
Interest-bearing deposits            
Interest checking accounts  $ 1,707  0.17%  $ 1,772  0.19%  $ 1,739  0.18%
Money market accounts  6,683  0.43  6,452  0.45  6,568  0.44
Savings deposits  327  0.32  303  0.34  315  0.33
Time deposits - under $100,000  308  0.49  325  0.56  317  0.53
Time deposits -- $100,000 and over  833  0.70  823  0.75  828  0.72
Total interest-bearing deposits  9,858  0.41  9,675  0.43  9,767  0.42
             
Federal funds purchased and securities sold under repurchase agreements  10  0.07  -- 0.00  5  0.07
Other borrowings  855  4.36  858  4.41  857  4.38
Total interest-bearing liabilities  10,723  0.72  10,533  0.75  10,629  0.74
Noninterest-bearing deposits  8,927    8,509    8,719  
Other liabilities  307    338    322  
Total equity  2,053    1,998    2,026  
Total liabilities and equity  $ 22,010    $ 21,378    $ 21,696  
             
             
Net interest spread    3.51%    3.49%    3.50%
Net interest margin    3.85%    3.84%    3.84%
             
Average prime rate    3.25%    3.25%    3.25%
                   
CITY NATIONAL CORPORATION                  
AVERAGE BALANCES AND RATES                  
(unaudited)                    
  2010
  Fourth Quarter Third Quarter Second Quarter First Quarter Year to Date
(Dollars in millions) Average Balance  Average Rate Average Balance Average Rate Average Balance Average Rate Average Balance  Average Rate Average Balance Average Rate
Assets                    
Interest-earning assets                     
Loans and leases                     
Commercial   $ 4,392  4.39%  $ 4,277  4.51%  $ 4,339  4.50%  $ 4,559  4.33%  $ 4,391  4.43%
Commercial real estate mortgages  1,965  5.57  2,027  5.60  2,098  5.59  2,151  5.49  2,060  5.56
Residential mortgages  3,567  4.97  3,581  5.28  3,542  5.36  3,522  5.39  3,553  5.25
Real estate construction  538  4.29  610  4.04  691  3.91  807  3.70  661  3.96
Equity lines of credit  743  3.57  750  3.60  743  3.58  735  3.56  743  3.58
Installment   167  5.19  170  5.27  169  5.16  170  5.14  169  5.19
Total loans and leases, excluding covered loans  11,372  4.72  11,415  4.86  11,582  4.88  11,944  4.80  11,577  4.81
Covered loans  1,908  7.41  2,016  7.75  2,003  6.90  1,833  6.44  1,940  7.14
 Total loans and leases  13,280  5.10  13,431  5.28  13,585  5.18  13,777  5.03  13,517  5.15
Due from banks - interest-bearing  897  0.25  835  0.26  701  0.24  275  0.51  679  0.28
Federal funds sold and securities purchased under resale agreements  373  0.25  360  0.26  213  0.25  46  0.20  249  0.25
Securities available-for-sale  5,371  2.78  4,922  3.02  4,190  3.28  3,974  3.39  4,619  3.08
Trading securities  59  0.42  58  0.23  54  0.18  62  (0.33)  58  0.12
Other interest-earning assets  146  2.00  149  2.00  148  1.80  147  1.76  148  1.89
Total interest-earning assets  20,126  4.13  19,755  4.37  18,891  4.48  18,281  4.56  19,270  4.38
Allowance for loan and lease losses (325)   (332)   (308)   (295)   (315)  
Cash and due from banks  201    212    241    299    238  
Other non-earning assets  1,920    1,980    1,975    1,982    1,964  
Total assets  $ 21,922    $ 21,615    $ 20,799    $ 20,267    $ 21,157  
                     
Liabilities and Equity                    
Interest-bearing deposits                    
Interest checking accounts  $ 1,680  0.18%  $ 1,703  0.19%  $ 2,385  0.24%  $ 2,235  0.24%  $ 1,999  0.22%
Money market accounts  6,755  0.45  6,643  0.53  5,365  0.57  4,853  0.62  5,911  0.53
Savings deposits  290  0.34  293  0.39  301  0.45  387  0.66  317  0.48
Time deposits - under $100,000  355  0.49  400  0.29  414  0.83  556  0.62  431  0.57
Time deposits -- $100,000 and over  965  0.73  1,097  0.78  1,147  0.82  1,239  0.96  1,111  0.83
Total interest-bearing deposits  10,045  0.43  10,136  0.49  9,612  0.53  9,270  0.58  9,769  0.50
                     
Federal funds purchased and securities sold under repurchase agreements  -- 0.00  173  3.78  183  3.74  300  2.62  163  3.24
Other borrowings  900  4.54  869  5.60  804  5.75  812  5.73  847  5.38
Total interest-bearing liabilities  10,945  0.77  11,178  0.94  10,599  0.98  10,382  1.04  10,779  0.93
Noninterest-bearing deposits  8,642    8,161    7,988    7,594    8,100  
Other liabilities  336    316    330    288    317  
Total equity  1,999    1,960    1,882    2,003    1,961  
Total liabilities and equity  $ 21,922    $ 21,615    $ 20,799    $ 20,267    $ 21,157  
                     
                     
Net interest spread    3.36%    3.43%    3.50%    3.52%    3.45%
Net interest margin    3.71%    3.84%    3.93%    3.97%    3.86%
                     
Average prime rate    3.25%    3.25%    3.25%    3.25%    3.25%
                 
CITY NATIONAL CORPORATION                
CAPITAL AND CREDIT RATING DATA                
(unaudited)                
                 
  2011 2010
  Second
Quarter
First
Quarter
Year To
Date
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
Year To
Date
Per Common Share:                
Shares Outstanding (in thousands):                
Average - Basic  52,462  52,320  52,392  52,154  52,105  52,012  51,690  51,992
Average - Diluted  52,977  52,894  52,931  52,680  52,498  52,542  52,092  52,455
Period-end  52,475  52,440    52,247  52,114  52,089  51,888  
Book value for common shareholders  $ 39.24  $ 37.86    $ 37.51  $ 37.46  $ 36.51  $ 35.43  
Closing price:                
High  $ 58.75  $ 62.90  $ 62.90  $ 62.91  $ 58.00  $ 64.13  $ 54.86  $ 64.13
Low  52.02  55.65  52.02  51.57  47.91  51.23  45.81  45.81
Period-end  54.25  57.05    61.36  53.07  51.23  53.97  
                 
                 
Capital Ratios (Dollars in millions):                
Risk-based capital                
Risk-weighted assets (1)  $ 14,286  $ 13,551    $ 13,712  $ 13,788  $ 13,807  $ 13,856  
Tier 1 common shareholders' equity  $ 1,493  $ 1,449    $ 1,412  $ 1,373  $ 1,337  $ 1,309  
Percentage of risk-weighted assets (2)  10.45%  10.69%    10.29%  9.96%  9.68%  9.44%  
Tier 1 capital  $ 1,523  $ 1,479    $ 1,442  $ 1,651  $ 1,614  $ 1,586  
Percentage of risk-weighted assets  10.66%  10.91%    10.52%  11.97%  11.69%  11.44%  
Total capital  $ 1,905  $ 1,853    $ 1,821  $ 2,032  $ 2,027  $ 1,998  
Percentage of risk-weighted assets  13.34%  13.68%    13.28%  14.74%  14.68%  14.42%  
Tier 1 leverage ratio  7.09%  7.09%    6.74%  7.82%  7.96%  8.03%  
                 
Period-end equity to period-end assets  9.25%  9.29%    9.29%  9.06%  9.08%  9.29%  
Period-end common shareholders' equity to period-end assets  9.14%  9.18%    9.18%  8.94%  8.96%  9.16%  
                 
Average equity to average assets  9.33%  9.35%  9.34%  9.12%  9.07%  9.05%  9.88%  9.27%
Average common shareholders' equity to average assets  9.22%  9.23%  9.22%  9.01%  8.95%  8.93%  9.10%  8.99%
                 
Period-end tangible equity to period-end tangible assets (2)  7.08%  7.03%    6.99%  6.83%  6.77%  6.86%  
                 
Average tangible equity to average tangible assets (2)  7.11%  7.05%  7.08%  6.89%  6.81%  6.70%  7.49%  6.96%
                 
Senior Debt Credit Ratings                
For The Period Ended June 30, 2011                
  Moody's Fitch Standard &
Poor's
DBRS        
City National Bank A1  A- A- A (high)        
City National Corporation A2  A- BBB+  A         
                 
(1) In accordance with applicable bank regulatory guidelines, the Company calculates risk-weighted assets by assigning assets and credit equivalent amounts of derivatives and off-balance sheet items to one of several broad risk categories according to the obligor, or, if relevant, the guarantor or the nature of the collateral. The aggregate dollar amount in each risk category is then multiplied by the risk weight associated with that category. The resulting weighted values from each of the risk categories are added together for determining risk-weighted assets.                
(2) The Tier 1 common shareholders' equity to risk-weighted assets ratio and tangible equity to tangible assets ratio are non-GAAP financial measures. For notes on non-GAAP measures, see pages 14 and 15 of the Selected Financial Information.                
                 
CITY NATIONAL CORPORATION                
COMPUTATION OF BASIC AND DILUTED EARNINGS PER SHARE                
(unaudited)                
                 
City National Corporation applies the two-class method of computing basic and diluted earnings per share ("EPS"). Under the two-class method, EPS is determined for each class of common stock and participating security according to dividends declared and participation rights in undistributed earnings. The Company grants restricted shares under a share-based compensation plan that qualify as participating securities. The computation of basic and diluted EPS is presented in the following table:                
                 
  2011 2010
(Dollars in thousands, except per share amounts) Second
Quarter
First
Quarter
Year to
Date
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
Year to
Date
Basic EPS:                
Net income attributable to City National Corporation  $ 47,471  $ 39,692  $ 87,163  $ 39,743  $ 34,418  $ 41,318  $ 15,698  $ 131,177
Less: Dividends and accretion on preferred stock  --  --  --  --  --  --  5,702  5,702
Net income available to common shareholders  $ 47,471  $ 39,692  $ 87,163  $ 39,743  $ 34,418  $ 41,318  $ 9,996  $ 125,475
Less: Earnings allocated to participating securities  759  578  1,333  532  447  535  113  1,605
Earnings allocated to common shareholders  $ 46,712  $ 39,114  $ 85,830  $ 39,211  $ 33,971  $ 40,783  $ 9,883  $ 123,870
                 
Weighted average common shares outstanding  52,462  52,320  52,392  52,154  52,105  52,012  51,690  51,992
                 
Basic earnings per common share  $ 0.89  $ 0.75  $ 1.64  $ 0.75  $ 0.65  $ 0.78  $ 0.19  $ 2.38
                 
Diluted EPS:                
Earnings allocated to common shareholders (1)  $ 46,718  $ 39,119  $ 85,841  $ 39,216  $ 33,974  $ 40,787  $ 9,883  $ 123,882
                 
Weighted average common shares outstanding  52,462  52,320  52,392  52,154  52,105  52,012  51,690  51,992
Dilutive effect of equity awards  515  574  539  526  393  530  402  463
Weighted average diluted common shares outstanding  52,977  52,894  52,931  52,680  52,498  52,542  52,092  52,455
                 
Diluted earnings per common share  $ 0.88  $ 0.74  $ 1.62  $ 0.74  $ 0.65  $ 0.78  $ 0.19  $ 2.36
                 
(1) Earnings allocated to common shareholders for basic and diluted EPS may differ under the two-class method as a result of adding common stock equivalents for options and warrants to dilutive shares outstanding, which alters the ratio used to allocate earnings to common shareholders and participating securities for the purposes of calculating diluted EPS.
                 
CITY NATIONAL CORPORATION                
NON-GAAP FINANCIAL MEASURES                
(unaudited)                
                 
(a) Tangible equity ratios                
                 
Tangible equity to tangible assets is a non-GAAP financial measure that represents total equity less identifiable intangible assets and goodwill divided by total assets less identifiable intangible assets and goodwill. Management reviews this measure in evaluating the Company's capital levels and has included the ratio in response to market participant interest in tangible equity as a measure of capital. A reconciliation of the GAAP to non-GAAP measure is set forth below: 
  2011 2010
(Dollars in thousands) Second
Quarter
First
Quarter
Year to
Date
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
Year to
Date
Period End:                
Total equity  $ 2,084,010  $ 2,010,627    $ 1,984,718  $ 1,977,163  $ 1,926,960  $ 1,863,411  
Less: Goodwill and other intangibles  (526,207)  (527,419)    (528,634)  (522,592)  (524,820)  (523,135)  
Tangible equity (A)  1,557,803  1,483,208    1,456,084  1,454,571  1,402,140  1,340,276  
                 
Total assets  $ 22,526,089  $ 21,635,932    $ 21,353,118  $ 21,823,616  $ 21,231,447  $ 20,066,475  
Less: Goodwill and other intangibles  (526,207)  (527,419)    (528,634)  (522,592)  (524,820)  (523,135)  
Tangible assets (B)  $ 21,999,882  $ 21,108,513    $ 20,824,484  $ 21,301,024  $ 20,706,627  $ 19,543,340  
                 
Period-end tangible equity to period-end tangible assets (A)/(B)  7.08% 7.03%   6.99% 6.83% 6.77% 6.86%  
                 
Average Balance:                
Total equity  $ 2,053,447  $ 1,998,006  $ 2,025,880  $ 1,999,494  $ 1,960,206  $ 1,881,635  $ 2,003,150  $ 1,961,109
Less: Goodwill and other intangibles  (527,072)  (528,205)  (527,635)  (525,747)  (523,855)  (522,311)  (524,838)  (524,189)
Tangible equity (C)  1,526,375  1,469,801  1,498,245  1,473,747  1,436,351  1,359,324  1,478,312  1,436,920
                 
Total assets  $ 22,009,749  $ 21,377,904  $ 21,695,572  $ 21,922,240  $ 21,614,748  $ 20,799,187  $ 20,267,248  $ 21,156,661
Less: Goodwill and other intangibles  (527,072)  (528,205)  (527,635)  (525,747)  (523,855)  (522,311)  (524,838)  (524,189)
Tangible assets (D)  $ 21,482,677  $ 20,849,699  $ 21,167,937  $ 21,396,493  $ 21,090,893  $ 20,276,876  $ 19,742,410  $ 20,632,472
                 
Average tangible equity to average tangible assets (C)/(D) 7.11% 7.05% 7.08% 6.89% 6.81% 6.70% 7.49% 6.96%
               
CITY NATIONAL CORPORATION              
NON-GAAP FINANCIAL MEASURES (continued)              
(unaudited)              
               
(b) Tier 1 common shareholders' equity to risk-based assets            
               
The Tier 1 common shareholders' equity to risk-based assets ratio, also known as Tier 1 common ratio, is calculated by dividing (a) Tier 1 capital less non-common components including qualifying noncontrolling interest in subsidiaries and qualifying trust preferred securities by (b) risk-weighted assets. Tier 1 capital and risk-weighted assets are calculated in accordance with applicable bank regulatory guidelines. This ratio is a non-GAAP measure that is used by investors, analysts and bank regulatory agencies to assess the capital position of financial services companies. Management reviews this measure in evaluating the Company's capital levels and has included these ratios in response to market participant interest in the Tier 1 common shareholders' equity to risk-based assets ratio.               
               
  2011 2010  
(Dollars in thousands) Second
Quarter
First
Quarter
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
 
Tier 1 capital  $ 1,523,269  $ 1,478,820  $ 1,441,837  $ 1,650,793  $ 1,614,341  $ 1,585,727  
Less: Noncontrolling interest  (25,089)  (25,089)  (25,139)  (25,189)  (25,088)  (25,088)  
Less: Trust preferred securities  (5,155)  (5,155)  (5,155)  (252,115)  (252,088)  (252,062)  
Tier 1 common shareholders' equity (A)  $ 1,493,025  $ 1,448,576  $ 1,411,543  $ 1,373,489  $ 1,337,165  $ 1,308,577  
               
Risk-weighted assets (B)  $ 14,285,572  $ 13,551,318  $ 13,712,097  $ 13,788,060  $ 13,806,764  $ 13,856,028  
               
Tier 1 common shareholders' equity to risk-based assets (A)/(B)  10.45%  10.69%  10.29%  9.96%  9.68%  9.44%  
CONTACT:  Financial/Investors
          Christopher J. Carey, City National, 310.888.6777
          Chris.Carey@cnb.com

          Media
          Cary Walker, City National, 213.673.7615
          Cary.Walker@cnb.com

          Conference Call:
          Today 2:00 p.m. PDT
          (866) 393-6804
          Conference ID: 72749146