Attached files
file | filename |
---|---|
8-K - FORM 8-K FILING DOCUMENT - CITY NATIONAL CORP | document.htm |
EXHIBIT 99.1
City National Corp. Grows First-Quarter 2012 Net Income to $46.3 Million, Up 17 Percent From First-Quarter 2011
Average loan balances grow 10 percent from first-quarter 2011
Average core deposits up 12 percent from a year ago
Total assets exceed $24 billion for the first time
LOS ANGELES, April 19, 2012 (GLOBE NEWSWIRE) -- City National Corporation (NYSE:CYN), the parent company of wholly owned City National Bank, today reported first-quarter 2012 net income of $46.3 million, or $0.86 per share, up 17 percent from $39.7 million, or $0.74 per share, in the first quarter of 2011.
City National also announced today that its Board of Directors has maintained and approved a quarterly common stock cash dividend of $0.25 per share. The company's dividend is payable on May 16, 2012 to stockholders of record on May 2, 2012.
FIRST-QUARTER 2012 HIGHLIGHTS
- Average first-quarter loan balances, excluding loans covered by City National's acquisition-related loss‑sharing agreements with the Federal Deposit Insurance Corporation (FDIC), were $12.4 billion, up 10 percent from the first quarter of last year and 2 percent higher than the fourth quarter of 2011. Average first-quarter commercial loan balances grew 20 percent from the year-earlier period and 2 percent from the fourth quarter of 2011.
- Fully taxable-equivalent net interest income amounted to $205.4 million, up 11 percent from the year-earlier period but virtually unchanged from the fourth quarter of 2011.
- First-quarter deposit balances averaged $20.2 billion, up 11 percent from the first quarter of 2011 but down 1 percent from the fourth quarter of 2011. Average core deposits were up 12 percent from the first quarter of 2011 but down 1 percent from the fourth quarter of 2011. Core deposits account for 97 percent of average deposit balances.
- Excluding FDIC-covered loans, first-quarter 2012 results included no provision for loan and lease losses. City National recorded no provision in the first quarter of 2011 and a $5.0 million provision in the fourth quarter of last year. The company remains adequately reserved at 2.09 percent of total loans, excluding FDIC-covered loans.
"In the first quarter, City National continued to perform well: It grew net income substantially, improved its performance and credit quality, added capital and clients, and invested in the company's future," said President and Chief Executive Officer Russell Goldsmith. "Year over year, assets, loans and deposits all grew at double-digit rates. Capital ratios and credit quality remained strong.
"In January, for the seventh year in a row, Greenwich Associates again recognized City National colleagues' well-known exceptional client service, with seven awards for excellence in overall client satisfaction, financial stability and international services.
"These solid first-quarter results were generated even as City National also continued to invest in its capabilities and future growth by, among other things, expanding its small business sales force, enhancing its franchise finance team with the addition of an experienced team of lenders, and just this month launching its state-of-the-art mobile banking service for individual clients. At the same time, expense growth was quite contained."
For the three months ended | For the three | ||||
Dollars in millions, | March 31, | % | months ended | % | |
except per share data | 2012 | 2011 | Change | December 31, 2011 | Change |
Earnings Per Share | $ 0.86 | $ 0.74 | 16 | $ 0.82 | 5 |
Net Income Attributable to CNC | 46.3 | 39.7 | 17 | 43.9 | 5 |
Average Assets | $ 23,644.9 | $ 21,377.9 | 11 | $ 23,694.2 | (0) |
Return on Average Assets | 0.79% | 0.75% | 5 | 0.73% | 8 |
Return on Average Equity | 8.58% | 8.16% | 5 | 8.15% | 5 |
ASSETS
Total assets at March 31, 2012 grew to a record $24.0 billion, up 11 percent from the first quarter of 2011 and 2 percent from the fourth quarter of last year.
REVENUE
Revenue for the first quarter of 2012 was $276.4 million, virtually unchanged from the year-ago period but down 4 percent from the fourth quarter of 2011.
NET INTEREST INCOME
Fully taxable-equivalent net interest income was $205.4 million in the first quarter of 2012, up 11 percent from the first quarter of 2011 but virtually unchanged from the fourth quarter of last year.
Average first-quarter deposits were $20.2 billion, up 11 percent from the year-ago period but down just 1 percent from the fourth quarter of 2011 in spite of typical seasonal declines. Period-end deposits grew to a record $20.8 billion, up 13 percent from March 31, 2011 and up 2 percent from December 31, 2011. Average core deposits were $19.5 billion in the first quarter of 2012, up 12 percent from the same period of 2011 but down 1 percent from the fourth quarter of last year.
First-quarter 2012 average noninterest-bearing deposits were up 29 percent from the same period of 2011 and up 1 percent from the fourth quarter of 2011.
Treasury Services deposit balances, which consist primarily of title, escrow and property management deposits, averaged $1.7 billion in the first quarter of 2012, up 13 percent from the same period of last year and up 2 percent from the fourth quarter of 2011. The increases were due to the addition of new title and escrow clients and an increase in residential and commercial real estate activity by the company's title and escrow clients.
First-quarter average loan balances, excluding FDIC-covered loans, were $12.4 billion, up 10 percent from the first quarter of 2011 and up 2 percent from the fourth quarter of last year.
First-quarter average commercial loans were up 20 percent from the year-ago period and 2 percent higher than the fourth quarter of 2011. Average balances for commercial real estate mortgages were up 13 percent from the first quarter of 2011, and they increased 4 percent from the fourth quarter of last year. Average balances for commercial real estate construction loans were down 30 percent from the first quarter of last year, and they declined 4 percent from the fourth quarter of 2011.
Average balances for single-family residential mortgage loans, nearly all of which are made to City National's private banking clients, were up 6 percent from the year-ago period and 1 percent higher than the fourth quarter of 2011.
Average securities for the first quarter of 2012 totaled $7.9 billion, up 39 percent from the first quarter of 2011 and 4 percent higher than the fourth quarter of last year, as deposit growth continued to outpace loan growth. The average duration of total securities at March 31, 2012 was 3.1 compared to 2.7 at March 31, 2011 and 2.4 at the end of the fourth quarter of 2011.
City National's net interest margin in the first quarter of 2012 averaged 3.74 percent, up from 3.70 percent in the fourth quarter of last year and down from 3.84 percent in the first quarter of 2011. The decline from the year-ago period was due primarily to strong deposit growth and lower loan yields. The company continued to invest a large share of its growing deposits in securities.
First-quarter net interest income included $15.7 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 2011 and $18.9 million in the fourth quarter of last year.
At March 31, 2012, City National's prime lending rate was 3.25 percent, unchanged from both March 31, 2011 and December 31, 2011.
For the three months ended | For the three | ||||
March 31, | % | months ended | % | ||
Dollars in millions | 2012 | 2011 | Change | December 31, 2011 | Change |
Average Loans and Leases, excluding Covered Loans | $ 12,432.3 | $ 11,255.9 | 10 | $ 12,213.4 | 2 |
Average Covered Loans | 1,438.7 | 1,811.0 | (21) | 1,554.2 | (7) |
Average Total Securities | 7,929.3 | 5,693.3 | 39 | 7,641.5 | 4 |
Average Earning Assets | 22,102.7 | 19,620.9 | 13 | 22,083.9 | 0 |
Average Deposits | 20,217.4 | 18,183.6 | 11 | 20,500.1 | (1) |
Average Core Deposits | 19,520.7 | 17,361.1 | 12 | 19,781.8 | (1) |
Fully Taxable-Equivalent | |||||
Net Interest Income | 205.4 | 185.5 | 11 | 206.0 | (0) |
Net Interest Margin | 3.74% | 3.84% | (3) | 3.70% | 1 |
COVERED ASSETS
Loans and other real estate owned (OREO) assets acquired in City National's FDIC‑assisted bank acquisitions totaled $1.4 billion at the end of the first quarter of 2012 compared to $1.8 billion at March 31, 2011 and $1.5 billion at December 31, 2011.
In the first quarter of 2012, the company recorded a $2.8 million non-cash net gain to reflect results of the quarterly update of cash-flow projections for the FDIC-covered loans. The gain reflects a $7.5 million provision for losses on covered loans and an offsetting $10.3 million of noninterest income related to City National's loss-sharing agreements with the FDIC. The $2.8 million non-cash gain for the quarter was partly offset by $1.9 million of other covered assets net expense. The net impact of these items was income of $0.9 million, compared with income of $0.3 million in the fourth quarter of 2011.
City National will continue to update cash-flow projections for covered loans on a quarterly basis. Due to the uncertainty in the future performance of the covered loans, additional impairments may be recognized in the future.
OREO assets acquired by City National in four FDIC-assisted bank acquisitions and subject to loss-sharing agreements totaled $78.5 million at March 31, 2012, compared to $121.8 million in the first quarter of 2011 and $98.5 million at the end of the fourth quarter of last year.
NONINTEREST INCOME
Noninterest income was $75.7 million in the first quarter of 2012, down 19 percent from the year-ago quarter and 12 percent from the fourth quarter of 2011. First-quarter 2012 results included net FDIC loss-sharing income of $0.9 million compared to net FDIC loss-sharing income of $8.6 million in the first quarter of 2011 and $7.6 million in the fourth quarter of 2011.
In the first quarter of 2012, noninterest income accounted for 27 percent of City National's total revenue compared to 34 percent in the first quarter of 2011 and 30 percent in the fourth quarter of 2011.
Wealth Management
City National's assets under management totaled $32.5 billion as of March 31, 2012, down 14 percent from the year-earlier period but up 4 percent from the fourth quarter of 2011.
Trust and investment fees were $33.7 million, down 6 percent from the first quarter of 2011 but up 2 percent from the fourth quarter of 2011.
The year-over-year declines in assets under management and trust and investment fees were due primarily to the third-quarter 2011 divestiture of certain institutional assets by one of the company's investment affiliates and the deconsolidation of another affiliate in the second quarter of last year. This was partially offset by higher equity values in the first quarter of 2012.
Money-market mutual fund and brokerage fees totaled $5.0 million, down 11 percent from the year-earlier period but up 4 percent from the fourth quarter of 2011. The decline from the year-ago period was due primarily to the impact of extraordinarily low short-term interest rates.
At or for the | At or for the | ||||
three months ended | three months | ||||
March 31, | % | ended | % | ||
Dollars in millions | 2012 | 2011 | Change | December 31, 2011 | Change |
Trust and Investment Fee Revenue | $ 33.7 | $ 35.6 | (6) | $ 33.0 | 2 |
Brokerage and Mutual Fund Fees | 5.0 | 5.7 | (11) | 4.8 | 4 |
Assets Under Management (1) | 32,535.0 | 37,852.5 | (14) | 31,326.3 | 4 |
Assets Under Management or Administration (1) | 57,837.9 | 60,113.1 | (4) | 54,492.4 | 6 |
(1) Excludes $18.5 billion, $16.0 billion and $20.4 billion of assets under management for asset managers in which City National held a noncontrolling ownership interest as of March 31, 2012, December 31, 2011 and March 31, 2011, respectively. |
Other Noninterest Income
First-quarter income from cash management and deposit transaction fees was $11.2 million, down 5 percent from the first quarter of 2011 but up 4 percent from the fourth quarter of last year.
Fee income from foreign exchange services and letters of credit totaled $8.8 million in the first quarter of 2012, up 6 percent from the first quarter of 2011 but virtually unchanged from the fourth quarter of last year. The increase from the year-ago period was due primarily to increased client activity and the addition of new clients.
Other income was $13.6 million in the first quarter of 2012, down 37 percent from the year-earlier period and 22 percent from the fourth quarter of 2011. The declines were due primarily to lower gains on the transfer of FDIC-covered loans to OREO.
NONINTEREST EXPENSE
City National's first-quarter 2012 noninterest expense amounted to $200.7 million, up 2 percent from the first quarter of last year and 1 percent from the fourth quarter of 2011. The increases were due largely to higher compensation costs and legal and professional services fees, which were offset in part by lower OREO expenses. Approximately 91 percent of first-quarter 2012 OREO expenses are related to covered assets, and a significant portion of these expenses is reimbursable 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 transactions:
Net recoveries in the first quarter of 2012 totaled $4.5 million, or 0.15 percent of 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 2011 and net charge-offs of $5.5 million, or 0.18 percent, in the fourth quarter of 2011.
At March 31, 2012, nonperforming assets amounted to $141.9 million, or 1.11 percent of the company's total loans and leases and OREO, compared to $213.7 million, or 1.89 percent, at March 31, 2011 and $142.8 million, or 1.16 percent, at December 31, 2011.
Nonaccrual loans at March 31, 2012 were $112.8 million compared to $157.4 million at March 31, 2011 and $112.0 million at December 31, 2011. Criticized and classified loans declined from the fourth quarter of 2011, and overall credit trends remain favorable.
As of | As of | As of | ||||
March 31, 2012 | December 31, 2011 | March 31, 2011 | ||||
Period-end Loans (in millions) | Total | Nonaccrual | Total | Nonaccrual | Total | Nonaccrual |
Commercial | $ 5,573.8 | $ 19.6 | $ 5,246.1 | $ 19.9 | $ 4,468.2 | $ 19.3 |
Commercial Real Estate Mortgages | 2,213.1 | 21.1 | 2,110.8 | 21.9 | 1,902.9 | 28.0 |
Residential Mortgages | 3,805.8 | 13.6 | 3,763.2 | 9.8 | 3,603.0 | 14.5 |
Real Estate Construction | 313.4 | 49.0 | 315.6 | 50.9 | 415.2 | 81.5 |
Equity Lines of Credit | 716.0 | 8.8 | 741.1 | 8.6 | 733.6 | 6.7 |
Other Loans | 125.8 | 0.7 | 132.6 | 0.9 | 146.8 | 7.4 |
Total Loans (1) | $ 12,747.9 | $ 112.8 | $ 12,309.4 | $ 112.0 | $ 11,269.7 | $ 157.4 |
Other Real Estate Owned (1) | 29.1 | 30.8 | 56.3 | |||
Total Nonperforming Assets, excluding Covered Assets | $ 141.9 | $ 142.8 | $ 213.7 | |||
(1) Excludes covered loans, net of allowance, of $1.3 billion, $1.4 billion and $1.7 billion at March 31, 2012, December 31, 2011 and March 31, 2011, respectively, and covered other real estate owned of $78.5 million, $98.5 million and $121.8 million at March 31, 2012, December 31, 2011 and March 31, 2011, respectively. |
City National recorded no provision for credit losses in the first quarter of 2012. The company recorded no provision in the first quarter of last year and a $5.0 million provision in the fourth quarter of 2011.
At March 31, 2012, City National's allowance for loan and lease losses increased to $266.1 million, or 2.09 percent of total loans and leases. That compares to $263.4 million, or 2.34 percent, at March 31, 2011 and $262.6 million, or 2.13 percent, at the end of the fourth quarter of 2011. The slight percentage decline reflects the growth of the company's loan portfolio and the continuing improvement in credit quality. The company also maintains an additional $24.1 million in reserves for off-balance-sheet credit commitments.
Commercial Loans
Commercial loan net recoveries were $5.3 million in the first quarter of 2012. This compares to net charge-offs of $1.9 million in the year-earlier period and $12.5 million in the fourth quarter of 2011.
Commercial loans on nonaccrual totaled $19.6 million in the first quarter of 2012 compared to $19.3 million at March 31, 2011 and $19.9 million at December 31, 2011.
Construction Loans
City National's $313.4 million commercial real estate construction portfolio includes secured loans to developers of residential and nonresidential properties. This portfolio now represents less than 3 percent of the company's total loans.
First-quarter net recoveries of construction loans were $0.1 million compared to net recoveries of $3.8 million in the first quarter of 2011 and $6.9 million in the fourth quarter of 2011.
At March 31, 2012, construction loans on nonaccrual totaled $49.0 million compared to $81.4 million at March 31, 2011 and $50.9 million at December 31, 2011.
Commercial Real Estate Mortgage Loans
First-quarter net charge-offs in the company's $2.2 billion commercial real estate mortgage portfolio were $0.7 million compared to net recoveries of $6.2 million in the first quarter of 2011 and net charge-offs of $0.1 million in the fourth quarter of 2011.
Commercial real estate mortgage loans on nonaccrual totaled $21.1 million compared to $28.0 million at March 31, 2011 and $21.9 million at December 31, 2011.
Residential Mortgage Loans and Equity Lines of Credit
City National's $3.8 billion residential mortgage portfolio and $716.0 million home-equity portfolio continued to perform exceptionally well. Together, they accounted for $0.6 million in net charge-offs in the first quarter of 2012 compared to $1.4 million at March 31, 2011 and $0.4 million at December 31, 2011.
Residential mortgage loans and lines of credit on nonaccrual were $22.5 million in the first quarter of 2012 compared to $21.2 million in the first quarter of 2011 and $18.4 million in the fourth quarter of 2011.
INCOME TAXES
City National's effective tax rate for the first quarter of 2012 was 31.8 percent, up from 30.5 percent in the year-earlier period but down from 33.9 percent in the fourth quarter of 2011.
CAPITAL LEVELS
City National remains well-capitalized, ending the first quarter of 2012 with a Tier 1 common shareholders' equity ratio of 10.2 percent compared to 10.7 percent at March 31, 2011 and 10.2 percent at December 31, 2011.1
Total risk-based capital and Tier 1 risk-based capital ratios at March 31, 2012 were 12.7 percent and 10.2 percent, respectively. City National's Tier 1 leverage ratio at March 31, 2012 was 7.0 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 Tier 1 leverage ratios at December 31, 2011 were 12.8 percent, 10.3 percent and 6.8 percent, respectively.
The period-end ratio of equity to total assets at March 31, 2012 was 9.2 percent compared to 9.3 percent at March 31, 2011 and 9.1 percent at December 31, 2011.
2012 OUTLOOK
City National's management continues to anticipate net income growth in 2012, as loans and deposits continue to increase and credit quality improves. Although the company recorded no provision in the first quarter, management still expects to record loan-loss provisions during the remainder of the year. This outlook reflects management's expectations for moderate economic and loan growth in 2012 and continued low interest rates for the remainder of the year.
CONFERENCE CALL
City National Corporation will host a conference call this afternoon (April 19) to discuss first-quarter 2012 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 62568402. A listen-only live broadcast of the call also will be available on the investor relations page of the company'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, Nashville, Tenn., and Atlanta, Georgia. The corporation and its investment affiliates manage or administer $57.8 billion in client investment assets, including $32.5 billion under direct management.
For more information about City National, visit the company'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 and the impact they have on the company and its customers, (2) the impact on financial markets and the economy of the level of U.S. and European debt, (3) changes in the pace of economic recovery and related changes in employment levels, (4) the effect of the enactment of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2011 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, (5) significant changes in applicable laws and regulations, including those concerning taxes, banking and securities, (6) volatility in the municipal bond market, (7) changes in the level of nonperforming assets, charge-offs, other real estate owned and provision expense, (8) 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, (9) the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board, (10) changes in inflation, interest rates, and market liquidity which may impact interest margins and impact funding sources, (11) adequacy of the company's enterprise risk management framework, (12) the company's ability to increase market share and control expenses, (13) the company's ability to attract new employees and retain and motivate existing employees, (14) increased competition in the company's markets, (15) 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, (16) 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, (17) changes in consumer spending, borrowing and savings habits, (18) soundness of other financial institutions which could adversely affect the company, (19) protracted labor disputes in the company's markets, (20) earthquake, fire or other natural disasters affecting the condition of real estate collateral, (21) the effect of acquisitions and integration of acquired businesses and de novo branching efforts, (22) the impact of changes in regulatory, judicial or legislative tax treatment of business transactions, (23) changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or regulatory agencies, (24) security breaches and disruptions to our information systems, and (25) 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, 2011 and particularly, Item 1A, titled "Risk Factors."
1 For notes on non-GAAP measures, see page 15 of the Selected Financial Information.
CITY NATIONAL CORPORATION | |||
FINANCIAL HIGHLIGHTS | |||
(unaudited) | |||
Three Months | |||
For The Period Ended March 31, | 2012 | 2011 | % Change |
Per Share | |||
Net income attributable to City National Corporation | |||
Basic | $ 0.86 | $ 0.75 | 15 |
Diluted | 0.86 | 0.74 | 16 |
Dividends | 0.25 | 0.20 | 25 |
Book value | 41.77 | 37.86 | 10 |
Results of Operations: (In millions) | |||
Interest income | $ 214 | $ 201 | 6 |
Interest expense | 13 | 20 | (34) |
Net interest income | 201 | 181 | 11 |
Net interest income (Fully taxable-equivalent) | 205 | 186 | 11 |
Total revenue | 276 | 275 | 0 |
Provision for credit losses on loans and leases, excluding covered loans | -- | -- | -- |
Provision for losses on covered loans | 7 | 19 | (61) |
Net income attributable to City National Corporation | 46 | 40 | 17 |
Financial Ratios: | |||
Performance Ratios: | |||
Return on average assets | 0.79% | 0.75% | |
Return on average shareholders' equity | 8.58 | 8.16 | |
Period-end equity to period-end assets | 9.15 | 9.29 | |
Net interest margin | 3.74 | 3.84 | |
Expense to revenue ratio | 67.27 | 65.62 | |
Capital Adequacy Ratios (Period-end): | |||
Tier 1 leverage | 6.98 | 7.09 | |
Tier 1 risk-based capital | 10.20 | 10.91 | |
Total risk-based capital | 12.71 | 13.68 | |
Asset Quality Ratios: | |||
Allowance for loan and lease losses to: | |||
Total loans and leases, excluding covered loans | 2.09% | 2.34% | |
Nonaccrual loans | 235.87 | 167.32 | |
Nonperforming assets, excluding covered assets, to: | |||
Total loans and leases and other real estate owned, excluding covered assets | 1.11 | 1.89 | |
Total assets | 0.59 | 0.99 | |
Net recoveries to average total loans and leases, excluding covered loans (annualized) | 0.15% | 0.24% | |
Average Balances: (In millions) | |||
Loans and leases, excluding covered loans | $ 12,432 | $ 11,256 | 10 |
Covered loans | 1,439 | 1,811 | (21) |
Securities | 7,929 | 5,693 | 39 |
Interest-earning assets | 22,103 | 19,621 | 13 |
Assets | 23,645 | 21,378 | 11 |
Core deposits | 19,521 | 17,361 | 12 |
Deposits | 20,217 | 18,184 | 11 |
Interest-bearing liabilities | 10,130 | 10,533 | (4) |
Shareholders' equity | 2,169 | 1,973 | 10 |
Total equity | 2,169 | 1,998 | 9 |
Period-End Balances: (In millions) | |||
Loans and leases, excluding covered loans | $ 12,748 | $ 11,270 | 13 |
Covered loans | 1,397 | 1,766 | (21) |
Securities | 7,918 | 5,931 | 34 |
Assets | 24,038 | 21,636 | 11 |
Core deposits | 20,046 | 17,671 | 13 |
Deposits | 20,788 | 18,478 | 13 |
Shareholders' equity | 2,200 | 1,986 | 11 |
Total equity | 2,200 | 2,011 | 9 |
Wealth Management: (In millions) (1) | |||
Assets under management | $ 32,535 | $ 37,852 | (14) |
Assets under management or administration | 57,838 | 60,113 | (4) |
(1) Excludes $18.5 billion and $20.4 billion of assets under management for asset managers in which City National held a noncontrolling ownership interest as of March 31, 2012 and March 31, 2011, respectively. |
CITY NATIONAL CORPORATION | |||
CONSOLIDATED STATEMENTS OF INCOME | |||
(unaudited) | |||
Three Months Ended | |||
(Dollars in thousands | March 31, | ||
except per share data) | 2012 | 2011 | % Change |
Interest income | $ 213,592 | $ 200,810 | 6 |
Interest expense | 12,879 | 19,520 | (34) |
Net interest income | 200,713 | 181,290 | 11 |
Provision for credit losses on loans and leases, excluding covered loans | -- | -- | -- |
Provision for losses on covered loans | 7,466 | 19,116 | (61) |
Noninterest income | |||
Trust and investment fees | 33,654 | 35,638 | (6) |
Brokerage and mutual fund fees | 5,028 | 5,661 | (11) |
Cash management and deposit transaction fees | 11,168 | 11,725 | (5) |
International services | 8,785 | 8,316 | 6 |
FDIC loss sharing income, net | 866 | 8,605 | (90) |
Gain on disposal of assets | 2,191 | 2,424 | (10) |
Gain (loss) on securities | 449 | (34) | 1,421 |
Other | 13,559 | 21,558 | (37) |
Total noninterest income | 75,700 | 93,893 | (19) |
Noninterest expense | |||
Salaries and employee benefits | 120,245 | 111,012 | 8 |
Net occupancy of premises | 13,686 | 13,346 | 3 |
Legal and professional fees | 11,880 | 10,077 | 18 |
Information services | 8,149 | 7,497 | 9 |
Depreciation and amortization | 7,428 | 6,748 | 10 |
Amortization of intangibles | 1,886 | 2,168 | (13) |
Marketing and advertising | 6,816 | 6,518 | 5 |
Office services and equipment | 3,948 | 4,606 | (14) |
Other real estate owned | 12,094 | 14,489 | (17) |
FDIC assessments | 4,479 | 9,806 | (54) |
Other | 10,109 | 11,130 | (9) |
Total noninterest expense | 200,720 | 197,397 | 2 |
Income before taxes | 68,227 | 58,670 | 16 |
Applicable income taxes | 21,719 | 17,886 | 21 |
Net income | $ 46,508 | $ 40,784 | 14 |
Less: Net income attributable to noncontrolling interest | 243 | 1,092 | (78) |
Net income attributable to City National Corporation | $ 46,265 | $ 39,692 | 17 |
Other Data: | |||
Earnings per share - basic | $ 0.86 | $ 0.75 | 15 |
Earnings per share - diluted | $ 0.86 | $ 0.74 | 16 |
Dividends paid per share | $ 0.25 | $ 0.20 | 25 |
Dividend payout ratio | 28.91% | 26.65% | 8 |
Return on average assets | 0.79% | 0.75% | 5 |
Return on average shareholders' equity | 8.58% | 8.16% | 5 |
Net interest margin (Fully taxable-equivalent) | 3.74% | 3.84% | (3) |
Full-time equivalent employees | 3,235 | 3,258 | (1) |
CITY NATIONAL CORPORATION | ||
CONSOLIDATED QUARTERLY STATEMENTS OF INCOME | ||
(unaudited) | ||
2012 | 2011 | |
(Dollars in thousands | First | Fourth |
except per share data) | Quarter | Quarter |
Interest income | $ 213,592 | $ 215,252 |
Interest expense | 12,879 | 13,695 |
Net interest income | 200,713 | 201,557 |
Provision for credit losses on loans and leases, excluding covered loans | -- | 5,000 |
Provision for losses on covered loans | 7,466 | 17,667 |
Noninterest income | ||
Trust and investment fees | 33,654 | 32,995 |
Brokerage and mutual fund fees | 5,028 | 4,836 |
Cash management and deposit transaction fees | 11,168 | 10,689 |
International services | 8,785 | 8,783 |
FDIC loss sharing income, net | 866 | 7,633 |
Gain on disposal of assets | 2,191 | 4,263 |
Gain (loss) on securities | 449 | (273) |
Other | 13,559 | 17,476 |
Total noninterest income | 75,700 | 86,402 |
Noninterest expense | ||
Salaries and employee benefits | 120,245 | 112,822 |
Net occupancy of premises | 13,686 | 13,616 |
Legal and professional fees | 11,880 | 10,846 |
Information services | 8,149 | 8,359 |
Depreciation and amortization | 7,428 | 7,014 |
Amortization of intangibles | 1,886 | 1,350 |
Marketing and advertising | 6,816 | 8,101 |
Office services and equipment | 3,948 | 4,234 |
Other real estate owned | 12,094 | 15,233 |
FDIC assessments | 4,479 | 4,480 |
Other | 10,109 | 12,174 |
Total noninterest expense | 200,720 | 198,229 |
Income before taxes | 68,227 | 67,063 |
Applicable income taxes | 21,719 | 22,758 |
Net income | $ 46,508 | $ 44,305 |
Less: Net income attributable to noncontrolling interest | 243 | 445 |
Net income attributable to City National Corporation | $ 46,265 | $ 43,860 |
Other Data: | ||
Earnings per share - basic | $ 0.86 | $ 0.82 |
Earnings per share - diluted | $ 0.86 | $ 0.82 |
Dividends paid per share | $ 0.25 | $ 0.20 |
Dividend payout ratio | 28.91% | 24.25% |
Return on average assets | 0.79% | 0.73% |
Return on average shareholders' equity | 8.58% | 8.15% |
Net interest margin (Fully taxable-equivalent) | 3.74% | 3.70% |
Full-time equivalent employees | 3,235 | 3,256 |
CITY NATIONAL CORPORATION | |||||
CONSOLIDATED QUARTERLY STATEMENTS OF INCOME | |||||
(unaudited) | |||||
2011 | |||||
(Dollars in thousands | Fourth | Third | Second | First | Year to |
except per share data) | Quarter | Quarter | Quarter | Quarter | Date |
Interest income | $ 215,252 | $ 216,892 | $ 210,136 | $ 200,810 | $ 843,090 |
Interest expense | 13,695 | 17,576 | 19,309 | 19,520 | 70,100 |
Net interest income | 201,557 | 199,316 | 190,827 | 181,290 | 772,990 |
Provision for credit losses on loans and leases, excluding covered loans | 5,000 | 7,500 | -- | -- | 12,500 |
Provision for losses on covered loans | 17,667 | 5,147 | 1,716 | 19,116 | 43,646 |
Noninterest income | |||||
Trust and investment fees | 32,995 | 35,412 | 36,687 | 35,638 | 140,732 |
Brokerage and mutual fund fees | 4,836 | 5,079 | 4,864 | 5,661 | 20,440 |
Cash management and deposit transaction fees | 10,689 | 10,986 | 10,905 | 11,725 | 44,305 |
International services | 8,783 | 10,352 | 9,015 | 8,316 | 36,466 |
FDIC loss sharing income (expense), net | 7,633 | (14,191) | (10,684) | 8,605 | (8,637) |
Gain on disposal of assets | 4,263 | 5,191 | 8,422 | 2,424 | 20,300 |
(Loss) gain on securities | (273) | 3,327 | 1,395 | (34) | 4,415 |
Gain on acquisition | -- | -- | 8,164 | -- | 8,164 |
Other | 17,476 | 13,479 | 23,169 | 21,558 | 75,682 |
Total noninterest income | 86,402 | 69,635 | 91,937 | 93,893 | 341,867 |
Noninterest expense | |||||
Salaries and employee benefits | 112,822 | 112,729 | 112,139 | 111,012 | 448,702 |
Net occupancy of premises | 13,616 | 13,713 | 13,665 | 13,346 | 54,340 |
Legal and professional fees | 10,846 | 14,242 | 14,790 | 10,077 | 49,955 |
Information services | 8,359 | 7,906 | 8,335 | 7,497 | 32,097 |
Depreciation and amortization | 7,014 | 6,930 | 6,904 | 6,748 | 27,596 |
Amortization of intangibles | 1,350 | 2,105 | 2,104 | 2,168 | 7,727 |
Marketing and advertising | 8,101 | 6,675 | 7,626 | 6,518 | 28,920 |
Office services and equipment | 4,234 | 4,456 | 4,672 | 4,606 | 17,968 |
Other real estate owned | 15,233 | 13,160 | 22,162 | 14,489 | 65,044 |
FDIC assessments | 4,480 | 6,670 | 8,524 | 9,806 | 29,480 |
Other | 12,174 | 9,051 | 10,911 | 11,130 | 43,266 |
Total noninterest expense | 198,229 | 197,637 | 211,832 | 197,397 | 805,095 |
Income before taxes | 67,063 | 58,667 | 69,216 | 58,670 | 253,616 |
Applicable income taxes | 22,758 | 16,267 | 20,650 | 17,886 | 77,561 |
Net income | $ 44,305 | $ 42,400 | $ 48,566 | $ 40,784 | $ 176,055 |
Less: Net income attributable to noncontrolling interest | 445 | 1,002 | 1,095 | 1,092 | 3,634 |
Net income attributable to City National Corporation | $ 43,860 | $ 41,398 | $ 47,471 | $ 39,692 | $ 172,421 |
Other Data: | |||||
Earnings per share - basic | $ 0.82 | $ 0.78 | $ 0.89 | $ 0.75 | $ 3.24 |
Earnings per share - diluted | $ 0.82 | $ 0.77 | $ 0.88 | $ 0.74 | $ 3.21 |
Dividends paid per share | $ 0.20 | $ 0.20 | $ 0.20 | $ 0.20 | $ 0.80 |
Dividend payout ratio | 24.25% | 25.70% | 22.40% | 26.65% | 24.64% |
Return on average assets | 0.73% | 0.71% | 0.87% | 0.75% | 0.77% |
Return on average shareholders' equity | 8.15% | 7.85% | 9.39% | 8.16% | 8.38% |
Net interest margin (Fully taxable-equivalent) | 3.70% | 3.79% | 3.85% | 3.84% | 3.79% |
Full-time equivalent employees | 3,256 | 3,287 | 3,328 | 3,258 |
CITY NATIONAL CORPORATION | ||
CONSOLIDATED PERIOD END BALANCE SHEET | ||
(unaudited) | ||
2012 | 2011 | |
First | Fourth | |
(In thousands) | Quarter | Quarter |
Assets | ||
Cash and due from banks | $ 210,799 | $ 168,376 |
Due from banks - interest-bearing | 101,375 | 76,438 |
Federal funds sold | 156,000 | -- |
Securities available-for-sale | 6,838,710 | 7,571,901 |
Securities held-to-maturity | 996,613 | 467,680 |
Trading securities | 82,589 | 61,975 |
Loans and leases: | ||
Commercial | 5,573,782 | 5,246,081 |
Commercial real estate mortgages | 2,213,114 | 2,110,749 |
Residential mortgages | 3,805,807 | 3,763,218 |
Real estate construction | 313,409 | 315,609 |
Equity lines of credit | 715,997 | 741,081 |
Installment | 125,793 | 132,647 |
Loans and leases, excluding covered loans | 12,747,902 | 12,309,385 |
Allowance for loan and lease losses | (266,077) | (262,557) |
Loans and leases, excluding covered loans, net | 12,481,825 | 12,046,828 |
Covered loans, net (1) | 1,335,685 | 1,417,289 |
Net loans and leases | 13,817,510 | 13,464,117 |
Premises and equipment, net | 143,238 | 143,641 |
Goodwill and other intangibles | 521,717 | 522,753 |
Other real estate owned (2) | 107,530 | 129,340 |
FDIC indemnification asset | 185,392 | 204,259 |
Other assets | 877,016 | 855,811 |
Total assets | $ 24,038,489 | $ 23,666,291 |
Liabilities | ||
Deposits: | ||
Noninterest-bearing | $ 11,550,000 | $ 11,146,627 |
Interest-bearing | 9,237,737 | 9,240,955 |
Total deposits | 20,787,737 | 20,387,582 |
Short-term borrowings | 222,776 | 50,000 |
Long-term debt | 482,024 | 697,778 |
Other liabilities | 302,951 | 341,439 |
Total liabilities | 21,795,488 | 21,476,799 |
Redeemable noncontrolling interest | 43,436 | 44,643 |
Shareholders' equity | ||
Common stock | 53,886 | 53,886 |
Additional paid-in capital | 489,717 | 489,200 |
Accumulated other comprehensive income | 81,342 | 72,372 |
Retained earnings | 1,644,861 | 1,611,969 |
Treasury shares | (70,241) | (82,578) |
Total shareholders' equity | 2,199,565 | 2,144,849 |
Total liabilities and shareholders' equity | $ 24,038,489 | $ 23,666,291 |
(1) Covered loans are net of $61.5 million and $64.6 million of allowance for loan losses as of March 31, 2012 and December 31, 2011, respectively. | ||
(2) Other real estate owned includes $78.5 million and $98.5 million covered by FDIC loss share at March 31, 2012 and December 31, 2011, respectively. |
CITY NATIONAL CORPORATION | ||||
CONSOLIDATED PERIOD END BALANCE SHEET | ||||
(unaudited) | ||||
2011 | ||||
Fourth | Third | Second | First | |
(In thousands) | Quarter | Quarter | Quarter | Quarter |
Assets | ||||
Cash and due from banks | $ 168,376 | $ 249,496 | $ 181,203 | $ 203,600 |
Due from banks - interest-bearing | 76,438 | 144,754 | 725,304 | 743,569 |
Federal funds sold | -- | 100,000 | 123,000 | 100,000 |
Securities available-for-sale | 7,571,901 | 7,185,288 | 6,348,055 | 5,849,390 |
Securities held-to-maturity | 467,680 | -- | -- | -- |
Trading securities | 61,975 | 93,707 | 125,829 | 81,287 |
Loans and leases: | ||||
Commercial | 5,246,081 | 5,166,802 | 4,800,252 | 4,468,177 |
Commercial real estate mortgages | 2,110,749 | 2,059,114 | 1,930,269 | 1,902,862 |
Residential mortgages | 3,763,218 | 3,742,768 | 3,710,765 | 3,603,058 |
Real estate construction | 315,609 | 335,712 | 355,014 | 415,241 |
Equity lines of credit | 741,081 | 728,890 | 735,899 | 733,567 |
Installment | 132,647 | 130,923 | 130,924 | 146,779 |
Loans and leases, excluding covered loans | 12,309,385 | 12,164,209 | 11,663,123 | 11,269,684 |
Allowance for loan and lease losses | (262,557) | (263,348) | (265,933) | (263,356) |
Loans and leases, excluding covered loans, net | 12,046,828 | 11,900,861 | 11,397,190 | 11,006,328 |
Covered loans, net (1) | 1,417,289 | 1,550,103 | 1,657,004 | 1,684,068 |
Net loans and leases | 13,464,117 | 13,450,964 | 13,054,194 | 12,690,396 |
Premises and equipment, net | 143,641 | 140,871 | 134,511 | 131,345 |
Goodwill and other intangibles | 522,753 | 524,103 | 526,207 | 527,419 |
Other real estate owned (2) | 129,340 | 147,369 | 162,541 | 178,164 |
FDIC indemnification asset | 204,259 | 212,809 | 261,734 | 270,576 |
Other assets | 855,811 | 854,899 | 883,511 | 860,186 |
Total assets | $ 23,666,291 | $ 23,104,260 | $ 22,526,089 | $ 21,635,932 |
Liabilities | ||||
Deposits: | ||||
Noninterest-bearing | $ 11,146,627 | $ 10,308,547 | $ 9,403,425 | $ 8,756,877 |
Interest-bearing | 9,240,955 | 9,600,534 | 9,861,695 | 9,721,062 |
Total deposits | 20,387,582 | 19,909,081 | 19,265,120 | 18,477,939 |
Short-term borrowings | 50,000 | 30,640 | 149,771 | 151,663 |
Long-term debt | 697,778 | 699,983 | 701,829 | 703,173 |
Other liabilities | 341,439 | 301,387 | 281,622 | 246,517 |
Total liabilities | 21,476,799 | 20,941,091 | 20,398,342 | 19,579,292 |
Redeemable noncontrolling interest | 44,643 | 42,704 | 43,737 | 46,013 |
Equity | ||||
City National Corporation shareholders' equity: | ||||
Common stock | 53,886 | 53,886 | 53,886 | 53,886 |
Additional paid-in capital | 489,200 | 489,037 | 485,064 | 480,918 |
Accumulated other comprehensive income | 72,372 | 82,467 | 56,293 | 26,535 |
Retained earnings | 1,611,969 | 1,578,747 | 1,547,989 | 1,511,153 |
Treasury shares | (82,578) | (83,672) | (84,311) | (86,954) |
Total shareholders' equity | 2,144,849 | 2,120,465 | 2,058,921 | 1,985,538 |
Noncontrolling interest | -- | -- | 25,089 | 25,089 |
Total equity | 2,144,849 | 2,120,465 | 2,084,010 | 2,010,627 |
Total liabilities and equity | $ 23,666,291 | $ 23,104,260 | $ 22,526,089 | $ 21,635,932 |
(1) Covered loans are net of $64.6 million, $61.8 million, $67.6 million and $82.0 million of allowance for loan losses as of December 31, 2011, September 30, 2011, June 30, 2011 and March 31, 2011, respectively. | ||||
(2) Other real estate owned includes $98.5 million, $102.8 million, $114.9 million and $121.8 million covered by FDIC loss share at December 31, 2011, September 30, 2011, June 30, 2011 and March 31, 2011, respectively. |
CITY NATIONAL CORPORATION | ||||||
CREDIT LOSS EXPERIENCE | ||||||
(unaudited) | ||||||
2012 | 2011 | |||||
First | Fourth | Third | Second | First | Year To | |
(Dollars in thousands) | Quarter | Quarter | Quarter | Quarter | Quarter | Date |
Allowance for Loan and Lease Losses, Excluding Covered Loans | ||||||
Balance at beginning of period | $ 262,557 | $ 263,348 | $ 265,933 | $ 263,356 | $ 257,007 | $ 257,007 |
Net recoveries/(charge-offs): | ||||||
Commercial | 5,283 | (12,534) | (2,915) | 2,616 | (1,937) | (14,770) |
Commercial real estate mortgages | (666) | (87) | (452) | 1,269 | 6,212 | 6,942 |
Residential mortgages | (494) | (52) | (163) | (253) | (615) | (1,083) |
Real estate construction | 104 | 6,860 | (6,233) | 577 | 3,826 | 5,030 |
Equity lines of credit | (154) | (377) | (512) | (120) | (757) | (1,766) |
Installment | 417 | 670 | (309) | 106 | (202) | 265 |
Total net recoveries/(charge-offs) | 4,490 | (5,520) | (10,584) | 4,195 | 6,527 | (5,382) |
Provision for credit losses | -- | 5,000 | 7,500 | -- | -- | 12,500 |
Transfers (to) from reserve for off-balance sheet credit commitments | (970) | (271) | 499 | (1,618) | (178) | (1,568) |
Balance at end of period | $ 266,077 | $ 262,557 | $ 263,348 | $ 265,933 | $ 263,356 | $ 262,557 |
Net Recoveries/(Charge-Offs) to Average Total Loans and Leases, Excluding Covered Loans (annualized): | ||||||
Commercial | 0.40% | (0.96)% | (0.23)% | 0.22% | (0.18)% | (0.31)% |
Commercial real estate mortgages | (0.12)% | (0.02)% | (0.09)% | 0.27% | 1.31% | 0.35% |
Residential mortgages | (0.05)% | (0.01)% | (0.02)% | (0.03)% | (0.07)% | (0.03)% |
Real estate construction | 0.13% | 8.29% | (7.14)% | 0.59% | 3.46% | 1.33% |
Equity lines of credit | (0.09)% | (0.20)% | (0.28)% | (0.07)% | (0.42)% | (0.24)% |
Installment | 1.30% | 2.00% | (0.94)% | 0.32% | (0.55)% | 0.19% |
Total loans and leases, excluding covered loans | 0.15% | (0.18)% | (0.36)% | 0.15% | 0.24% | (0.05)% |
Reserve for Off-Balance Sheet Credit Commitments | ||||||
Balance at beginning of period | $ 23,097 | $ 22,826 | $ 23,325 | $ 21,707 | $ 21,529 | $ 21,529 |
Transfers from (to) allowance | 970 | 271 | (499) | 1,618 | 178 | 1,568 |
Balance at end of period | $ 24,067 | $ 23,097 | $ 22,826 | $ 23,325 | $ 21,707 | $ 23,097 |
Allowance for Losses on Covered Loans | ||||||
Balance at beginning of period | $ 64,565 | $ 61,753 | $ 67,629 | $ 82,016 | $ 67,389 | $ 67,389 |
Provision for losses | 7,466 | 17,667 | 5,147 | 1,716 | 19,116 | 43,646 |
Net charge-offs | -- | -- | (325) | -- | -- | (325) |
Reduction in allowance due to loan removals | (10,560) | (14,855) | (10,698) | (16,103) | (4,489) | (46,145) |
Balance at end of period | $ 61,471 | $ 64,565 | $ 61,753 | $ 67,629 | $ 82,016 | $ 64,565 |
Note: Certain prior period balances have been reclassified to conform to current period presentation. |
CITY NATIONAL CORPORATION | |||||
NONPERFORMING ASSETS | |||||
(unaudited) | |||||
2012 | 2011 | ||||
First | Fourth | Third | Second | First | |
(Dollars in thousands) | Quarter | Quarter | Quarter | Quarter | Quarter |
Nonperforming assets, excluding covered assets | |||||
Nonaccrual loans, excluding covered loans | |||||
Commercial | $ 19,584 | $ 19,888 | $ 34,937 | $ 24,337 | $ 19,297 |
Commercial real estate mortgages | 21,071 | 21,948 | 20,746 | 26,676 | 28,028 |
Residential mortgages | 13,628 | 9,771 | 10,512 | 14,211 | 14,544 |
Real estate construction | 48,964 | 50,876 | 70,827 | 60,543 | 81,448 |
Equity lines of credit | 8,831 | 8,669 | 8,401 | 6,668 | 6,676 |
Installment | 729 | 874 | 707 | 365 | 7,399 |
Total nonaccrual loans, excluding covered loans | 112,807 | 112,026 | 146,130 | 132,800 | 157,392 |
Other real estate owned, excluding covered OREO | 29,074 | 30,790 | 44,521 | 47,634 | 56,342 |
Total nonperforming assets, excluding covered assets | $ 141,881 | $ 142,816 | $ 190,651 | $ 180,434 | $ 213,734 |
Nonperforming covered assets | |||||
Nonaccrual loans | $ 422 | $ 422 | $ 1,023 | $ 1,408 | $ 2,343 |
Other real estate owned | 78,456 | 98,550 | 102,848 | 114,907 | 121,822 |
Total nonperforming covered assets | $ 78,878 | $ 98,972 | $ 103,871 | $ 116,315 | $ 124,165 |
Loans 90 days or more past due on accrual status, excluding covered loans | $ 654 | $ 453 | $ 379 | $ 7,214 | $ 3,679 |
Covered loans 90 days or more past due on accrual status | $ 265,175 | $ 330,169 | $ 336,193 | $ 368,379 | $ 390,267 |
Allowance for loan and lease losses as a percentage of: | |||||
Nonaccrual loans | 235.87% | 234.37% | 180.21% | 200.25% | 167.32% |
Total nonperforming assets, excluding covered assets | 187.54% | 183.84% | 138.13% | 147.39% | 123.22% |
Total loans and leases, excluding covered loans | 2.09% | 2.13% | 2.16% | 2.28% | 2.34% |
Nonaccrual loans as a percentage of total loans, excluding covered loans | 0.88% | 0.91% | 1.20% | 1.14% | 1.40% |
Nonperforming assets, excluding covered assets, as a percentage of: | |||||
Total loans and other real estate owned, excluding covered assets | 1.11% | 1.16% | 1.56% | 1.54% | 1.89% |
Total assets | 0.59% | 0.60% | 0.83% | 0.80% | 0.99% |
Note: Certain prior period balances have been reclassified to conform to current period presentation. |
CITY NATIONAL CORPORATION | ||||
AVERAGE BALANCES AND RATES | ||||
(unaudited) | ||||
2012 | 2011 | |||
First Quarter | Fourth Quarter | |||
Average | Average | Average | Average | |
(Dollars in millions) | Balance | Rate | Balance | Rate |
Assets | ||||
Interest-earning assets | ||||
Loans and leases | ||||
Commercial | $ 5,319 | 3.94% | $ 5,204 | 3.89% |
Commercial real estate mortgages | 2,166 | 4.87 | 2,077 | 5.12 |
Residential mortgages | 3,777 | 4.36 | 3,739 | 4.49 |
Real estate construction | 314 | 5.33 | 328 | 5.08 |
Equity lines of credit | 727 | 3.58 | 732 | 3.58 |
Installment | 129 | 4.91 | 133 | 4.87 |
Total loans and leases, excluding covered loans | 12,432 | 4.26 | 12,213 | 4.30 |
Covered loans | 1,439 | 10.63 | 1,554 | 11.06 |
Total loans and leases | 13,871 | 4.93 | 13,767 | 5.05 |
Due from banks - interest-bearing | 167 | 0.22 | 435 | 0.30 |
Federal funds sold and securities purchased under resale agreements | 15 | 0.28 | 115 | 0.28 |
Securities | 7,929 | 2.40 | 7,642 | 2.27 |
Other interest-earning assets | 121 | 2.30 | 125 | 2.13 |
Total interest-earning assets | 22,103 | 3.97 | 22,084 | 3.95 |
Allowance for loan and lease losses | (335) | (331) | ||
Cash and due from banks | 141 | 199 | ||
Other non-earning assets | 1,736 | 1,742 | ||
Total assets | $ 23,645 | $ 23,694 | ||
Liabilities and Equity | ||||
Interest-bearing deposits | ||||
Interest checking accounts | $ 1,952 | 0.11% | $ 1,865 | 0.12% |
Money market accounts | 6,018 | 0.15 | 6,467 | 0.18 |
Savings deposits | 358 | 0.14 | 344 | 0.17 |
Time deposits - under $100,000 | 242 | 0.49 | 262 | 0.53 |
Time deposits -- $100,000 and over | 697 | 0.51 | 718 | 0.57 |
Total interest-bearing deposits | 9,267 | 0.18 | 9,656 | 0.20 |
Federal funds purchased and securities sold under repurchase agreements | 166 | 0.08 | 2 | 0.06 |
Other borrowings | 697 | 5.09 | 701 | 4.96 |
Total interest-bearing liabilities | 10,130 | 0.51 | 10,359 | 0.52 |
Noninterest-bearing deposits | 10,950 | 10,844 | ||
Other liabilities | 396 | 355 | ||
Total equity | 2,169 | 2,136 | ||
Total liabilities and equity | $ 23,645 | $ 23,694 | ||
Net interest spread | 3.46% | 3.43% | ||
Net interest margin | 3.74% | 3.70% | ||
Average prime rate | 3.25% | 3.25% |
CITY NATIONAL CORPORATION | ||||||||||
AVERAGE BALANCES AND RATES | ||||||||||
(unaudited) | ||||||||||
2011 | ||||||||||
Fourth Quarter | Third Quarter | Second Quarter | First Quarter | Year to Date | ||||||
Average | Average | Average | Average | Average | Average | Average | Average | Average | Average | |
(Dollars in millions) | Balance | Rate | Balance | Rate | Balance | Rate | Balance | Rate | Balance | Rate |
Assets | ||||||||||
Interest-earning assets | ||||||||||
Loans and leases | ||||||||||
Commercial | $ 5,204 | 3.89% | $ 4,928 | 4.09% | $ 4,693 | 4.22% | $ 4,437 | 4.30% | $ 4,818 | 4.11% |
Commercial real estate mortgages | 2,077 | 5.12 | 1,944 | 5.30 | 1,904 | 5.67 | 1,924 | 5.56 | 1,963 | 5.40 |
Residential mortgages | 3,739 | 4.49 | 3,717 | 4.74 | 3,663 | 4.78 | 3,563 | 4.81 | 3,671 | 4.70 |
Real estate construction | 328 | 5.08 | 347 | 4.65 | 395 | 5.10 | 448 | 4.56 | 379 | 4.84 |
Equity lines of credit | 732 | 3.58 | 731 | 3.55 | 730 | 3.59 | 733 | 3.57 | 731 | 3.57 |
Installment | 133 | 4.87 | 130 | 4.94 | 131 | 4.88 | 151 | 4.81 | 136 | 4.88 |
Total loans and leases, excluding covered loans | 12,213 | 4.30 | 11,797 | 4.47 | 11,516 | 4.64 | 11,256 | 4.67 | 11,698 | 4.51 |
Covered loans | 1,554 | 11.06 | 1,664 | 10.65 | 1,770 | 8.70 | 1,811 | 7.78 | 1,699 | 9.48 |
Total loans and leases | 13,767 | 5.05 | 13,461 | 5.23 | 13,286 | 5.19 | 13,067 | 5.11 | 13,397 | 5.14 |
Due from banks - interest-bearing | 435 | 0.30 | 642 | 0.29 | 526 | 0.31 | 490 | 0.25 | 524 | 0.29 |
Federal funds sold and securities purchased under resale agreements | 115 | 0.28 | 130 | 0.28 | 143 | 0.28 | 232 | 0.27 | 154 | 0.27 |
Securities | 7,642 | 2.27 | 6,954 | 2.45 | 6,224 | 2.66 | 5,693 | 2.75 | 6,635 | 2.51 |
Other interest-earning assets | 125 | 2.13 | 130 | 2.09 | 135 | 2.09 | 139 | 2.04 | 132 | 2.09 |
Total interest-earning assets | 22,084 | 3.95 | 21,317 | 4.12 | 20,314 | 4.23 | 19,621 | 4.24 | 20,842 | 4.13 |
Allowance for loan and lease losses | (331) | (330) | (344) | (329) | (333) | |||||
Cash and due from banks | 199 | 203 | 184 | 201 | 197 | |||||
Other non-earning assets | 1,742 | 1,809 | 1,856 | 1,885 | 1,822 | |||||
Total assets | $ 23,694 | $ 22,999 | $ 22,010 | $ 21,378 | $ 22,528 | |||||
Liabilities and Equity | ||||||||||
Interest-bearing deposits | ||||||||||
Interest checking accounts | $ 1,865 | 0.12% | $ 1,727 | 0.15% | $ 1,707 | 0.17% | $ 1,772 | 0.19% | $ 1,768 | 0.16% |
Money market accounts | 6,467 | 0.18 | 6,900 | 0.35 | 6,683 | 0.43 | 6,452 | 0.45 | 6,626 | 0.35 |
Savings deposits | 344 | 0.17 | 329 | 0.29 | 327 | 0.32 | 303 | 0.34 | 326 | 0.28 |
Time deposits - under $100,000 | 262 | 0.53 | 280 | 0.48 | 308 | 0.49 | 325 | 0.56 | 294 | 0.52 |
Time deposits -- $100,000 and over | 718 | 0.57 | 801 | 0.61 | 833 | 0.70 | 823 | 0.75 | 793 | 0.66 |
Total interest-bearing deposits | 9,656 | 0.20 | 10,037 | 0.34 | 9,858 | 0.41 | 9,675 | 0.43 | 9,807 | 0.34 |
Federal funds purchased and securities sold under repurchase agreements | 2 | 0.06 | -- | 0.07 | 10 | 0.07 | -- | 0.00 | 3 | 0.07 |
Other borrowings | 701 | 4.96 | 804 | 4.46 | 855 | 4.36 | 858 | 4.41 | 804 | 4.53 |
Total interest-bearing liabilities | 10,359 | 0.52 | 10,841 | 0.64 | 10,723 | 0.72 | 10,533 | 0.75 | 10,614 | 0.66 |
Noninterest-bearing deposits | 10,844 | 9,688 | 8,927 | 8,509 | 9,499 | |||||
Other liabilities | 355 | 353 | 307 | 338 | 338 | |||||
Total equity | 2,136 | 2,117 | 2,053 | 1,998 | 2,077 | |||||
Total liabilities and equity | $ 23,694 | $ 22,999 | $ 22,010 | $ 21,378 | $ 22,528 | |||||
Net interest spread | 3.43% | 3.48% | 3.51% | 3.49% | 3.47% | |||||
Net interest margin | 3.70% | 3.79% | 3.85% | 3.84% | 3.79% | |||||
Average prime rate | 3.25% | 3.25% | 3.25% | 3.25% | 3.25% | |||||
Note: Certain prior period balances have been reclassified to conform to current period presentation. |
CITY NATIONAL CORPORATION | ||||||
CAPITAL AND CREDIT RATING DATA | ||||||
(unaudited) | ||||||
2012 | 2011 | |||||
First | Fourth | Third | Second | First | Year To | |
Quarter | Quarter | Quarter | Quarter | Quarter | Date | |
Per Common Share: | ||||||
Shares Outstanding (in thousands): | ||||||
Average - Basic | 52,741 | 52,488 | 52,481 | 52,462 | 52,320 | 52,439 |
Average - Diluted | 53,021 | 52,750 | 52,720 | 52,977 | 52,894 | 52,849 |
Period-end | 52,661 | 52,499 | 52,484 | 52,475 | 52,440 | |
Book value for shareholders | $ 41.77 | $ 40.86 | $ 40.40 | $ 39.24 | $ 37.86 | |
Closing price: | ||||||
High | $ 54.44 | $ 45.10 | $ 55.54 | $ 58.75 | $ 62.90 | $ 62.90 |
Low | 45.39 | 36.01 | 37.76 | 52.02 | 55.65 | 36.01 |
Period-end | 52.47 | 44.18 | 37.76 | 54.25 | 57.05 | |
Capital Ratios (Dollars in millions): | ||||||
Risk-based capital | ||||||
Risk-weighted assets (1) | $ 15,840 | $ 15,305 | $ 14,926 | $ 14,286 | $ 13,551 | |
Tier 1 common shareholders' equity | $ 1,611 | $ 1,565 | $ 1,530 | $ 1,493 | $ 1,449 | |
Percentage of risk-weighted assets (2) | 10.17% | 10.22% | 10.25% | 10.45% | 10.69% | |
Tier 1 capital | $ 1,616 | $ 1,570 | $ 1,535 | $ 1,523 | $ 1,479 | |
Percentage of risk-weighted assets | 10.20% | 10.26% | 10.28% | 10.66% | 10.91% | |
Total capital | $ 2,013 | $ 1,963 | $ 1,923 | $ 1,905 | $ 1,853 | |
Percentage of risk-weighted assets | 12.71% | 12.83% | 12.88% | 13.34% | 13.68% | |
Tier 1 leverage ratio | 6.98% | 6.77% | 6.82% | 7.09% | 7.09% | |
Period-end equity to period-end assets | 9.15% | 9.06% | 9.18% | 9.25% | 9.29% | |
Period-end shareholders' equity to period-end assets | 9.15% | 9.06% | 9.18% | 9.14% | 9.18% | |
Average equity to average assets | 9.17% | 9.02% | 9.21% | 9.33% | 9.35% | 9.22% |
Average shareholders' equity to average assets | 9.17% | 9.02% | 9.10% | 9.22% | 9.23% | 9.14% |
Period-end tangible equity to period-end tangible assets (2) | 7.13% | 7.01% | 7.07% | 7.08% | 7.03% | |
Average tangible equity to average tangible assets (2) | 7.12% | 6.96% | 7.08% | 7.11% | 7.05% | 7.05% |
Senior Debt Credit Ratings | ||||||
For The Period Ended March 31, 2012 | Standard & | |||||
Moody's | Fitch | 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. See page 15 for notes on non-GAAP measures. |
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 stock and restricted stock units under a share-based compensation plan that qualify as participating securities. The computation of basic and diluted EPS is presented in the following table: | ||||||
2012 | 2011 | |||||
First | Fourth | Third | Second | First | Year to | |
(Dollars in thousands, except per share amounts) | Quarter | Quarter | Quarter | Quarter | Quarter | Date |
Basic EPS: | ||||||
Net income attributable to City National Corporation | $ 46,265 | $ 43,860 | $ 41,398 | $ 47,471 | $ 39,692 | $ 172,421 |
Less: Earnings allocated to participating securities | 738 | 690 | 655 | 759 | 578 | 2,678 |
Earnings allocated to shareholders | $ 45,527 | $ 43,170 | $ 40,743 | $ 46,712 | $ 39,114 | $ 169,743 |
Weighted average shares outstanding | 52,741 | 52,488 | 52,481 | 52,462 | 52,320 | 52,439 |
Basic earnings per share | $ 0.86 | $ 0.82 | $ 0.78 | $ 0.89 | $ 0.75 | $ 3.24 |
Diluted EPS: | ||||||
Earnings allocated to shareholders (1) | $ 45,530 | $ 43,173 | $ 40,745 | $ 46,718 | $ 39,119 | $ 169,759 |
Weighted average shares outstanding | 52,741 | 52,488 | 52,481 | 52,462 | 52,320 | 52,439 |
Dilutive effect of equity awards | 280 | 262 | 239 | 515 | 574 | 410 |
Weighted average diluted shares outstanding | 53,021 | 52,750 | 52,720 | 52,977 | 52,894 | 52,849 |
Diluted earnings per share | $ 0.86 | $ 0.82 | $ 0.77 | $ 0.88 | $ 0.74 | $ 3.21 |
(1) Earnings allocated to shareholders for basic and diluted EPS may differ under the two-class method as a result of adding common stock equivalents for options to dilutive shares outstanding, which alters the ratio used to allocate earnings to shareholders and participating securities for the purposes of calculating diluted EPS. |
CITY NATIONAL CORPORATION | ||||
SELECTED FINANCIAL INFORMATION ON COVERED ASSETS | ||||
(unaudited) | ||||
The following table provides selected components of income and expense related to covered assets: | ||||
2012 | 2011 | 2011 | ||
First | Fourth | First | ||
(in thousands) | Quarter | Quarter | Quarter | |
Summary Totals | ||||
Net impairment income (expense) (Sum of A) | $ 2,756 | $ (52) | $ (4,344) | |
Other covered asset (expense) income, net | (1,893) | 394 | (147) | |
Total income (expense), net | $ 863 | $ 342 | $ (4,491) | |
Interest income (1) | ||||
Income on loans paid-off or fully charged-off | $ 15,699 | $ 18,902 | $ 7,389 | |
Provision for losses on covered loans | ||||
Provision for losses on covered loans | A | 7,466 | 17,667 | 19,116 |
Noninterest income related to covered assets | ||||
FDIC loss sharing income, net | ||||
Gain on indemnification asset | A | $ 10,839 | $ 17,675 | $ 15,048 |
Indemnification asset accretion | (4,025) | (3,775) | (3,624) | |
Net FDIC reimbursement for OREO and loan expenses | 10,441 | 13,858 | 11,118 | |
Removal of indemnification asset for loans paid off or fully charged-off | (6,516) | (5,955) | (3,513) | |
Removal of indemnification asset for unfunded loan commitments and loans transferred to OREO | (2,113) | (4,714) | (7,673) | |
Removal of indemnification asset for OREO and net reimbursment to FDIC for OREO sales | (2,656) | (1,543) | (1,282) | |
Loan recoveries shared with FDIC | (4,487) | (7,853) | (1,971) | |
Increase in FDIC clawback liability | A | (617) | (60) | (276) |
Other | -- | -- | 778 | |
Total FDIC loss sharing income, net | 866 | 7,633 | 8,605 | |
Gain on disposal of assets | ||||
Net gain on sale of OREO | 2,137 | 1,927 | 1,628 | |
Other income | ||||
Net gain on transfers of covered loans to OREO | 2,483 | 6,824 | 10,330 | |
Amortization of fair value on acquired unfunded loan commitments | 559 | 558 | 692 | |
OREO income | 905 | 406 | 661 | |
Other | (1,018) | (745) | 29 | |
Total other income | 2,929 | 7,043 | 11,712 | |
Total noninterest income related to covered assets | $ 5,932 | $ 16,603 | $ 21,945 | |
Noninterest expense related to covered assets (2) | ||||
Other real estate owned | ||||
Valuation write-downs | $ 7,808 | $ 9,984 | $ 8,305 | |
Holding costs and foreclosure expense | 3,207 | 4,890 | 4,493 | |
Total other real estate owned | 11,015 | 14,874 | 12,798 | |
Legal and professional fees | 2,278 | 2,609 | 1,819 | |
Other operating expense | ||||
Other covered asset expenses | 9 | 13 | 92 | |
Total noninterest expense related to covered assets (3) | $ 13,302 | $ 17,496 | $ 14,709 | |
Total income (expense), net | $ 863 | $ 342 | $ (4,491) | |
Note: Certain prior period balances have been reclassified to conform to current period presentation. | ||||
(1) Excludes core yield in interest income related to covered loans. | ||||
(2) OREO, legal and professional fees and other expenses related to covered assets must meet certain FDIC criteria in order for the expense amounts to be reimbursed. Certain amounts reflected in these categories may not be reimbursed by the FDIC. | ||||
(3) Excludes personnel and other corporate overhead expenses that the Company incurs to service covered assets and costs associated with the branches acquired in FDIC-assisted acquisitions. |
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 participants' interest in tangible equity as a measure of capital. A reconciliation of the GAAP to non-GAAP measure is set forth below: | ||||||||||||
2012 | 2011 | |||||||||||
First | Fourth | Third | Second | First | Year to | |||||||
(Dollars in thousands) | Quarter | Quarter | Quarter | Quarter | Quarter | Date | ||||||
Period End: | ||||||||||||
Total equity | $ 2,199,565 | $ 2,144,849 | $ 2,120,465 | $ 2,084,010 | $ 2,010,627 | |||||||
Less: Goodwill and other intangibles | (521,717) | (522,753) | (524,103) | (526,207) | (527,419) | |||||||
Tangible equity (A) | 1,677,848 | 1,622,096 | 1,596,362 | 1,557,803 | 1,483,208 | |||||||
Total assets | $ 24,038,489 | $ 23,666,291 | $ 23,104,260 | $ 22,526,089 | $ 21,635,932 | |||||||
Less: Goodwill and other intangibles | (521,717) | (522,753) | (524,103) | (526,207) | (527,419) | |||||||
Tangible assets (B) | $ 23,516,772 | $ 23,143,538 | $ 22,580,157 | $ 21,999,882 | $ 21,108,513 | |||||||
Period-end tangible equity to period-end tangible assets (A)/(B) | 7.13% | 7.01% | 7.07% | 7.08% | 7.03% | |||||||
Average Balance: | ||||||||||||
Total equity | $ 2,168,748 | $ 2,136,215 | $ 2,117,249 | $ 2,053,447 | $ 1,998,006 | $ 2,076,721 | ||||||
Less: Goodwill and other intangibles | (522,182) | (523,206) | (525,300) | (527,072) | (528,205) | (525,930) | ||||||
Tangible equity (C) | 1,646,566 | 1,613,009 | 1,591,949 | 1,526,375 | 1,469,801 | 1,550,791 | ||||||
Total assets | $ 23,644,899 | $ 23,694,160 | $ 22,998,562 | $ 22,009,749 | $ 21,377,904 | $ 22,527,750 | ||||||
Less: Goodwill and other intangibles | (522,182) | (523,206) | (525,300) | (527,072) | (528,205) | (525,930) | ||||||
Tangible assets (D) | $ 23,122,717 | $ 23,170,954 | $ 22,473,262 | $ 21,482,677 | $ 20,849,699 | $ 22,001,820 | ||||||
Average tangible equity to average tangible assets (C)/(D) | 7.12% | 6.96% | 7.08% | 7.11% | 7.05% | 7.05% | ||||||
(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 participants' interest in the Tier 1 common shareholders' equity to risk-based assets ratio. | ||||||||||||
2012 | 2011 | |||||||||||
First | Fourth | Third | Second | First | ||||||||
(Dollars in thousands) | Quarter | Quarter | Quarter | Quarter | Quarter | |||||||
Tier 1 capital | $ 1,616,099 | $ 1,570,101 | $ 1,534,831 | $ 1,523,269 | $ 1,478,820 | |||||||
Less: Noncontrolling interest | -- | -- | -- | (25,089) | (25,089) | |||||||
Less: Trust preferred securities | (5,155) | (5,155) | (5,155) | (5,155) | (5,155) | |||||||
Tier 1 common shareholders' equity (A) | $ 1,610,944 | $ 1,564,946 | $ 1,529,676 | $ 1,493,025 | $ 1,448,576 | |||||||
Risk-weighted assets (B) | $ 15,839,944 | $ 15,305,328 | $ 14,925,715 | $ 14,285,572 | $ 13,551,318 | |||||||
Tier 1 common shareholders' equity to risk-based assets (A)/(B) | 10.17% | 10.22% | 10.25% | 10.45% | 10.69% |
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: 62568402