Attached files

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