Attached files

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

EXHIBIT 99.1

City National Corp. Reports 2011 Net Income of $172.4 Million, Up 37 Percent From 2010; Fourth Quarter 2011 Net Income Totals $43.9 Million, or $0.82 Per Share

Loans and deposits grow to record levels

Total assets reach all-time high of $23.7 billion

LOS ANGELES, Jan. 19, 2012 (GLOBE NEWSWIRE) -- City National Corporation (NYSE:CYN), the parent company of wholly owned City National Bank, today reported fourth-quarter 2011 net income of $43.9 million, or $0.82 per share, up 10 percent from $39.7 million, or $0.74 per share in the fourth quarter of 2010.

Full-year 2011 net income available to common shareholders totaled $172.4 million, or $3.21 per share, up 37 percent from $125.5 million, or $2.36 per share, in 2010.

City National also announced today that its Board of Directors has approved an increase in the quarterly common stock cash dividend to $0.25 per share, up from $0.20 per share. The quarterly dividend is payable on February 15, 2012 to stockholders of record on February 1, 2012.

FOURTH-QUARTER AND YEAR-END 2011 HIGHLIGHTS

  • Fully taxable-equivalent net interest income amounted to $206.0 million in the fourth quarter of 2011, up 1 percent from the third quarter of 2011 and 9 percent from the year-earlier period. Fully taxable-equivalent net interest income for the full year amounted to $790.3 million, up 6 percent from 2010.
      
  • Average deposit balances grew to a record $20.5 billion in the fourth quarter of 2011, up 4 percent from $19.7 billion in the third quarter of 2011 and 10 percent from $18.7 billion in the fourth quarter of 2010. Average core deposits grew 5 percent from the third quarter of 2011 and 12 percent from the fourth quarter of 2010. They account for 96 percent of average deposit balances. Average deposits for the full year amounted to $19.3 billion, up 8 percent from 2010.
      
  • Average fourth-quarter loan balances were $12.2 billion, up 4 percent from the third quarter of 2011 and 7 percent from the fourth quarter of 2010, excluding loans covered by City National's acquisition-related loss‑sharing agreements with the Federal Deposit Insurance Corporation (FDIC). Average fourth-quarter commercial loan balances grew 6 percent from the third quarter of 2011 and 18 percent from the year-earlier period. Average loans for the full year were $11.7 billion, up 1 percent from 2010.
      
  • The company recorded a $5.0 million provision for loan and lease losses, excluding FDIC-covered loans, in the fourth quarter of 2011, which brought total provisions for the year to $12.5 million, down from $103.0 million in 2010. The company remains adequately reserved at 2.13 percent of total loans, excluding FDIC-covered loans.

"City National's strong 2011 performance demonstrated the strength, capabilities and momentum that our organization has built over the past three years and the stability and security of 19 consecutive years of profitability," said Chairman and CEO Russell Goldsmith.  "Assets, revenue and deposits all reached record levels, and loans picked up in the second half of the year.  Earnings rose substantially, while credit quality continued to improve and capital ratios remained strong.  We also continued to invest for the future.  City National opened additional offices in New York, Los Angeles and San Jose and expanded into Nashville and Atlanta, two important centers for the entertainment industry.  We added new clients and colleagues and further expanded the company's financial products, technology and capabilities.

"Despite the challenges of low interest rates and a slow-growing economy, City National's outlook for continuing growth is good."

  For the three months ended   For the three  
Dollars in millions, December 31, % months ended %
except per share data 2011 2010 Change September 30, 2011 Change
Earnings Per Share  $ 0.82  $ 0.74 11  $ 0.77 6
Net Income Attributable to CNC  43.9  39.7 10  41.4 6
           
Average Assets  $ 23,694.2  $ 21,922.2 8  $ 22,998.6 3
Return on Average Assets 0.73% 0.72% 1 0.71% 3
Return on Average Equity 8.15% 7.99% 2 7.85% 4

ASSETS

Total assets at December 31, 2011 grew to a record $23.7 billion, up 2 percent from the third quarter of 2011 and 11 percent from the fourth quarter of 2010.

REVENUE

Revenue for the fourth quarter of 2011 was $288.0 million, up 7 percent from the third quarter of 2011 and 3 percent from the fourth quarter of 2010. Revenue for the full-year 2011 totaled $1.1 billion, up 2 percent from 2010.

NET INTEREST INCOME

Fully taxable-equivalent net interest income was $206.0 million in the fourth quarter of 2011, up 1 percent from the third quarter of 2011 and 9 percent from the same period of 2010. Fully taxable-equivalent net interest income for the full-year 2011 was $790.3 million, up 6 percent from $743.5 million in 2010. 

Fourth-quarter average deposits reached a record $20.5 billion, up 4 percent from the third quarter of 2011 and 10 percent from the fourth quarter of 2010. Average deposits for the full-year 2011 totaled $19.3 billion, up 8 percent from 2010. Period-end deposits grew to $20.4 billion, up 2 percent from September 30, 2011 and 12 percent from December 31, 2010.

Average core deposits were $19.8 billion in the fourth quarter of 2011, up 5 percent from the third quarter of 2011 and 12 percent from the same period of 2010. Full-year 2011 average core deposits grew 10 percent from 2010.

Fourth-quarter 2011 average noninterest-bearing deposits were up 12 percent from the third quarter of 2011 and 25 percent from the same period of 2010. Average noninterest-bearing balances for the full-year 2011 were up 17 percent from 2010.

Treasury Services deposit balances, which consist primarily of title, escrow and property management deposits, averaged $1.7 billion in the fourth quarter of 2011, down 5 percent from the third quarter of 2011, but up 9 percent from the same period of 2010. Treasury Services deposit balances averaged $1.7 billion for the full-year 2011, up 19 percent from 2010. This increase reflects the addition of new title and escrow clients, as well as an increase in commercial real estate activity and residential refinance activity.

Fourth-quarter average loan balances, excluding FDIC-covered loans, were $12.2 billion, up 4 percent from the third quarter of 2011 and 7 percent from the fourth quarter of 2010. Full-year 2011 average loans, excluding FDIC-covered loans, were $11.7 billion, up 1 percent from 2010.

Fourth-quarter average commercial loans were up 6 percent from the third quarter of 2011 and 19 percent from the same period 2010.

Average balances for commercial real estate mortgages were up 7 percent from the third quarter of 2011 and 6 percent from the fourth quarter of 2010. Average balances for commercial real estate construction loans were down 5 percent from the third quarter of 2011 and 39 percent from the fourth quarter of 2010.

Average balances for single-family residential mortgage loans, most of which are made to City National's private banking clients, were up 1 percent from the third quarter of 2011 and 5 percent from the year-ago period.

Average securities for the fourth quarter of 2011 totaled $7.6 billion, up 10 percent from the third quarter of 2011 and 41 percent from the fourth quarter of 2010, as deposit growth continued to outpace loan growth. The average duration of total securities at December 31, 2011 was 2.4 years, compared to 2.1 years at the end of the third quarter of 2011 and 2.8 years at December 31, 2010. 

City National's net interest margin in the fourth quarter of 2011 averaged 3.70 percent, compared with 3.79 percent in the third quarter of 2011 and 3.71 percent in the fourth quarter of 2010. For the full-year 2011, City National's net interest margin averaged 3.79 percent, compared with 3.86 percent in the previous year. The declines were due primarily to strong deposit growth and lower loan yields. The company continued to invest a large share of its growing deposits in securities and other liquid assets.

Fourth-quarter net interest income included $18.9 million from the FDIC-covered loans that were repaid or charged off during the quarter. This compares with $18.3 million in the third quarter of 2011 and $7.0 million in the fourth quarter of 2010.

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

  For the three months ended   For the three  
  December 31, % months ended %
Dollars in millions 2011 2010 Change September 30, 2011 Change
Average Loans and Leases,          
 excluding Covered Loans  $ 12,213.4  $ 11,372.5 7  $ 11,796.6 4
Average Covered Loans  1,554.2  1,907.9 (19)  1,664.3 (7)
Average Total Securities   7,641.5  5,430.2 41  6,954.1 10
Average Earning Assets  22,083.9  20,125.9 10  21,316.6 4
Average Deposits  20,500.1  18,687.2 10  19,724.6 4
Average Core Deposits  19,781.8  17,722.2 12  18,923.6 5
Fully Taxable-Equivalent          
Net Interest Income  206.0  188.3 9  203.6 1
Net Interest Margin 3.70% 3.71% (0) 3.79% (2)

COVERED ASSETS

Loans and other real estate owned (OREO) assets acquired in City National's FDIC‑assisted bank acquisitions totaled $1.5 billion at the end of the fourth quarter of 2011, down from $1.7 billion at September 30, 2011 and $1.9 billion at December 31, 2010. 

In the fourth quarter of 2011, the company recorded a nominal non-cash net impairment charge to reflect results of the quarterly update of cash-flow projections for the FDIC-covered loans. The loss reflects a provision for loan losses of $17.7 million for covered loans and an offsetting $17.6 million of noninterest income related to City National's loss-sharing agreements with the FDIC.  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 $98.5 million at December 31, 2011, compared to $102.8 million at the end of the third quarter of 2011 and $120.9 million in the fourth quarter of 2010.

NONINTEREST INCOME

Noninterest income was $86.4 million in the fourth quarter of 2011, up 24 percent from the third quarter of 2011 but down 9 percent from the year-ago quarter. Fourth-quarter 2011 results included net FDIC loss-sharing income of $7.6 million compared to net FDIC loss-sharing expense of $14.2 million in the third quarter of 2011 and net FDIC loss-sharing income of $26.3 million in the fourth quarter of 2010.

City National's noninterest income totaled $341.9 million in the full year of 2011, down 5 percent from 2010. Results for 2011 included a second-quarter gain of $8.2 million on an FDIC-assisted bank acquisition, while 2010 results included acquisition gains totaling $27.3 million.

In the fourth quarter of 2011, noninterest income accounted for 30 percent of City National's total revenue, compared to 26 percent in the third quarter of 2011 and 34 percent in the fourth quarter of 2010.

Wealth Management

City National's assets under management totaled $31.3 billion as of December 31, 2011, down 7 percent from the third quarter of 2011 and 15 percent from the same period of 2010.

Trust and investment fees were $33.0 million, down 7 percent from the third quarter of 2011 and 4 percent from the fourth quarter of 2010. Full-year trust and investment fee income rose 4 percent from 2010.

The declines in assets under management and trust and investment fees from the third quarter of 2011 were due to the divestiture of certain institutional assets by one of the company's investment management affiliates.  This was partially offset by higher equity values. The declines from the year-earlier quarter were primarily attributable to the divestiture noted above as well as the deconsolidation of another affiliate in the second quarter of 2011.

Money-market mutual fund and brokerage fees totaled $4.8 million, down 5 percent from the third quarter of 2011 and 26 percent from the year-earlier period. Money-market mutual fund and brokerage fee income was $20.4 million in the full-year 2011, down 14 percent from 2010. The declines in money-market mutual fund and brokerage fees were due primarily to the impact of extraordinarily low short-term interest rates and narrowing spreads.

  At or for the    At or for the  
  three months ended   three months  
  December 31, % ended %
Dollars in millions 2011 2010 Change September 30, 2011 Change
           
Trust and Investment Fee Revenue  $ 33.0  $ 34.5 (4)  $ 35.4 (7)
Brokerage and Mutual Fund Fees  4.8  6.5 (26)  5.1 (5)
Assets Under Management (1)  31,326.3  36,753.7 (15)  33,590.5 (7)
Assets Under Management          
or Administration (1)  54,492.4  58,470.8 (7)  55,647.1 (2)
           
(1) Excludes $16.0 billion, $16.1 billion and $21.3 billion of assets under management for asset managers in which City National 
 held a noncontrolling ownership interest as of December 31, 2011, September 30, 2011 and December 31, 2010, respectively.

Other Noninterest Income

Fourth-quarter income from cash management and deposit transaction fees was $10.7 million, down 3 percent from the third quarter of 2011 and 6 percent from the fourth quarter of 2010. Full-year 2011 cash management and deposit transaction fees were $44.3 million, down 7 percent from 2010. The declines were due to higher deposit balances used to offset service charge fees.

Fee income from foreign exchange services and letters of credit totaled $8.8 million in the fourth quarter of 2011, down 15 percent from the third quarter of 2011, but up 3 percent from the fourth quarter of 2010. The decline was due primarily to unusually high foreign exchange volume in the third quarter of 2011. Full-year 2011 foreign exchange services and letters of credit fee income totaled $36.5 million, up 17 percent from 2010, largely reflecting increased client activity and the addition of new clients.

Other income was $17.5 million in the fourth quarter of 2011, up 30 percent from the third quarter of 2011 and 92 percent from the year-ago period. Other income for the full-year 2011 was $75.7 million, up 135 percent from 2010. Results for the full-year 2011 reflect higher gains on the transfer of covered loans to OREO. In addition, 2010 results included pre-tax charges of $6.8 million for the redemption of trust preferred securities, $5.9 million related to one of the company's affiliated investment advisors and $12.3 million for the early retirement of debt.

NONINTEREST EXPENSE

City National's fourth-quarter 2011 noninterest expense amounted to $198.2 million, virtually unchanged from the third quarter of 2011 but down 3 percent from the fourth quarter of 2010.

Noninterest expense for the full-year 2011 amounted to $805.1 million, up 7 percent from 2010.  The increase was due largely to higher compensation costs, as well as increased expenses for OREO, marketing and advertising, and legal and professional services. Approximately 90 percent of 2011 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 charge-offs in the fourth quarter of 2011 totaled $5.5 million, or 0.18 percent of total loans and leases on an annualized basis. The company realized net charge-offs of $10.6 million, or 0.36 percent, in the third quarter of 2011 and $19.0 million, or 0.66 percent, in the fourth quarter of 2010.

At December 31, 2011, nonperforming assets amounted to $142.8 million, or 1.16 percent of the company's total loans and leases and OREO, compared to $190.7 million, or 1.56 percent, at September 30, 2011, and $248.2 million, or 2.17 percent, at December 31, 2010.

Nonaccrual loans at December 31, 2011 were $112.0 million, compared to $146.1 million at September 30, 2011 and $190.9 million at December 31, 2010. Criticized and classified loans declined from the third quarter of 2011, and overall credit trends remain favorable.

  As of As of As of
  December 31, 2011 September 30, 2011 December 31, 2010
Period-end Loans (in millions) Total Nonaccrual Total Nonaccrual Total Nonaccrual
             
Commercial $ 5,246.1 $ 19.9 $ 5,166.8 $ 34.9 $ 4,514.3 $ 21.7
Commercial Real Estate Mortgages  2,110.8  21.9  2,059.1  20.8  1,958.3  44.9
Residential Mortgages  3,763.2  9.8  3,742.8  10.5  3,552.3  18.7
Real Estate Construction  315.6  50.9  335.7  70.8  467.8  98.2
Equity Lines of Credit  741.1  8.6  728.9  8.4  733.7  6.8
Other Loans  132.6  0.9  130.9  0.7  160.2  0.6
 Total Loans (1) $ 12,309.4 $ 112.0 $ 12,164.2 $ 146.1 $ 11,386.6 $ 190.9
             
Other Real Estate Owned (1)    30.8    44.5    57.3
Total Nonperforming Assets, excluding          
 Covered Assets   $ 142.8   $ 190.6   $ 248.2
             
(1) Excludes covered loans, net of allowance, of $1.4 billion, $1.6 billion and $1.8 billion at December 31, 2011, September 30, 2011 and
 December 31, 2010, respectively, and covered other real estate owned of $98.5 million, $102.8 million and $120.9 million at
 December 31, 2011, September 30, 2011 and December 31, 2010, respectively.

City National recorded a provision for credit losses of $5.0 million in the fourth quarter of 2011, bringing its total provisions for the year to $12.5 million. The company recorded total provisions of $103.0 million in 2010, including $3.0 million in the fourth quarter of the year.

At December 31, 2011, City National's allowance for loan and lease losses totaled $262.6 million, or 2.13 percent of total loans and leases. That compares with $263.3 million, or 2.16 percent, at the end of the third quarter of 2011 and $257.0 million, or 2.26 percent, at December 31, 2010. The company also maintains an additional $23.1 million in reserves for off-balance-sheet credit commitments.

Commercial Loans

Commercial loan net charge-offs were $12.5 million in the fourth quarter of 2011. This compares to net charge-offs of $2.9 million in the third quarter of 2011 and $6.5 million in the year-earlier period. Net charge-offs in the full year of 2011 amounted to $14.8 million, compared to net charge-offs of $63.3 million in 2010.

Commercial loans on nonaccrual totaled $19.9 million in the fourth quarter of 2011, compared to $34.9 million at September 30, 2011, and $21.7 million at December 31, 2010.

Construction Loans

City National's $315.6 million commercial real estate construction portfolio includes secured loans to developers of residential and nonresidential properties. This portfolio has been reduced 33 percent since December 31, 2010, and construction loans now account for less than 3 percent of the company's total loans.

Fourth-quarter net recoveries of construction loans were $6.9 million, compared to net charge-offs of $6.2 million in the third quarter of 2011 and $5.5 million in the fourth quarter of 2010. Full-year net recoveries of construction loans were $5.0 million, compared to net charge-offs of $30.6 million in 2010.

At December 31, 2011, construction loans on nonaccrual totaled $50.9 million, compared to $70.8 million at September 30, 2011 and $98.2 million at December 31, 2010.

Commercial Real Estate Mortgage Loans

Fourth-quarter net charge-offs in the company's $2.1 billion commercial real estate mortgage portfolio were $87,000, compared to net charge-offs of $452,000 in the third quarter of 2011 and $5.3 million in the fourth quarter of 2010. Full-year net recoveries were $6.9 million, compared to net charge-offs of $29.6 million in 2010.

Commercial real estate mortgage loans on nonaccrual totaled $21.9 million, compared to $20.7 million at September 30, 2011 and $44.9 million at December 31, 2010.

Residential Mortgage Loans and Equity Lines of Credit

City National's $3.8 billion residential mortgage portfolio and $741.1 million home-equity portfolio continued to perform exceptionally well.  Together, they accounted for $429,000 in net charge-offs in the fourth quarter of 2011 compared to $675,000 at September 30, 2011, and $1.3 million at December 31, 2010.  Full-year 2011 net charge-offs amounted to $2.8 million, compared to $5.2 million in 2010.

Residential mortgage loans and lines of credit on nonaccrual were $18.4 million in the fourth quarter of 2011, compared to $18.9 million in the third quarter of 2011 and $25.5 million in the fourth quarter of 2010. 

INCOME TAXES

City National's effective tax rate for the fourth quarter of 2011 was 33.9 percent, up from 21.4 percent in the year-earlier period, primarily due to higher pretax income. The company's full-year 2011 effective tax rate was 30.6 percent, up from 16.2 percent in the prior year, due in part to higher pretax income. The 2010 tax rate also reflects a favorable tax litigation settlement.

CAPITAL LEVELS

City National remains well-capitalized, ending the fourth quarter of 2011 with a Tier 1 common shareholders' equity ratio of 10.2 percent, compared to 10.2 percent at September 30, 2011 and 10.3 percent at December 31, 2010.[i]

Total risk-based capital and Tier 1 risk-based capital ratios at December 31, 2011 were 12.8 percent and 10.3 percent, respectively. City National's Tier 1 leverage ratio at December 31, 2011 was 6.8 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 September 30, 2011 were 12.9 percent, 10.3 percent and 6.8 percent, respectively.

The period-end ratio of equity to total assets at December 31, 2011 was 9.1 percent, compared to 9.2 percent at September 30, 2011 and 9.3 percent at December 31, 2010.

2012 OUTLOOK

Management anticipates continuing net income growth in 2012. Loans, deposits and capital ratios are expected to increase, and credit quality will likely continue to improve, though rising loan balances are expected to require appropriately higher loan-loss provisions. This outlook reflects management's expectations for moderate economic growth in 2012. Interest rates are expected to remain low for the entire year.

CONFERENCE CALL

City National Corporation will host a conference call this afternoon to discuss fourth-quarter 2011 financial results. The call will begin at 2:00 p.m. PST. 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 36748488.  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. The corporation and its investment affiliates manage or administer $54.5 billion in client investment assets, including more than $31.3 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 2010 and the new rules and regulations to be promulgated by supervisory and oversight agencies implementing the new legislation, taking into account that the precise timing, extent and nature of such rules and regulations and the impact on the company is uncertain, (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, and (24) the success of the company at managing the risks involved in the foregoing.

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

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

[i] For notes on non-GAAP measures, see page 15 of the Selected Financial Information.

CITY NATIONAL CORPORATION            
FINANCIAL HIGHLIGHTS            
(unaudited)            
  Three Months Twelve Months
For The Period Ended December 31, 2011 2010 % Change 2011 2010 % Change
Per Common Share            
Net income available to common shareholders            
Basic  $ 0.82  $ 0.75  9  $ 3.24  $ 2.38  36
Diluted  0.82  0.74  11  3.21  2.36  36
Dividends  0.20  0.10  100  0.80  0.40  100
Book value  40.86  37.51  9
             
Results of Operations: (In millions)            
Interest income  $ 215  $ 206  4  $ 843  $ 830  2
Interest expense 13 21  (35) 70 100  (30)
Net interest income 202 185  9 773 730  6
Net interest income (Fully taxable-equivalent) 206 188  9 790 743  6
Total revenue 288 280  3 1,115 1,092  2
Provision for credit losses on loans and leases, excluding covered loans 5 3  67 13 103  (88)
Provision for losses on covered loans 18 21  (18) 44 76  (43)
Net income attributable to City National Corporation 44 40  10 172 131  31
Net income available to common shareholders 44 40  10 172 125  37
             
Financial Ratios:            
Performance Ratios:            
Return on average assets  0.73%  0.72%    0.77%  0.62%  
Return on average common shareholders' equity  8.15  7.99    8.38  6.59  
Period-end equity to period-end assets  9.06  9.29  
Net interest margin  3.70  3.71    3.79  3.86  
Expense to revenue ratio  62.73  66.39    65.53  62.45  
Capital Adequacy Ratios (Period-end):            
Tier 1 leverage  6.77  6.74  
Tier 1 risk-based capital  10.26  10.52  
Total risk-based capital  12.83  13.28  
             
Asset Quality Ratios:            
Allowance for loan and lease losses to:            
Total loans and leases, excluding covered loans  2.13%  2.26%  
Nonaccrual loans  234.37  134.61  
Nonperforming assets, excluding covered assets, to:            
Total loans and leases and other real estate owned, excluding covered assets  1.16  2.17  
Total assets  0.60  1.16  
Net charge-offs to average total loans and leases, excluding covered loans (annualized)  (0.18)%  (0.66)%    (0.05)%  (1.13)%  
             
Average Balances: (In millions)            
Loans and leases, excluding covered loans  $ 12,213  $ 11,372  7  $ 11,698  $ 11,577  1
Covered loans 1,554 1,908  (19) 1,699 1,940  (12)
Securities 7,642 5,430  41 6,635 4,677  42
Interest-earning assets 22,084 20,126  10 20,842 19,270  8
Assets 23,694 21,922  8 22,528 21,157  6
Core deposits 19,782 17,722  12 18,512 16,758  10
Deposits 20,500 18,687  10 19,306 17,868  8
Interest-bearing liabilities 10,359 10,945  (5) 10,614 10,779  (2)
Common shareholders' equity 2,136 1,974  8 2,058 1,903  8
Total equity 2,136 1,999  7 2,077 1,961  6
             
Period-End Balances: (In millions)            
Loans and leases, excluding covered loans  $ 12,309  $ 11,387  8
Covered loans 1,482 1,858  (20)
Securities 8,102 5,976  36
Assets 23,666 21,353  11
Core deposits 19,728 17,294  14
Deposits 20,388 18,177  12
Common shareholders' equity 2,145 1,960  9
Total equity 2,145 1,985  8
             
Wealth Management: (In millions) (1)            
Assets under management  $ 31,326  $ 36,754  (15)
Assets under management or administration 54,492 58,471  (7)
             
(1) Excludes $16.0 billion and $21.3 billion of assets under management for asset managers in which City National held a noncontrolling ownership interest as of December 31, 2011 and December 31, 2010, respectively.
   
Note: Certain prior period balances have been reclassified to conform to current period presentation.  
             
             
CITY NATIONAL CORPORATION            
CONSOLIDATED STATEMENTS OF INCOME            
(unaudited)            
  Three Months Ended Twelve Months Ended
(Dollars in thousands December 31, December 31,
except per share data) 2011 2010 % Change 2011 2010 % Change
Interest income  $ 215,252  $ 206,266  4  $ 843,090  $ 830,196  2
Interest expense  13,695  21,160  (35)  70,100  99,871  (30)
Net Interest Income  201,557  185,106  9  772,990  730,325  6
             
Provision for credit losses on loans and leases, excluding covered loans  5,000  3,000  67  12,500  103,000  (88)
Provision for losses on covered loans  17,667  21,469  (18)  43,646  76,218  (43)
             
Noninterest Income            
Trust and investment fees  32,995  34,547  (4)  140,732  134,727  4
Brokerage and mutual fund fees  4,836  6,506  (26)  20,440  23,742  (14)
Cash management and deposit transaction fees  10,689  11,389  (6)  44,305  47,593  (7)
International services  8,783  8,510  3  36,466  31,297  17
FDIC loss sharing income (expense), net  7,633  26,287  (71)  (8,637)  63,335  (114)
(Loss) gain on securities  (273)  (2,917)  (91)  4,415  (1,638)  370
Gain on disposal of assets  4,263  1,657  157  20,300  2,837  616
Gain on acquisition  --  --  --  8,164  27,339  (70)
Other  17,476  9,089  92  75,682  32,143  135
Total noninterest income  86,402  95,068  (9)  341,867  361,375  (5)
             
Noninterest Expense            
Salaries and employee benefits  112,822  111,857  1  448,702  409,823  9
Net occupancy of premises  13,616  14,852  (8)  54,340  55,567  (2)
Legal and professional fees  10,846  14,071  (23)  49,955  47,641  5
Information services  8,359  7,830  7  32,097  30,824  4
Depreciation and amortization  7,014  6,784  3  27,596  25,845  7
Amortization of intangibles  1,350  2,233  (40)  7,727  9,036  (14)
Marketing and advertising  8,101  7,112  14  28,920  23,112  25
Office services and equipment  4,234  4,276  (1)  17,968  16,381  10
Other real estate owned  15,233  16,380  (7)  65,044  63,111  3
FDIC assessments  4,480  7,311  (39)  29,480  29,055  1
Other  12,174  11,322  8  43,266  40,935  6
Total noninterest expense  198,229  204,028  (3)  805,095  751,330  7
             
Income Before Taxes  67,063  51,677  30  253,616  161,152  57
             
Applicable Income Taxes  22,758  11,035  106  77,561  26,055  198
             
Net Income  $ 44,305  $ 40,642  9  $ 176,055  $ 135,097  30
             
Less: Net income attributable to noncontrolling interest  445  899  (51)  3,634  3,920  (7)
             
Net income attributable to City National Corporation  $ 43,860  $ 39,743  10  $ 172,421  $ 131,177  31
             
Less: Dividends and accretion on preferred stock  --  --  --  --  5,702  (100)
             
Net income available to common shareholders  $ 43,860  $ 39,743  10  $ 172,421  $ 125,475  37
             
Other Data:            
Earnings per common share - basic  $ 0.82  $ 0.75  9  $ 3.24  $ 2.38  36
Earnings per common share - diluted  $ 0.82  $ 0.74  11  $ 3.21  $ 2.36  36
Dividends paid per common share  $ 0.20  $ 0.10  100  $ 0.80  $ 0.40  100
Common dividend payout ratio  24.25%  13.27%  83  24.64%  16.75%  47
Return on average assets  0.73%  0.72%  1  0.77%  0.62%  24
Return on average common shareholders' equity  8.15%  7.99%  2  8.38%  6.59%  27
Net interest margin (Fully taxable-equivalent)  3.70%  3.71%  (0)  3.79%  3.86%  (2)
Full-time equivalent employees  3,256  3,178  2      
             
Note: Certain prior period balances have been reclassified to conform to current period presentation.
           
           
CITY NATIONAL CORPORATION          
CONSOLIDATED QUARTERLY STATEMENTS OF INCOME          
(unaudited)          
  2011
(Dollars in thousands 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)
(Loss) gain on securities  (273)  3,327  1,395  (34)  4,415
Gain on disposal of assets  4,263  5,191  8,422  2,424  20,300
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 common share - basic  $ 0.82  $ 0.78  $ 0.89  $ 0.75  $ 3.24
Earnings per common share - diluted  $ 0.82  $ 0.77  $ 0.88  $ 0.74  $ 3.21
Dividends paid per common share  $ 0.20  $ 0.20  $ 0.20  $ 0.20  $ 0.80
Common 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 common 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 QUARTERLY STATEMENTS OF INCOME          
(unaudited)          
  2010
(Dollars in thousands Fourth Third Second First Year to
except per share data) Quarter Quarter Quarter Quarter Date
Interest income  $ 206,266  $ 214,061  $ 207,803  $ 202,066  $ 830,196
Interest expense  21,160  26,345  25,805  26,561  99,871
Net Interest Income  185,106  187,716  181,998  175,505  730,325
           
Provision for credit losses on loans and leases, excluding covered loans  3,000  13,000  32,000  55,000  103,000
Provision for losses on covered loans  21,469  8,233  46,516  --  76,218
           
Noninterest Income          
Trust and investment fees  34,547  32,695  33,976  33,509  134,727
Brokerage and mutual fund fees  6,506  6,494  5,461  5,281  23,742
Cash management and deposit transaction fees  11,389  11,620  12,008  12,576  47,593
International services  8,510  7,905  8,374  6,508  31,297
FDIC loss sharing income (expense), net  26,287 (377)  28,339  9,086  63,335
(Loss) gain on securities (2,917)  299 (151)  1,131 (1,638)
Gain (loss) on disposal of assets  1,657  2,603 (2,814)  1,391  2,837
Gain on acquisition  --  2,111  25,228  --  27,339
Other  9,089  3,448  12,215  7,391  32,143
Total noninterest income  95,068  66,798  122,636  76,873  361,375
           
Noninterest Expense          
Salaries and employee benefits  111,857  103,397  99,110  95,459  409,823
Net occupancy of premises  14,852  14,463  13,347  12,905  55,567
Legal and professional fees  14,071  10,633  13,754  9,183  47,641
Information services  7,830  7,940  7,538  7,516  30,824
Depreciation and amortization  6,784  6,351  6,363  6,347  25,845
Amortization of intangibles  2,233  2,228  2,128  2,447  9,036
Marketing and advertising  7,112  4,954  5,798  5,248  23,112
Office services and equipment  4,276  4,035  4,272  3,798  16,381
Other real estate owned  16,380  12,642  16,892  17,197  63,111
FDIC assessments  7,311  7,561  7,662  6,521  29,055
Other  11,322  10,477  9,823  9,313  40,935
Total noninterest expense  204,028  184,681  186,687  175,934  751,330
           
Income Before Taxes  51,677  48,600  39,431  21,444  161,152
           
Applicable Income Taxes  11,035  13,461 (2,859)  4,418  26,055
           
Net Income  $ 40,642  $ 35,139  $ 42,290  $ 17,026  $ 135,097
           
Less: Net income attributable to noncontrolling interest  899  721  972  1,328  3,920
           
Net income attributable to City National Corporation  $ 39,743  $ 34,418  $ 41,318  $ 15,698  $ 131,177
           
Less: Dividends and accretion on preferred stock  --  --  --  5,702  5,702
           
Net income available to common shareholders  $ 39,743  $ 34,418  $ 41,318  $ 9,996  $ 125,475
           
Other Data:          
Earnings per common share - basic  $ 0.75  $ 0.65  $ 0.78  $ 0.19  $ 2.38
Earnings per common share - diluted  $ 0.74  $ 0.65  $ 0.78  $ 0.19  $ 2.36
Dividends paid per common share  $ 0.10  $ 0.10  $ 0.10  $ 0.10  $ 0.40
Common dividend payout ratio  13.27%  15.31%  12.71%  52.16%  16.75%
Return on average assets  0.72%  0.63%  0.80%  0.31%  0.62%
Return on average common shareholders' equity  7.99%  7.06%  8.93%  2.20%  6.59%
Net interest margin (Fully taxable-equivalent)  3.71%  3.84% 3.93% 3.97% 3.86%
Full-time equivalent employees  3,178  3,195  3,144 2,983  
           
Note: Certain prior period balances have been reclassified to conform to current period presentation.
         
         
CITY NATIONAL CORPORATION        
CONSOLIDATED PERIOD END BALANCE SHEET        
(unaudited)        
         
  2011
  Fourth Third Second First
(In thousands) Quarter Quarter Quarter Quarter
Assets        
Cash and due from banks  $ 168,376  $ 249,496  $ 181,203  $ 203,600
Federal funds sold  -- 100,000 123,000 100,000
Due from banks - interest-bearing 76,438 144,754 725,304 743,569
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
Retained earnings 1,611,969 1,578,747 1,547,989 1,511,153
Accumulated other comprehensive income 72,372 82,467 56,293 26,535
Treasury shares (82,578) (83,672) (84,311) (86,954)
Total common shareholders' equity 2,144,849 2,120,465 2,058,921 1,985,538
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        
CONSOLIDATED PERIOD END BALANCE SHEET        
(unaudited)        
         
  2010
  Fourth Third Second First
(In thousands) Quarter Quarter Quarter Quarter
Assets        
Cash and due from banks  $ 126,882  $ 224,363  $ 184,277  $ 293,855
Federal funds sold 165,000 395,010 404,760 50,000
Due from banks - interest-bearing 142,807 506,081 336,244 429,157
Securities available-for-sale 5,720,675 5,397,870 4,761,143 3,928,481
Trading securities 255,397 170,750 129,287 68,405
Loans and leases:        
Commercial 4,514,329 4,364,143 4,286,104 4,424,233
Commercial real estate mortgages 1,958,317 1,967,959 2,078,003 2,121,941
Residential mortgages 3,552,312 3,586,858 3,577,894 3,514,149
Real estate construction 467,785 575,060 629,902 730,734
Equity lines of credit 733,741 757,210 742,071 733,550
Installment 160,144 167,395 169,070 164,929
Loans and leases, excluding covered loans 11,386,628 11,418,625 11,483,044 11,689,536
Allowance for loan and lease losses (257,007) (274,167) (290,492) (292,799)
Loans and leases, excluding covered loans, net 11,129,621 11,144,458 11,192,552 11,396,737
Covered loans, net (1) 1,790,133 1,910,133 2,034,591 1,803,048
Net loans and leases 12,919,754 13,054,591 13,227,143 13,199,785
Premises and equipment, net 128,426 123,427 121,960 123,178
Goodwill and other intangibles 528,634 522,592 524,820 523,135
Other real estate owned (2) 178,183 168,853 153,292 135,551
FDIC indemnification asset 295,466 324,240 394,012 325,356
Other assets 891,894 935,839 994,509 989,572
Total assets  $ 21,353,118  $ 21,823,616  $ 21,231,447  $ 20,066,475
         
Liabilities        
Deposits:        
Noninterest-bearing  $ 8,457,178  $ 8,455,164  $ 8,173,386  $ 7,881,959
Interest-bearing 9,719,684 9,958,442 9,799,527 9,081,770
Total deposits 18,176,862 18,413,606 17,972,913 16,963,729
Short-term borrowings 153,444 156,359 3,400 9,614
Long-term debt 704,971 950,792 985,974 986,585
Other liabilities 287,447 278,729 294,578 196,471
Total liabilities 19,322,724 19,799,486 19,256,865 18,156,399
         
Redeemable noncontrolling interest 45,676 46,967 47,622 46,665
         
Equity        
City National Corporation shareholders' equity:        
Common stock 53,886 53,886 53,886 53,886
Additional paid-in capital 487,868 487,919 483,983 505,330
Retained earnings 1,482,037 1,447,569 1,418,486 1,382,421
Accumulated other comprehensive income 36,853 73,369 58,050 23,927
Treasury shares (101,065) (110,769) (112,634) (127,342)
Total common shareholders' equity 1,959,579 1,951,974 1,901,771 1,838,222
Total shareholders' equity 1,959,579 1,951,974 1,901,771 1,838,222
Noncontrolling interest 25,139 25,189 25,189 25,189
Total equity 1,984,718 1,977,163 1,926,960 1,863,411
Total liabilities and equity  $ 21,353,118  $ 21,823,616  $ 21,231,447  $ 20,066,475
         
(1) Covered loans are net of $67.4 million, $50.1 million and $46.3 million of allowance for loan losses as of December 31, 2010, September 30, 2010 and June 30, 2010, respectively.
(2) Other real estate owned includes $120.9 million, $110.4 million, $98.8 million and $77.5 million covered by FDIC loss share at December 31, 2010, September 30, 2010, June 30, 2010 and March 31, 2010, respectively.
         
Note: Certain prior period balances have been reclassified to conform to current period presentation.
                     
                     
CITY NATIONAL CORPORATION                    
CREDIT LOSS EXPERIENCE                    
(unaudited)                    
                     
  2011 2010
  Fourth Third Second First Year To Fourth Third Second First Year To
(Dollars in thousands) Quarter Quarter Quarter Quarter Date Quarter Quarter Quarter Quarter Date
 
Allowance for Loan and Lease Losses, Excluding Covered Loans
                     
Balance at beginning of period $ 263,348 $ 265,933 $ 263,356 $ 257,007 $ 257,007 $ 274,167 $ 290,492 $ 292,799 $ 288,493 $ 288,493
                     
Net (charge-offs)/recoveries:                    
Commercial (12,534) (2,915)  2,616 (1,937) (14,770) (6,510) (17,871) (21,290) (17,625) (63,296)
Commercial real estate mortgages (87) (452)  1,269  6,212  6,942 (5,275) (8,954) (402) (14,967) (29,598)
Residential mortgages (52) (163) (253) (615) (1,083) (624) (572) (610) (1,391) (3,197)
Real estate construction  6,860 (6,233)  577  3,826  5,030 (5,496)  39 (10,944) (14,183) (30,584)
Equity lines of credit (377) (512) (120) (757) (1,766) (628) (793) (337) (210) (1,968)
Installment  670 (309)  106 (202)  265 (499) (83)  88 (1,160) (1,654)
Total net (charge-offs)/recoveries (5,520) (10,584)  4,195  6,527 (5,382) (19,032) (28,234) (33,495) (49,536) (130,297)
                     
Provision for credit losses  5,000  7,500  --  --  12,500  3,000  13,000  32,000  55,000  103,000
                     
Transfers (to) from reserve for off-balance sheet credit commitments (271)  499 (1,618) (178) (1,568) (1,128) (1,091) (812) (1,158) (4,189)
                     
Balance at end of period $ 262,557 $ 263,348 $ 265,933 $ 263,356 $ 262,557 $ 257,007 $ 274,167 $ 290,492 $ 292,799 $ 257,007
                     
Net (Charge-Offs)/Recoveries to Average Total Loans and Leases, Excluding Covered Assets (annualized):
                     
Commercial (0.96)% (0.23)% 0.22%  (0.18)%  (0.31)%  (0.59)%  (1.66)%  (1.97)%  (1.57)%  (1.44)%
Commercial real estate mortgages (0.02)% (0.09)% 0.27% 1.31% 0.35%  (1.07)%  (1.75)%  (0.08)%  (2.82)%  (1.44)%
Residential mortgages (0.01)% (0.02)%  (0.03)%  (0.07)%  (0.03)%  (0.07)%  (0.06)%  (0.07)%  (0.16)%  (0.09)%
Real estate construction 8.29% (7.14)% 0.59% 3.46% 1.33%  (4.05)% 0.03%  (6.36)%  (7.12)%  (4.63)%
Equity lines of credit (0.20)% (0.28)%  (0.07)%  (0.42)%  (0.24)%  (0.34)%  (0.42)%  (0.18)%  (0.12)%  (0.26)%
Installment 2.00% (0.94)% 0.32%  (0.55)% 0.19%  (1.18)%  (0.19)% 0.21%  (2.77)%  (0.98)%
Total loans and leases, excluding covered loans (0.18)% (0.36)% 0.15% 0.24%  (0.05)%  (0.66)%  (0.98)%  (1.16)%  (1.68)%  (1.13)%
                     
Reserve for Off-Balance Sheet Credit Commitments                    
                     
Balance at beginning of period  $ 22,826  $ 23,325  $ 21,707  $ 21,529  $ 21,529  $ 20,401  $ 19,310  $ 18,498  $ 17,340  $ 17,340
Transfers from (to) allowance  271 (499)  1,618  178  1,568  1,128  1,091  812  1,158  4,189
Balance at end of period  $ 23,097  $ 22,826  $ 23,325  $ 21,707  $ 23,097  $ 21,529  $ 20,401  $ 19,310  $ 18,498  $ 21,529
                     
Allowance for Losses on Covered Loans                    
                     
Balance at beginning of period  $ 61,753  $ 67,629  $ 82,016  $ 67,389  $ 67,389  $ 50,057  $ 46,255  $ --  $ --  $ --
Provision for losses  17,667  5,147  1,716  19,116  43,646  21,469  8,233  46,516  --  76,218
Net (charge-offs)/recoveries  -- (325)  --  -- (325)  -- (414)  --  -- (414)
Reduction in allowance due to loan removals (14,855) (10,698) (16,103) (4,489) (46,145) (4,137) (4,017) (261)  -- (8,415)
Balance at end of period $ 64,565  $ 61,753  $ 67,629  $ 82,016  $ 64,565  $ 67,389  $ 50,057  $ 46,255  $ --  $ 67,389
                     
Note: Certain prior period balances have been reclassified to conform to current period presentation.
                 
                 
CITY NATIONAL CORPORATION                
NONPERFORMING ASSETS                
(unaudited)                
                 
  2011 2010
  Fourth Third Second First Fourth Third Second First
(Dollars in thousands) Quarter Quarter Quarter Quarter Quarter Quarter Quarter Quarter
                 
Nonperforming assets, excluding covered assets                
Nonaccrual loans, excluding covered loans                
Commercial $ 19,888  $ 34,937  $ 24,337  $ 19,297  $ 21,739  $ 30,054  $ 47,667  $ 73,838
Commercial real estate mortgages  21,948  20,746  26,676  28,028  44,882  50,366  57,155  66,194
Residential mortgages  9,771  10,512  14,211  14,544  18,721  16,259  11,506  12,045
Real estate construction  50,876  70,827  60,543  81,448  98,209  135,778  138,909  164,985
Equity lines of credit  8,669  8,401  6,668  6,676  6,782  5,584  3,909  4,089
Installment  874  707  365  7,399  590  1,064  972  8,865
Total nonaccrual loans, excluding covered loans  112,026  146,130  132,800  157,392  190,923  239,105  260,118  330,016
                 
Other real estate owned, excluding covered OREO  30,790  44,521  47,634  56,342  57,317  58,462  54,451  58,025
                 
Total nonperforming assets, excluding covered assets  $ 142,816  $ 190,651  $ 180,434  $ 213,734  $ 248,240  $ 297,567  $ 314,569  $ 388,041
                 
Nonperforming covered assets                
Nonaccrual loans  $ 422  $ 1,023  $ 1,408  $ 2,343  $ 2,557  $ 2,633  $ --  $ --
Other real estate owned  98,550  102,848  114,907  121,822  120,866  110,391  98,841  77,526
Total nonperforming covered assets  $ 98,972  $ 103,871  $ 116,315  $ 124,165  $ 123,423  $ 113,024  $ 98,841  $ 77,526
                 
Loans 90 days or more past due on accrual status, excluding covered loans  $ 453  $ 379  $ 7,214  $ 3,679  $ 2,499  $ 1,020  $ 789  $ 1,712
                 
Covered loans 90 days or more past due on accrual status  $ 330,169  $ 336,193  $ 368,379  $ 390,267  $ 399,019  $ 416,875  $ 362,722  $ 323,620
                 
Allowance for loan and lease losses as a percentage of:                
Nonaccrual loans  234.37%  180.21%  200.25%  167.32%  134.61%  114.66%  111.68%  88.72%
Total nonperforming assets, excluding covered assets  183.84%  138.13%  147.39%  123.22%  103.53%  92.14%  92.35%  75.46%
Total loans and leases, excluding covered loans  2.13%  2.16%  2.28%  2.34%  2.26%  2.40%  2.53%  2.50%
                 
Nonaccrual loans as a percentage of total loans, excluding covered loans  0.91%  1.20%  1.14%  1.40%  1.68%  2.09%  2.27%  2.82%
                 
Nonperforming assets, excluding covered assets, as a percentage of:                
Total loans and other real estate owned, excluding covered assets  1.16%  1.56%  1.54%  1.89%  2.17%  2.59%  2.73%  3.30%
Total assets  0.60%  0.83%  0.80%  0.99%  1.16%  1.36%  1.48%  1.93%
                 
Note: Certain prior period balances have been reclassified to conform to current period presentation.  
                     
                     
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                
AVERAGE BALANCES AND RATES                
(unaudited)                    
                     
  2010
  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   $ 4,392  4.39%  $ 4,277  4.51%  $ 4,339  4.50%  $ 4,559  4.33%  $ 4,391  4.43%
Commercial real estate mortgages  1,965  5.57  2,027  5.60  2,098  5.59  2,151  5.49  2,060  5.56
Residential mortgages  3,567  4.97  3,581  5.28  3,542  5.36  3,522  5.39  3,553  5.25
Real estate construction  538  4.29  610  4.04  691  3.91  807  3.70  661  3.96
Equity lines of credit  743  3.57  750  3.60  743  3.58  735  3.56  743  3.58
Installment   167  5.19  170  5.27  169  5.16  170  5.14  169  5.19
 Total loans and leases,                    
 excluding covered loans  11,372  4.72  11,415  4.86  11,582  4.88  11,944  4.80  11,577  4.81
Covered loans  1,908  7.41  2,016  7.75  2,003  6.90  1,833  6.44  1,940  7.14
 Total loans and leases  13,280  5.10  13,431  5.28  13,585  5.18  13,777  5.03  13,517  5.15
Due from banks - interest-bearing  897  0.25  835  0.26  701  0.24  275  0.51  679  0.28
Federal funds sold and securities                    
purchased under resale agreements  373  0.25  360  0.26  213  0.25  46  0.20  249  0.25
Securities   5,430  2.75  4,980  2.98  4,244  3.24  4,036  3.33  4,677  3.05
Other interest-earning assets  146  2.00  149  2.00  148  1.80  147  1.76  148  1.89
Total interest-earning assets  20,126  4.13  19,755  4.37  18,891  4.48  18,281  4.56  19,270  4.38
Allowance for loan and lease losses (325)   (332)   (308)   (295)   (315)  
Cash and due from banks  201    212    241    299    238  
Other non-earning assets  1,920    1,980    1,975    1,982    1,964  
Total assets  $ 21,922    $ 21,615    $ 20,799    $ 20,267    $ 21,157  
                     
Liabilities and Equity                    
Interest-bearing deposits                    
Interest checking accounts  $ 1,680  0.18%  $ 1,703  0.19%  $ 2,385  0.24%  $ 2,235  0.24%  $ 1,999  0.22%
Money market accounts  6,755  0.45  6,643  0.53  5,365  0.57  4,853  0.62  5,911  0.53
Savings deposits  290  0.34  293  0.39  301  0.45  387  0.66  317  0.48
Time deposits - under $100,000  355  0.49  400  0.29  414  0.83  556  0.62  431  0.57
Time deposits - $100,000 and over  965  0.73  1,097  0.78  1,147  0.82  1,239  0.96  1,111  0.83
Total interest-bearing deposits  10,045  0.43  10,136  0.49  9,612  0.53  9,270  0.58  9,769  0.50
                     
Federal funds purchased and securities                    
sold under repurchase agreements  -- 0.00  173  3.78  183  3.74  300  2.62  163  3.24
Other borrowings  900  4.54  869  5.60  804  5.75  812  5.73  847  5.38
Total interest-bearing liabilities  10,945  0.77  11,178  0.94  10,599  0.98  10,382  1.04  10,779  0.93
Noninterest-bearing deposits  8,642    8,161    7,988    7,594    8,100  
Other liabilities  336    316    330    288    317  
Total equity  1,999    1,960    1,882    2,003    1,961  
Total liabilities and equity  $ 21,922    $ 21,615    $ 20,799    $ 20,267    $ 21,157  
                     
Net interest spread    3.36%    3.43%    3.50%    3.52%    3.45%
Net interest margin    3.71%    3.84%    3.93%    3.97%    3.86%
                     
Average prime rate    3.25%    3.25%    3.25%    3.25%    3.25%
                     
Note: Certain prior period balances have been reclassified to conform to current period presentation.
                 
                 
CITY NATIONAL CORPORATION                
CAPITAL AND CREDIT RATING DATA                
(unaudited)                    
                     
  2011 2010
  Fourth Third Second First Year To Fourth Third Second First Year To
  Quarter Quarter Quarter Quarter Date Quarter Quarter Quarter Quarter Date
Per Common Share:                    
Shares Outstanding (in thousands):                    
Average - Basic  52,488  52,481  52,462  52,320  52,439  52,154  52,105  52,012  51,690  51,992
Average - Diluted  52,750  52,720  52,977  52,894  52,849  52,680  52,498  52,542  52,092  52,455
Period-end  52,499  52,484  52,475  52,440    52,247  52,114  52,089  51,888  
Book value for common shareholders  $ 40.86  $ 40.40  $ 39.24  $ 37.86    $ 37.51  $ 37.46  $ 36.51  $ 35.43  
Closing price:                    
High  $ 45.10  $ 55.54  $ 58.75  $ 62.90  $ 62.90  $ 62.91  $ 58.00  $ 64.13  $ 54.86  $ 64.13
Low  36.01  37.76  52.02  55.65  36.01  51.57  47.91  51.23  45.81  45.81
Period-end  44.18  37.76  54.25  57.05    61.36  53.07  51.23  53.97  
                     
Capital Ratios (Dollars in millions):                    
Risk-based capital                    
Risk-weighted assets (1)  $ 15,301  $ 14,926  $ 14,286  $ 13,551    $ 13,712  $ 13,788  $ 13,807  $ 13,856  
Tier 1 common shareholders' equity  $ 1,565  $ 1,530  $ 1,493  $ 1,449    $ 1,412  $ 1,373  $ 1,337  $ 1,309  
Percentage of risk-weighted assets (2)  10.23%  10.25%  10.45%  10.69%    10.29%  9.96%  9.68%  9.44%  
Tier 1 capital  $ 1,570  $ 1,535  $ 1,523  $ 1,479    $ 1,442  $ 1,651  $ 1,614  $ 1,586  
Percentage of risk-weighted assets  10.26%  10.28%  10.66%  10.91%    10.52%  11.97%  11.69%  11.44%  
Total capital  $ 1,963  $ 1,923  $ 1,905  $ 1,853    $ 1,821  $ 2,032  $ 2,027  $ 1,998  
Percentage of risk-weighted assets  12.83%  12.88%  13.34%  13.68%    13.28%  14.74%  14.68%  14.42%  
Tier 1 leverage ratio  6.77%  6.82%  7.09%  7.09%    6.74%  7.82%  7.96%  8.03%  
                     
Period-end equity to period-end assets  9.06%  9.18%  9.25%  9.29%    9.29%  9.06%  9.08%  9.29%  
Period-end common shareholders' equity                    
to period-end assets  9.06%  9.18%  9.14%  9.18%    9.18%  8.94%  8.96%  9.16%  
                     
Average equity to average assets  9.02%  9.21%  9.33%  9.35%  9.22%  9.12%  9.07%  9.05%  9.88%  9.27%
Average common shareholders' equity                    
to average assets  9.02%  9.10%  9.22%  9.23%  9.14%  9.01%  8.95%  8.93%  9.10%  8.99%
                     
Period-end tangible equity                    
to period-end tangible assets (2)  7.01%  7.07%  7.08%  7.03%    6.99%  6.83%  6.77%  6.86%  
                     
Average tangible equity                    
to average tangible assets (2)  6.96%  7.08%  7.11%  7.05%  7.05%  6.89%  6.81%  6.70%  7.49%  6.96%
                     
Senior Debt Credit Ratings                    
For The Period Ended December 31, 2011     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 shares under a share-based compensation plan that qualify as participating securities. The computation of basic and diluted EPS is presented in the following table:
                     
  2011 2010
(Dollars in thousands, except per Fourth Third Second First Year to Fourth Third Second First Year to
share amounts) Quarter Quarter Quarter Quarter Date Quarter Quarter Quarter Quarter Date
Basic EPS:                    
Net income attributable to City National Corporation  $ 43,860  $ 41,398  $ 47,471  $ 39,692  $ 172,421  $ 39,743  $ 34,418  $ 41,318  $ 15,698  $ 131,177
Less: Dividends and accretion on preferred stock  --  --  --  --  --  --  --  --  5,702  5,702
Net income available to common shareholders  $ 43,860  $ 41,398  $ 47,471  $ 39,692  $ 172,421  $ 39,743  $ 34,418  $ 41,318  $ 9,996  $ 125,475
Less: Earnings allocated to participating securities  690  655  759  578  2,678  532  447  535  113  1,605
Earnings allocated to common shareholders  $ 43,170  $ 40,743  $ 46,712  $ 39,114  $ 169,743  $ 39,211  $ 33,971  $ 40,783  $ 9,883  $ 123,870
                     
Weighted average common shares outstanding  52,488  52,481  52,462  52,320  52,439  52,154  52,105  52,012  51,690  51,992
                     
Basic earnings per common share  $ 0.82  $ 0.78  $ 0.89  $ 0.75  $ 3.24  $ 0.75  $ 0.65  $ 0.78  $ 0.19  $ 2.38
                     
Diluted EPS:                    
Earnings allocated to common shareholders (1)  $ 43,173  $ 40,745  $ 46,718  $ 39,119  $ 169,759  $ 39,216  $ 33,974  $ 40,787  $ 9,883  $ 123,882
                     
Weighted average common shares outstanding  52,488  52,481  52,462  52,320  52,439  52,154  52,105  52,012  51,690  51,992
Dilutive effect of equity awards  262  239  515  574  410  526  393  530  402  463
Weighted average diluted common shares outstanding  52,750  52,720  52,977  52,894  52,849  52,680  52,498  52,542  52,092  52,455
                     
Diluted earnings per common share  $ 0.82  $ 0.77  $ 0.88  $ 0.74  $ 3.21  $ 0.74  $ 0.65  $ 0.78  $ 0.19  $ 2.36
                     
(1) Earnings allocated to common shareholders for basic and diluted EPS may differ under the two-class method as a result of adding common stock equivalents for options and warrants to dilutive shares outstanding, which alters the ratio used to allocate earnings to common shareholders and participating securities for the purposes of calculating diluted EPS.
           
           
CITY NATIONAL CORPORATION          
SELECTED FINANCIAL INFORMATION ON COVERED ASSETS          
(unaudited)          
           
The following table provides selected components of income and expense related to covered assets:
           
    2011
    Fourth Third Second First
(in thousands)   Quarter Quarter Quarter Quarter
Summary Totals          
Net impairment expense (Sum of A)    $ (52)  $ (5,884)  $ (532)  $ (4,344)
Gain on acquisition    --   --   8,164  -- 
Other covered asset income (expense), net    394  (589)  (1,095)  (147)
Total income (expense), net    $ 342  $ (6,473)  $ 6,537  $ (4,491)
           
Interest income (1)          
Income on loans paid-off or fully charged-off    $ 18,902  $ 18,343  $ 11,105  $ 7,389
           
Provision for losses on covered loans          
Provision for losses on covered loans A  17,667  5,147  1,716  19,116
           
Noninterest income related to covered assets          
           
FDIC loss sharing income (expense), net          
Gain (loss) on indemnification asset A  $ 17,675  $ (384)  $ 1,687  $ 15,048
Indemnification asset accretion    (3,775)  (4,043)  (4,126)  (3,624)
Net FDIC reimbursement for OREO and loan expenses    13,858  10,496  17,852  11,118
Removal of indemnification asset on loans    (10,669)  (13,931)  (15,161)  (11,186)
Removal of indemnification asset on OREO and net reimbursment to FDIC for OREO sales    (1,543)  (2,823)  (7,219)  (1,282)
Loan recoveries shared with FDIC    (7,853)  (3,153)  (3,197)  (1,971)
Increase in FDIC clawback liability A  (60)  (353)  (503)  (276)
Other    --   --   (17)  778
Total FDIC loss sharing income (expense), net    7,633  (14,191)  (10,684)  8,605
           
Gain on disposal of assets          
Net gain on sale of OREO    1,927  3,625  9,092  1,628
           
Gain on acquisition    --   --   8,164  -- 
           
Other income          
Net gain on transfers of covered loans to OREO    6,824  3,887  12,817  10,330
Amortization of fair value on acquired unfunded loan          
commitments    558  1,088  766  692
OREO income    406  379  637  661
Other    (745)  (503)  (690)  29
Total other income    7,043  4,851  13,530  11,712
Total noninterest income related to covered assets    $ 16,603  $ (5,715)  $ 20,102  $ 21,945
           
Noninterest expense related to covered assets (2)          
           
Other real estate owned          
Valuation write-downs    $ 9,984  $ 7,526  $ 15,628  8,305
Holding costs and foreclosure expense    4,890  3,449  4,564  4,493
Total other real estate owned    14,874  10,975  20,192  12,798
           
Legal and professional fees    2,609  2,961  2,832  1,819
           
Other operating expense          
Other covered asset expenses    13  18  (70)  92
Total noninterest expense related to covered assets (3)    $ 17,496  $ 13,954  $ 22,954  $ 14,709
           
Total income (expense), net    $ 342  $ (6,473)  $ 6,537  $ (4,491)
           
(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 participant interest in tangible equity as a measure of capital. A reconciliation of the GAAP to non-GAAP measure is set forth below: 
           
  2011
  Fourth Third Second First Year to
(Dollars in thousands) Quarter Quarter Quarter Quarter Date
Period End:          
Total equity  $ 2,144,849  $ 2,120,465  $ 2,084,010  $ 2,010,627  
Less: Goodwill and other intangibles  (522,753)  (524,103)  (526,207)  (527,419)  
Tangible equity (A)  1,622,096  1,596,362  1,557,803  1,483,208  
           
Total assets  $ 23,666,291  $ 23,104,260  $ 22,526,089  $ 21,635,932  
Less: Goodwill and other intangibles  (522,753)  (524,103)  (526,207)  (527,419)  
Tangible assets (B)  $ 23,143,538  $ 22,580,157  $ 21,999,882  $ 21,108,513  
           
Period-end tangible equity to period-end tangible assets (A)/(B)  7.01% 7.07% 7.08% 7.03%  
           
Average Balance:          
Total equity  $ 2,136,215  $ 2,117,249  $ 2,053,447  $ 1,998,006  $ 2,076,721
Less: Goodwill and other intangibles  (523,206)  (525,300)  (527,072)  (528,205)  (525,930)
Tangible equity (C)  1,613,009  1,591,949  1,526,375  1,469,801  1,550,791
           
Total assets  $ 23,694,160  $ 22,998,562  $ 22,009,749  $ 21,377,904  $ 22,527,750
Less: Goodwill and other intangibles  (523,206)  (525,300)  (527,072)  (528,205)  (525,930)
Tangible assets (D)  $ 23,170,954  $ 22,473,262  $ 21,482,677  $ 20,849,699  $ 22,001,820
           
Average tangible equity to average tangible assets (C)/(D) 6.96% 7.08% 7.11% 7.05% 7.05%
           
           
  2010
  Fourth Third Second First Year to
(Dollars in thousands) Quarter Quarter Quarter Quarter Date
Period End:          
Total equity  $ 1,984,718  $ 1,977,163  $ 1,926,960  $ 1,863,411  
Less: Goodwill and other intangibles  (528,634)  (522,592)  (524,820)  (523,135)  
Tangible equity (A)  1,456,084  1,454,571  1,402,140  1,340,276  
           
Total assets  $ 21,353,118  $ 21,823,616  $ 21,231,447  $ 20,066,475  
Less: Goodwill and other intangibles  (528,634)  (522,592)  (524,820)  (523,135)  
Tangible assets (B)  $ 20,824,484  $ 21,301,024  $ 20,706,627  $ 19,543,340  
           
Period-end tangible equity to period-end tangible assets (A)/(B)  6.99% 6.83% 6.77% 6.86%  
           
Average Balance:          
Total equity  $ 1,999,494  $ 1,960,206  $ 1,881,635  $ 2,003,150  $ 1,961,109
Less: Goodwill and other intangibles  (525,747)  (523,855)  (522,311)  (524,838)  (524,189)
Tangible equity (C)  1,473,747  1,436,351  1,359,324  1,478,312  1,436,920
           
Total assets  $ 21,922,240  $ 21,614,748  $ 20,799,187  $ 20,267,248  $ 21,156,661
Less: Goodwill and other intangibles  (525,747)  (523,855)  (522,311)  (524,838)  (524,189)
Tangible assets (D)  $ 21,396,493  $ 21,090,893  $ 20,276,876  $ 19,742,410  $ 20,632,472
           
Average tangible equity to average tangible assets (C)/(D) 6.89% 6.81% 6.70% 7.49% 6.96%
 
(b) Tier 1 common shareholders' equity to risk-based assets
                 
The Tier 1 common shareholders' equity to risk-based assets ratio, also known as Tier 1 common ratio, is calculated by dividing (a) Tier 1 capital less non-common components including qualifying noncontrolling interest in subsidiaries and qualifying trust preferred securities by (b) risk-weighted assets. Tier 1 capital and risk-weighted assets are calculated in accordance with applicable bank regulatory guidelines. This ratio is a non-GAAP measure that is used by investors, analysts and bank regulatory agencies to assess the capital position of financial services companies. Management reviews this measure in evaluating the Company's capital levels and has included these ratios in response to market participant interest in the Tier 1 common shareholders' equity to risk-based assets ratio. 
                 
  2011 2010
  Fourth Third Second First Fourth Third Second First
(Dollars in thousands) Quarter Quarter Quarter Quarter Quarter Quarter Quarter Quarter
Tier 1 capital  $ 1,570,101  $ 1,534,831  $ 1,523,269  $ 1,478,820  $ 1,441,837  $ 1,650,793  $ 1,614,341  $ 1,585,727
Less: Noncontrolling interest  --  --  (25,089)  (25,089)  (25,139)  (25,189)  (25,088)  (25,088)
Less: Trust preferred securities  (5,155)  (5,155)  (5,155)  (5,155)  (5,155)  (252,115)  (252,088)  (252,062)
Tier 1 common shareholders' equity (A)  $ 1,564,946  $ 1,529,676  $ 1,493,025  $ 1,448,576  $ 1,411,543  $ 1,373,489  $ 1,337,165  $ 1,308,577
                 
Risk-weighted assets (B)  $ 15,300,619  $ 14,925,715  $ 14,285,572  $ 13,551,318  $ 13,712,097  $ 13,788,060  $ 13,806,764  $ 13,856,028
                 
Tier 1 common shareholders' equity to risk-based assets (A)/(B) 10.23% 10.25% 10.45% 10.69% 10.29% 9.96% 9.68% 9.44%
CONTACT: Financial/Investors
         Christopher J. Carey, City National, 310.888.6777
         Chris.Carey@cnb.com

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

         Conference Call:
         Today 2:00 p.m. PST
         (866) 393-6804
         Conference ID: 36748488