Attached files

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

EXHIBIT 99.1

City National Corporation Grows Second-Quarter 2012 Net Income to $54.8 Million, or $1.01 Per Share, up 15 Percent From Second-Quarter 2011

Period-end loans and deposits grow to record levels

Total assets reach new high of $24.8 billion

LOS ANGELES, July 19, 2012 (GLOBE NEWSWIRE) -- City National Corporation (NYSE:CYN), the parent company of wholly owned City National Bank, today reported second-quarter 2012 net income of $54.8 million, or $1.01 per share, up 15 percent from $47.5 million, or $0.88 per share, in the second quarter of 2011.

Year to date, City National's net income totaled $101.0 million, up 16 percent from $87.2 million in the first half of 2011. Earnings per share were $1.87, up 15 percent from $1.62 in the first half of last year.

City National also announced today that its Board of Directors has maintained and approved a quarterly common stock cash dividend of $0.25 per share. The company's dividend is payable on August 15, 2012 to stockholders of record on August 1, 2012.

SECOND-QUARTER 2012 HIGHLIGHTS

  • Average second-quarter loan balances, excluding loans covered by City National's acquisition-related loss‑sharing agreements with the Federal Deposit Insurance Corporation (FDIC), were $13.1 billion, up 14 percent from the second quarter of last year and 6 percent higher than the first quarter of 2012. 
  • Fully taxable-equivalent net interest income amounted to $221.4 million, up 13 percent from the year-earlier period and up 8 percent from the first quarter of 2012. 
  • Second-quarter deposit balances averaged $20.9 billion, up 12 percent from the second quarter of 2011 and up 4 percent from the first quarter of 2012. Average core deposits, which equal 97 percent of total balances, were up 13 percent from the second quarter of 2011 and up 4 percent from the first quarter of 2012.
  • Excluding FDIC-covered loans, second-quarter 2012 results included a $1 million provision for loan and lease losses. The company recorded no provision, excluding FDIC-covered loans, in the first quarter of 2012.
  • On April 30, 2012, City National Bank completed the acquisition of First American Equipment Finance, a privately owned, full-service mid-ticket equipment leasing company with $340 million in assets, which added $306 million to the company's second-quarter period-end loan balances. During the second quarter, the bank also announced the acquisition of Rochdale Investment Management, a New York City-based investment firm that manages $4.9 billion of assets for affluent and high-net-worth clients and their financial advisors across the nation. This transaction closed on July 2, 2012.
  • Second-quarter 2012 earnings included income of $5.9 million from the recovery of a previously charged-off loan and $2.8 million of transaction costs related to the acquisitions of Rochdale Investment Management and First American Equipment Finance. Income, net of expense, from FDIC-covered assets, excluding the base yield, totaled $7.3 million in the second quarter, up from $0.9 million in the first quarter of 2012. (The base yield is the yield on covered assets, excluding income related to covered loans that are repaid or charged off.) The aggregate impact of these three items was after-tax income of $6.0 million, or $0.11 per share.
  • On June 20, 2012, City National Bank completed a successful offering of $150 million of 10‑year subordinated debt securities with a fixed interest rate of 5.375 percent. The company will use the proceeds for general corporate purposes.

"City National's results for the first half of the year reflect another very solid performance with double-digit growth in income, assets, loans and deposits, as the company continued to add new clients and expand its products, services and technology for all of our clients," said President and CEO Russell Goldsmith. "For the second quarter in a row, loan originations reached a record level.  As City National extended its 19 consecutive years of profitability, we also continued to make new investments that will enhance the company's capabilities and contribute to its growth, including two important acquisitions in this quarter:  First American Equipment Finance and Rochdale Investment Management. Both Rochdale and First American have national businesses that complement City National's existing businesses.  Their talented teams increase our quality assets and interest and noninterest income and provide their considerable capabilities, expertise and experience to enhance both our organization's future and what we can do together for our clients. 

"In this quarter, City National also further bolstered the bank's strong capital position with the successful offering of $150 million in subordinated debt, restoring and expanding an element in our capital structure that we've had for many years."

Dollars in millions, For the three months ended
June 30,
% For the three
months ended
%
except per share data 2012 2011 Change March 31, 2012 Change
Earnings Per Share  $ 1.01  $ 0.88 15  $ 0.86 17
Net Income Attributable to CNC  54.8  47.5 15  46.3 18
           
Average Assets  $ 24,362.5  $ 22,009.7 11  $ 23,644.9 3
Return on Average Assets  0.90  %  0.87 %  3  0.79 %  14
Return on Average Equity  9.86 %   9.39 %  5  8.58 %  15

ASSETS

Total assets at June 30, 2012 grew to a record $24.8 billion, up 10 percent from the second quarter of 2011 and 3 percent from the first quarter of this year.

REVENUE

Revenue for the second quarter of 2012 was $291.2 million, up 3 percent from the year-ago period and up 5 percent from the first quarter of 2012. Revenue for the first six months of this year was $567.7 million, up 2 percent from the first half of 2011.

NET INTEREST INCOME

Fully taxable-equivalent net interest income was $221.4 million in the second quarter of 2012, up 13 percent from the second quarter of 2011 and up 8 percent from the first quarter of this year. Fully taxable-equivalent net interest income for the first half of 2012 was $426.8 million, up 12 percent from $380.6 million in the year-ago period.

Average second-quarter deposits were $20.9 billion, up 12 percent from the year-ago period and up 4 percent from the first quarter of 2012. Average deposits for the first half of 2012 totaled $20.6 billion, up 11 percent from the first half of 2011. Period-end deposits grew to a record $21.1 billion, up 10 percent from June 30, 2011 and up 2 percent from March 31, 2012.

Average core deposits were $20.2 billion in the second quarter of 2012, up 13 percent from the same period of 2011 and up 4 percent from the first quarter of this year. First-half 2012 average core deposits grew 13 percent from the year-ago period to $19.9 billion.

Second-quarter 2012 average noninterest-bearing deposits were up 33 percent from the same period of 2011 and up 9 percent from the first quarter of 2012. Average noninterest-bearing balances in the first half of 2012 were up 31 percent from the same period last year.

Treasury Services deposit balances, which consist primarily of title, escrow and property management deposits, averaged $2.1 billion in the second quarter of 2012, up 21 percent from the same period of last year and up 8 percent from the first quarter of 2012. For the first six months of 2012, Treasury Services deposit balances averaged $2.1 billion, up 23 percent from the first half of 2011.  The increases were due primarily to the addition of new escrow and property management clients, as well as continued growth in deposit balances by existing clients.

Second-quarter average loan balances, excluding FDIC-covered loans, were $13.1 billion, up 14 percent from the second quarter of 2011 and up 6 percent from the first quarter of this year. Excluding loans acquired from First American Equipment Finance during the quarter, second-quarter average loan balances increased 12 percent from the year-ago period and 4 percent from the first quarter of 2012.

For the first six months of 2012, City National's average loans, excluding FDIC-covered loans, were $12.8 billion, up 12 percent from the year-ago period.

Second-quarter average commercial loans were up 25 percent from the year-ago period and 10 percent higher than the first quarter of 2012, due to organic loan growth and the acquisition of First American. Average balances for commercial real estate mortgages were up 21 percent from the second quarter of 2011, and they increased 6 percent from the first quarter of this year. Average balances for commercial real estate construction loans were down 21 percent from the second quarter of last year, and they declined 1 percent from the first quarter of 2012.

Average balances for single-family residential mortgage loans, nearly all of which are made to City National's private banking and entertainment industry clients, were up 4 percent from the year-ago period and 1 percent higher than the first quarter of 2012.

Average securities for the second quarter of 2012 totaled $7.8 billion, up 25 percent from the second quarter of 2011, as deposit growth outpaced loan growth. Average securities were down 2 percent from the first quarter of this year, reflecting stronger loan growth in the second quarter 2012. The average duration of total securities at June 30, 2012 was 3.0 compared to 2.3 at June 30, 2011 and 3.1 at the end of the first quarter of 2012.

City National's net interest margin in the second quarter of 2012 averaged 3.91 percent, up from 3.74 percent in the first quarter of this year and up from 3.85 percent in the second quarter of 2011. The increases were due primarily to higher interest income related to covered loans that were repaid or charged off in the second quarter of 2012. The higher margin also reflected second-quarter 2012 interest income of $2.3 million from the recovery of a previously charged off loan. For the first six months of 2012, City National's net interest margin averaged 3.83 percent, down slightly from 3.84 percent in the previous year.

Second-quarter net interest income included $27.4 million from FDIC-covered loans that were repaid or charged off during the quarter. This compares with $11.1 million in the second quarter of 2011 and $15.7 million in the first quarter of this year.

At June 30, 2012, City National's prime lending rate was 3.25 percent, unchanged from both June 30, 2011 and March 31, 2012.

  For the three months ended
June 30,
% For the three
months ended
%
Dollars in millions 2012 2011 Change March 31, 2012 Change
           
Average Loans and Leases, excluding Covered Loans  $ 13,125.9  $ 11,516.0 14  $ 12,432.3 6
Average Covered Loans  1,341.0  1,770.4 (24)  1,438.7 (7)
Average Total Securities   7,755.3  6,224.3 25  7,929.3 (2)
Average Earning Assets  22,769.1  20,314.4 12  22,102.7 3
Average Deposits  20,948.2  18,784.4 12  20,217.4 4
Average Core Deposits  20,215.2  17,951.4 13  19,520.7 4
Fully Taxable-Equivalent          
Net Interest Income  221.4  195.1 13  205.4 8
Net Interest Margin  3.91 %   3.85 %  2  3.74 %  5

COVERED ASSETS

Loans and other real estate owned (OREO) assets acquired in City National's FDIC‑assisted bank acquisitions totaled $1.3 billion at the end of the second quarter of 2012 compared to $1.8 billion at June 30, 2011 and $1.4 billion at March 31, 2012.

In the second quarter of 2012, the company recorded a $3.9 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 $13.3 million provision for losses on covered loans and an offsetting $17.2 million of noninterest income related to City National's loss-sharing agreements with the FDIC.  In addition to the $3.9 million non-cash gain for the quarter, the company recognized $3.4 million of other covered assets income. Income, net of expense, from FDIC-covered assets, excluding the base yield, totaled $7.3 million in the second quarter of 2012, up from $0.9 million in the first quarter of this year. The increase from $0.9 million in the first quarter was due primarily to higher income from loans that were repaid or charged off.

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 $82.8 million at June 30, 2012, compared to $114.9 million in the second quarter of 2011 and $78.5 million at the end of the first quarter of this year.

NONINTEREST INCOME

Noninterest income was $74.8 million in the second quarter of 2012, down 19 percent from the year-ago quarter and 1 percent lower than the first quarter of 2012. The year-over-year decrease was due largely to lower net gains on both the sale of covered OREO and transfer of covered loans to OREO. Noninterest income for the second quarter of 2011 also included an $8.2 million gain from an FDIC-assisted acquisition.

City National's noninterest income for the first half of 2012 was down 19 percent from the same period of 2011, primarily due to the same factors cited above, as well as lower wealth management fee income in the first half of this year.

In the second quarter of 2012, noninterest income accounted for 26 percent of City National's total revenue compared to 33 percent in the second quarter of 2011 and 27 percent in the first quarter of 2012.

Wealth Management

City National's assets under management totaled $32.1 billion as of June 30, 2012, down 12 percent from the year-earlier period and down 1 percent from the first quarter of 2012.

Trust and investment fees were $34.1 million, down 7 percent from the second quarter of 2011 but up 1 percent from the first quarter of 2012. First-half 2012 trust and investment fee income was down 6 percent from the same period last year.

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.

Money-market mutual fund and brokerage fees totaled $5.3 million, up 9 percent from the year-earlier period and up 5 percent from the first quarter of 2012. Money-market mutual fund and brokerage fee income was $10.3 million in the first six months of this year, down 2 percent from the first half of 2011.

  At or for the 
three months ended
June 30,
% At or for the
three months
ended
%
Dollars in millions 2012 2011 Change March 31, 2012 Change
           
Trust and Investment Fee Revenue  $ 34.1  $ 36.7 (7)  $ 33.7 1
Brokerage and Mutual Fund Fees  5.3  4.9 9  5.0 5
Assets Under Management (1)  32,105.1  36,407.3 (12)  32,535.0 (1)
Assets Under Management or Administration (1)  57,984.4  58,502.0 (1)  57,837.9 0
           
(1) Excludes $18.4 billion, $18.5 billion and $19.5 billion of assets under management for asset managers in which City National held a noncontrolling ownership interest as of June 30, 2012, March 31, 2012 and June 30, 2011, respectively.

Other Noninterest Income

Second-quarter income from cash management and deposit transaction fees was $11.5 million, up 5 percent from the second quarter of 2011 and 3 percent higher than the first quarter of this year. For the first six months of 2012, cash management and deposit transaction fee income was $22.6 million, virtually unchanged from the first half of 2011.

Fee income from foreign exchange services and letters of credit totaled $10.0 million in the second quarter of 2012, up 11 percent from the second quarter of 2011 and 14 percent higher than the first quarter of this year. First-half 2012 foreign exchange services and letters of credit fee income totaled $18.8 million, up 8 percent from the same period last year. The increases were due primarily to increased client activity and the addition of new clients.

Other income was $17.4 million in the second quarter of 2012, down 25 percent from the year-earlier period but up 28 percent from the first quarter of 2012. Other income in the first half of this year was $30.9 million, down 31 percent from the year-ago period. The declines from the year-ago periods were due primarily to lower gains on the transfer of covered loans to OREO, which was partially offset by an increase in lease income from the First American acquisition.

NONINTEREST EXPENSE

City National's second-quarter 2012 noninterest expense amounted to $194.5 million, down 8 percent from the second quarter of last year and 3 percent from the first quarter of 2012. The year-over-year decline was due largely to lower OREO expenses and FDIC assessments.  Legal and professional fees also were down due to the reimbursement of $3.6 million in legal expenses related to the recovery of a previously charged-off loan. This decline was partly offset by $2.8 million of transaction costs related to the acquisition of Rochdale Investment Management and First American Equipment Finance. Noninterest expense for the first six months of 2012 amounted to $395.2 million, down 3 percent from the first half of last year.

Approximately 93 percent of second-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 second quarter of 2012 totaled $2.7 million, or 0.08 percent of total loans and leases on an annualized basis. The company realized net recoveries of $4.2 million, or 0.15 percent, in the second quarter of 2011 and net recoveries of $4.5 million, or 0.15 percent, in the first quarter of 2012. Net recoveries for the first half of 2012 were $7.2 million, or 0.11 percent of total loans and leases. This compares with net recoveries of $10.7 million, or 0.19 percent, in the first half of last year.

At June 30, 2012, nonperforming assets amounted to $133.3 million, or 0.98 percent of the company's total loans and leases and OREO, compared to $180.4 million, or 1.54 percent, at June 30, 2011 and $141.9 million, or 1.11 percent, at March 31, 2012.

Nonaccrual loans at June 30, 2012 were $98.7 million compared to $132.8 million at June 30, 2011 and $112.8 million at March 31, 2012.

  As of
June 30, 2012
As of
March 31, 2012
As of
June 30, 2011
Period-end Loans (in millions) Total Nonaccrual Total Nonaccrual Total Nonaccrual
             
Commercial $ 6,087.0 $ 19.0 $ 5,573.8 $ 19.6 $ 4,800.2 $ 24.3
Commercial Real Estate Mortgages  2,424.3  28.8  2,213.1  21.1  1,930.3  26.7
Residential Mortgages  3,822.6  14.1  3,805.8  13.6  3,710.8  14.2
Real Estate Construction  301.8  29.7  313.4  49.0  355.0  60.5
Equity Lines of Credit  741.3  6.5  716.0  8.8  735.9  6.7
Other Loans  130.2  0.6  125.8  0.7  130.9  0.4
 Total Loans (1) $ 13,507.2 $ 98.7 $ 12,747.9 $ 112.8 $ 11,663.1 $ 132.8
             
Other Real Estate Owned (1)    34.6    29.1    47.6
Total Nonperforming Assets, excluding          
 Covered Assets   $ 133.3   $ 141.9   $ 180.4
             
(1) Excludes covered loans, net of allowance, of $1.2 billion, $1.3 billion and $1.7 billion at June 30, 2012, March 31, 2012 and June 30, 2011, respectively, and covered other real estate owned of $82.8 million, $78.5 million and $114.9 million at June 30, 2012, March 31, 2012 and June 30, 2011, respectively.

City National recorded a $1 million provision for credit losses in the second quarter of 2012 and no provision in the first quarter of this year. The company recorded no provisions in the first two quarters of 2011.

At June 30, 2012, City National's allowance for loan and lease losses totaled $269.5 million, or 2.00 percent of total loans and leases. That compares to $265.9 million, or 2.28 percent, at June 30, 2011 and $266.1 million, or 2.09 percent, at the end of the first quarter of 2012. The percentage decline is due to growth in the company's loan portfolio and stable credit quality. The company also maintains an additional $24.4 million in reserves for off-balance-sheet credit commitments.

Commercial Loans

Commercial loan net recoveries were $8.1 million in the second quarter of 2012. This compares to net recoveries of $2.6 million in the year-earlier period and $5.3 million in the first quarter of 2012. Net recoveries in the first half of 2012 amounted to $13.4 million, compared to net recoveries of $0.7 million in the first half of last year.

Commercial loans on nonaccrual totaled $19.1 million in the second quarter of 2012 compared to $24.3 million at June 30, 2011 and $19.6 million at March 31, 2012.

Construction Loans

City National's $301.8 million commercial real estate construction portfolio includes secured loans to developers of residential and nonresidential properties. This portfolio now represents just over 2 percent of the company's total loans.

Second-quarter net charge-offs of construction loans were $4.8 million compared to net recoveries of $0.6 million in the second quarter of 2011 and $0.1 million in the first quarter of 2012. Net charge-offs amounted to $4.7 million in the first half of 2011, compared with net recoveries of $4.4 million in the first half of last year.

At June 30, 2012, construction loans on nonaccrual totaled $29.7 million compared to $60.5 million at June 30, 2011 and $49.0 million at March 31, 2012.

Commercial Real Estate Mortgage Loans

Second-quarter net recoveries in the company's $2.4 billion commercial real estate mortgage portfolio were $1.1 million compared to net recoveries of $1.3 million in the second quarter of 2011 and net charge-offs of $0.7 million in the first quarter of 2012. Net recoveries amounted to $0.4 million in the first-half of 2012, compared with net recoveries of $7.5 million in the first half of last year.

Commercial real estate mortgage loans on nonaccrual totaled $28.8 million compared to $26.7 million at June 30, 2011 and $21.1 million at March 31, 2012.

Residential Mortgage Loans and Equity Lines of Credit

City National's $3.8 billion residential mortgage portfolio and $741.3 million home-equity portfolio continued to perform exceptionally well.  Together, they accounted for $1.4 million in net charge-offs in the second quarter of 2012 compared to net charge-offs of $0.4 million at June 30, 2011 and $0.6 million at March 31, 2012. Net charge-offs amounted to $2.0 million in the first half of 2012, compared with net charge-offs of $1.7 million in the same period of last year.

Residential mortgage loans and lines of credit on nonaccrual were $20.6 million in the second quarter of 2012 compared to $20.9 million in the second quarter of 2011 and $22.5 million in the first quarter of 2012.

INCOME TAXES

City National's effective tax rate for the second quarter of 2012 was 33.1 percent, up from 29.8 percent in the year-earlier period and 31.8 percent in the first quarter of 2012.  For the first half of 2012, City National's effective tax rate was 32.5 percent, compared to 30.1 percent in the prior-year period.

CAPITAL LEVELS

City National remains well-capitalized, ending the second quarter of 2012 with a Tier 1 common shareholders' equity ratio of 9.6 percent compared to 10.5 percent at June 30, 2011 and 10.2 percent at March 31, 2012.1

Total risk-based capital and Tier 1 risk-based capital ratios at June 30, 2012 were 12.9 percent and 9.6 percent, respectively. City National's Tier 1 leverage ratio at June 30, 2012 was 6.7 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 March 31, 2012 were 12.7 percent, 10.2 percent and 7.0 percent, respectively.

The period-end ratio of equity to total assets at June 30, 2012 was 9.1 percent compared to 9.3 percent at June 30, 2011 and 9.2 percent at March 31, 2012.

2012 OUTLOOK

City National's management continues to anticipate net income growth throughout 2012, as loans and deposits continue to increase and credit quality remains stable. This outlook reflects management's expectations for modest economic growth and low interest rates for the remainder of the year. Management also anticipates modest loan-loss provisions, driven primarily by loan growth.

CONFERENCE CALL

City National Corporation will host a conference call this afternoon (July 19) to discuss second-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 87526710.  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 78 offices, including 16 full-service regional centers, in Southern California, the San Francisco Bay Area, Nevada, New York City, Nashville and Atlanta. The corporation and its investment affiliates manage or administer $58.0 billion in client investment assets, including $32.1 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, (24) security breaches and disruptions to the company's 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."

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

CITY NATIONAL CORPORATION            
FINANCIAL HIGHLIGHTS            
(unaudited)            
             
  Three Months Six Months
For The Period Ended June 30, 2012 2011 % Change 2012 2011 % Change
Per Share            
Net income attributable to City National Corporation            
Basic  $ 1.02  $ 0.89  15  $ 1.88  $ 1.64  15
Diluted  1.01  0.88  15  1.87  1.62  15
Dividends  0.25  0.20  25  0.50  0.40  25
Book value  42.70  39.24  9
             
Results of Operations: (In millions)            
Interest income  $ 230  $ 210  9  $ 443  $ 411  8
Interest expense 14 19  (31) 26 39  (32)
Net interest income 216 191  13 417 372  12
             
Net interest income (Fully taxable-equivalent) 221 195  13 427 381  12
Total revenue 291 283  3 568 558  2
Provision for credit losses on loans and leases, excluding covered loans 1  --  NM   1  --  NM 
Provision for losses on covered loans 13 2  675  21 21  (0)
Net income attributable to City National Corporation 55 47  15 101 87  16
             
Financial Ratios:            
Performance Ratios:            
Return on average assets  0.90 %  0.87 %    0.85 %  0.81 %  
Return on average shareholders' equity  9.86  9.39    9.23  8.79  
Period-end equity to period-end assets  9.09  9.25  
Net interest margin  3.91  3.85    3.83  3.84  
Expense to revenue ratio  63.28  66.24    65.23  65.93  
Capital Adequacy Ratios (Period-end):            
Tier 1 leverage  6.74  7.09  
Tier 1 risk-based capital  9.58  10.66  
Total risk-based capital  12.91  13.34  
             
Asset Quality Ratios:            
Allowance for loan and lease losses to:            
Total loans and leases, excluding covered loans  2.00 %  2.28 %  
Nonaccrual loans  273.21  200.25  
Nonperforming assets, excluding covered assets, to:            
Total loans and leases and other real estate owned, excluding covered assets  0.98  1.54  
Total assets  0.54  0.80  
Net recoveries to average total loans and leases, excluding covered loans (annualized)  0.08 %  0.15 %    0.11 %  0.19 %  
             
Average Balances: (In millions)            
Loans and leases, excluding covered loans  $ 13,126  $ 11,516  14  $ 12,779  $ 11,387  12
Covered loans 1,341 1,770  (24) 1,390 1,790  (22)
Securities 7,755 6,224  25 7,842 5,960  32
Interest-earning assets 22,769 20,314  12 22,436 19,970  12
Assets 24,363 22,010  11 24,004 21,696  11
Core deposits 20,215 17,951  13 19,868 17,658  13
Deposits 20,948 18,785  12 20,583 18,486  11
Interest-bearing liabilities 9,868 10,723  (8) 9,999 10,629  (6)
Shareholders' equity 2,234 2,028  10 2,202 2,001  10
Total equity 2,234 2,053  9 2,202 2,026  9
             
Period-End Balances: (In millions)            
Loans and leases, excluding covered loans  $ 13,507  $ 11,663  16
Covered loans 1,260 1,725  (27)
Securities 8,029 6,474  24
Assets 24,802 22,526  10
Core deposits 20,342 18,439  10
Deposits 21,109 19,265  10
Shareholders' equity 2,255 2,059  10
Total equity 2,255 2,084  8
             
Wealth Management: (In millions) (1)            
Assets under management  $ 32,105  $ 36,407  (12)
Assets under management or administration 57,984 58,502  (1)
             
(1) Excludes $18.4 billion and $19.5 billion of assets under management for asset managers in which City National held a noncontrolling ownership interest as of June 30, 2012 and June 30, 2011, respectively.            
             
CITY NATIONAL CORPORATION            
CONSOLIDATED STATEMENTS OF INCOME            
(unaudited)            
             
(Dollars in thousands Three Months Ended
June 30,
Six Months Ended
June 30,
except per share data) 2012 2011 % Change 2012 2011 % Change
Interest income  $ 229,889  $ 210,136  9  $ 443,481  $ 410,946  8
Interest expense  13,410  19,309  (31)  26,289  38,829  (32)
Net interest income  216,479  190,827  13  417,192  372,117  12
             
Provision for credit losses on loans and leases, excluding covered loans  1,000  --  NM   1,000  --  NM 
Provision for losses on covered loans  13,293  1,716  675  20,759  20,832  (0)
             
Noninterest income            
Trust and investment fees  34,067  36,687  (7)  67,721  72,325  (6)
Brokerage and mutual fund fees  5,293  4,864  9  10,321  10,525  (2)
Cash management and deposit transaction fees  11,475  10,905  5  22,643  22,630  0
International services  10,017  9,015  11  18,802  17,331  8
FDIC loss sharing expense, net  (6,026)  (10,684)  (44)  (5,160)  (2,079)  148
Gain on disposal of assets  3,011  8,422  (64)  5,202  10,846  (52)
(Loss) gain on securities  (457)  1,395  (133)  (8)  1,361  (101)
Gain on acquisition  --  8,164  (100)  --  8,164  (100)
Other  17,388  23,169  (25)  30,947  44,727  (31)
Total noninterest income  74,768  91,937  (19)  150,468  185,830  (19)
             
Noninterest expense            
Salaries and employee benefits  115,035  112,139  3  235,280  223,151  5
Net occupancy of premises  14,056  13,665  3  27,742  27,011  3
Legal and professional fees  11,359  14,790  (23)  23,239  24,867  (7)
Information services  8,539  8,335  2  16,688  15,832  5
Depreciation and amortization  8,013  6,904  16  15,441  13,652  13
Amortization of intangibles  1,518  2,104  (28)  3,404  4,272  (20)
Marketing and advertising  7,597  7,626  (0)  14,413  14,144  2
Office services and equipment  4,492  4,672  (4)  8,440  9,278  (9)
Other real estate owned  7,541  22,162  (66)  19,635  36,651  (46)
FDIC assessments  4,523  8,524  (47)  9,002  18,330  (51)
Other  11,843  10,911  9  21,952  22,041  (0)
Total noninterest expense  194,516  211,832  (8)  395,236  409,229  (3)
             
Income before taxes  82,438  69,216  19  150,665  127,886  18
             
Applicable income taxes  27,271  20,650  32  48,990  38,536  27
             
Net income  $ 55,167  $ 48,566  14  $ 101,675  $ 89,350  14
             
Less: Net income attributable to noncontrolling interest  409  1,095  (63)  652  2,187  (70)
             
Net income attributable to City National Corporation  $ 54,758  $ 47,471  15  $ 101,023  $ 87,163  16
             
Other Data:            
Earnings per share - basic  $ 1.02  $ 0.89  15  $ 1.88  $ 1.64  15
Earnings per share - diluted  $ 1.01  $ 0.88  15  $ 1.87  $ 1.62  15
Dividends paid per share  $ 0.25  $ 0.20  25  $ 0.50  $ 0.40  25
Dividend payout ratio  24.57 %  22.40 %  10  26.56 %  24.34 %  9
Return on average assets  0.90 %  0.87 %  3  0.85 %  0.81 %  5
Return on average shareholders' equity  9.86 %  9.39 %  5  9.23 %  8.79 %  5
Net interest margin (Fully taxable-equivalent)  3.91 %  3.85 %  2  3.83 %  3.84 %  (0)
Full-time equivalent employees  3,330  3,328  0      
       
CITY NATIONAL CORPORATION      
CONSOLIDATED QUARTERLY STATEMENTS OF INCOME      
(unaudited)      
       
  2012
(Dollars in thousands Second First Year to
 except per share data) Quarter Quarter Date
Interest income  $ 229,889  $ 213,592  $ 443,481
Interest expense  13,410  12,879  26,289
Net interest income  216,479  200,713  417,192
       
Provision for credit losses on loans and leases, excluding covered loans  1,000  --  1,000
Provision for losses on covered loans  13,293  7,466  20,759
       
Noninterest income      
Trust and investment fees  34,067  33,654  67,721
Brokerage and mutual fund fees  5,293  5,028  10,321
Cash management and deposit transaction fees  11,475  11,168  22,643
International services  10,017  8,785  18,802
FDIC loss sharing (expense) income, net  (6,026)  866  (5,160)
Gain on disposal of assets  3,011  2,191  5,202
(Loss) gain on securities  (457)  449  (8)
Other  17,388  13,559  30,947
Total noninterest income  74,768  75,700  150,468
       
Noninterest expense      
Salaries and employee benefits  115,035  120,245  235,280
Net occupancy of premises  14,056  13,686  27,742
Legal and professional fees  11,359  11,880  23,239
Information services  8,539  8,149  16,688
Depreciation and amortization  8,013  7,428  15,441
Amortization of intangibles  1,518  1,886  3,404
Marketing and advertising  7,597  6,816  14,413
Office services and equipment  4,492  3,948  8,440
Other real estate owned  7,541  12,094  19,635
FDIC assessments  4,523  4,479  9,002
Other  11,843  10,109  21,952
Total noninterest expense  194,516  200,720  395,236
       
Income before taxes  82,438  68,227  150,665
       
Applicable income taxes  27,271  21,719  48,990
       
Net income  $ 55,167  $ 46,508  $ 101,675
       
Less: Net income attributable to noncontrolling interest  409  243  652
       
Net income attributable to City National Corporation  $ 54,758  $ 46,265  $ 101,023
       
Other Data:      
Earnings per share - basic  $ 1.02  $ 0.86  $ 1.88
Earnings per share - diluted  $ 1.01  $ 0.86  $ 1.87
Dividends paid per share  $ 0.25  $ 0.25  $ 0.50
Dividend payout ratio  24.57 %  28.91 %  26.56 %
Return on average assets  0.90 %  0.79 %  0.85 %
Return on average shareholders' equity  9.86 %  8.58 %  9.23 %
Net interest margin (Fully taxable-equivalent)  3.91 %  3.74 %  3.83 %
Full-time equivalent employees  3,330  3,235  
           
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
(In thousands) Second
Quarter
First
Quarter
Assets    
Cash and due from banks  $ 162,894  $ 210,799
Due from banks - interest-bearing 106,109 101,375
Federal funds sold 162,000 156,000
Securities available-for-sale 6,865,881 6,838,710
Securities held-to-maturity 1,100,229 996,613
Trading securities 62,585 82,589
Loans and leases:    
Commercial 6,086,947 5,573,782
Commercial real estate mortgages 2,424,333 2,213,114
Residential mortgages 3,822,630 3,805,807
Real estate construction 301,829 313,409
Equity lines of credit 741,270 715,997
Installment 130,200 125,793
Loans and leases, excluding covered loans 13,507,209 12,747,902
Allowance for loan and lease losses (269,534) (266,077)
Loans and leases, excluding covered loans, net 13,237,675 12,481,825
Covered loans, net (1) 1,216,988 1,335,685
Net loans and leases 14,454,663 13,817,510
Premises and equipment, net 147,245 143,238
Goodwill and other intangibles 589,114 521,717
Other real estate owned (2) 117,501 107,530
FDIC indemnification asset 170,654 185,392
Other assets 863,098 877,016
Total assets  $ 24,801,973  $ 24,038,489
     
Liabilities    
Deposits:    
Noninterest-bearing  $ 12,187,075  $ 11,550,000
Interest-bearing 8,921,977 9,237,737
Total deposits 21,109,052 20,787,737
Short-term borrowings 322,077 222,776
Long-term debt 712,280 482,024
Other liabilities 361,300 302,951
Total liabilities 22,504,709 21,795,488
     
Redeemable noncontrolling interest 41,899 43,436
     
Shareholders' equity    
Common stock 53,886 53,886
Additional paid-in capital 491,439 489,717
Accumulated other comprehensive income 82,807 81,342
Retained earnings 1,686,163 1,644,861
Treasury shares (58,930) (70,241)
Total shareholders' equity 2,255,365 2,199,565
Total liabilities and shareholders' equity  $ 24,801,973  $ 24,038,489
     
(1) Covered loans are net of $43.1 million and $61.5 million of allowance for loan losses as of June 30, 2012 and March 31, 2012, respectively.    
(2) Other real estate owned includes $82.8 million and $78.5 million covered by FDIC loss share at June 30, 2012 and March 31, 2012, respectively.    
         
CITY NATIONAL CORPORATION        
CONSOLIDATED PERIOD END BALANCE SHEET        
(unaudited)        
         
  2011
(In thousands) Fourth
Quarter
Third
Quarter
Second
Quarter
First
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
(Dollars in thousands) Second
Quarter
First
Quarter
Year To
Date
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
Year To
Date
                 
Allowance for Loan and Lease Losses, Excluding Covered Loans              
                 
Balance at beginning of period $ 266,077 $ 262,557 $ 262,557 $ 263,348 $ 265,933 $ 263,356 $ 257,007 $ 257,007
                 
Net recoveries/(charge-offs):                
Commercial  8,092  5,283  13,375 (12,534) (2,915)  2,616 (1,937) (14,770)
Commercial real estate mortgages  1,113 (666)  447 (87) (452)  1,269  6,212  6,942
Residential mortgages (543) (494) (1,037) (52) (163) (253) (615) (1,083)
Real estate construction (4,839)  104 (4,735)  6,860 (6,233)  577  3,826  5,030
Equity lines of credit (808) (154) (962) (377) (512) (120) (757) (1,766)
Installment (274)  417  143  670 (309)  106 (202)  265
Total net recoveries/(charge-offs)  2,741  4,490  7,231 (5,520) (10,584)  4,195  6,527 (5,382)
                 
Provision for credit losses  1,000  --  1,000  5,000  7,500  --  --  12,500
                 
Transfers (to) from reserve for off-balance sheet credit commitments (284) (970) (1,254) (271)  499 (1,618) (178) (1,568)
                 
Balance at end of period $ 269,534 $ 266,077 $ 269,534 $ 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 0.56 % 0.40 % 0.48 %  (0.96) %  (0.23) % 0.22 %  (0.18) %  (0.31) %
Commercial real estate mortgages 0.20 %  (0.12) % 0.04 %  (0.02) %  (0.09) % 0.27 % 1.31 % 0.35 %
Residential mortgages  (0.06) %  (0.05) %  (0.05) %  (0.01) %  (0.02) %  (0.03) %  (0.07) %  (0.03) %
Real estate construction  (6.26) % 0.13 %  (3.05) % 8.29 %  (7.14) % 0.59 % 3.46 % 1.33 %
Equity lines of credit  (0.44) %  (0.09) %  (0.27) %  (0.20) %  (0.28) %  (0.07) %  (0.42) %  (0.24) %
Installment  (0.85) % 1.30 % 0.22 % 2.00 %  (0.94) % 0.32 %  (0.55) % 0.19 %
Total loans and leases, excluding covered loans 0.08 % 0.15 % 0.11%  (0.18) %  (0.36) % 0.15 % 0.24 %  (0.05) %
                 
Reserve for Off-Balance Sheet Credit Commitments                
                 
Balance at beginning of period  $ 24,067  $ 23,097  $ 23,097  $ 22,826  $ 23,325  $ 21,707  $ 21,529  $ 21,529
Transfers from (to) allowance  284  970  1,254  271 (499)  1,618  178  1,568
Balance at end of period  $ 24,351  $ 24,067  $ 24,351  $ 23,097  $ 22,826  $ 23,325  $ 21,707  $ 23,097
                 
Allowance for Losses on Covered Loans                
                 
Balance at beginning of period  $ 61,471  $ 64,565  $ 64,565  $ 61,753  $ 67,629  $ 82,016  $ 67,389  $ 67,389
Provision for losses  13,293  7,466  20,759  17,667  5,147  1,716  19,116  43,646
Net charge-offs  --  --  --  -- (325)  --  -- (325)
Reduction in allowance due to loan removals (31,617) (10,560) (42,177) (14,855) (10,698) (16,103) (4,489) (46,145)
Balance at end of period  $ 43,147  $ 61,471  $ 43,147  $ 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
(Dollars in thousands) Second
Quarter
First
Quarter
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
             
Nonperforming assets, excluding covered assets            
Nonaccrual loans, excluding covered loans            
Commercial  $ 19,056  $ 19,584  $ 19,888  $ 34,937  $ 24,337  $ 19,297
Commercial real estate mortgages  28,780  21,071  21,948  20,746  26,676  28,028
Residential mortgages  14,064  13,628  9,771  10,512  14,211  14,544
Real estate construction  29,676  48,964  50,876  70,827  60,543  81,448
Equity lines of credit  6,505  8,831  8,669  8,401  6,668  6,676
Installment  575  729  874  707  365  7,399
Total nonaccrual loans, excluding covered loans  98,656  112,807  112,026  146,130  132,800  157,392
             
Other real estate owned, excluding covered OREO  34,667  29,074  30,790  44,521  47,634  56,342
             
Total nonperforming assets, excluding covered assets  $ 133,323  $ 141,881  $ 142,816  $ 190,651  $ 180,434  $ 213,734
             
Nonperforming covered assets            
Nonaccrual loans  $ 422  $ 422  $ 422  $ 1,023  $ 1,408  $ 2,343
Other real estate owned  82,834  78,456  98,550  102,848  114,907  121,822
Total nonperforming covered assets  $ 83,256  $ 78,878  $ 98,972  $ 103,871  $ 116,315  $ 124,165
             
Loans 90 days or more past due on accrual status, excluding covered loans  $ 2,065  $ 654  $ 453  $ 379  $ 7,214  $ 3,679
             
Covered loans 90 days or more past due on accrual status  $ 190,005  $ 265,175  $ 330,169  $ 336,193  $ 368,379  $ 390,267
             
             
Allowance for loan and lease losses as a percentage of:            
Nonaccrual loans  273.21 %  235.87 %  234.37 %  180.21 %  200.25 %  167.32 %
Total nonperforming assets, excluding covered assets  202.17 %  187.54 %  183.84 %  138.13 %  147.39 %  123.22 %
Total loans and leases, excluding covered loans  2.00 %  2.09 %  2.13 %  2.16 %  2.28 %  2.34 %
             
Nonaccrual loans as a percentage of total loans, excluding covered loans  0.73 %  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  0.98 %  1.11 %  1.16 %  1.56 %  1.54 %  1.89 %
Total assets  0.54 %  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
  Second Quarter First Quarter Year to Date
(Dollars in millions) Average
Balance
Average
Rate
Average
Balance
Average
Rate
Average
Balance
Average
Rate
Assets            
Interest-earning assets             
Loans and leases             
Commercial   $ 5,845  4.15 %  $ 5,319  3.94 %  $ 5,582  4.05 %
Commercial real estate mortgages  2,295  4.70  2,166  4.87  2,230  4.78
Residential mortgages  3,815  4.28  3,777  4.36  3,796  4.32
Real estate construction  311  4.31  314  5.33  312  4.83
Equity lines of credit  731  3.53  727  3.58  729  3.55
Installment   129  4.84  129  4.91  130  4.87
Total loans and leases, excluding covered loans  13,126  4.27  12,432  4.26  12,779  4.26
Covered loans  1,341  14.51  1,439  10.63  1,390  12.50
 Total loans and leases   14,467  5.22  13,871  4.93  14,169  5.08
Due from banks - interest-bearing  293  0.24  167  0.22  230  0.23
Federal funds sold and securities purchased under resale agreements  137  0.28  15  0.28  76  0.28
Securities  7,755  2.37  7,929  2.40  7,842  2.38
Other interest-earning assets  117  2.39  121  2.30  119  2.34
Total interest-earning assets  22,769  4.15  22,103  3.97  22,436  4.06
Allowance for loan and lease losses (331)   (335)   (333)  
Cash and due from banks  148    141    145  
Other non-earning assets  1,777    1,736    1,756  
Total assets  $ 24,363    $ 23,645    $ 24,004  
             
Liabilities and Equity            
Interest-bearing deposits            
Interest checking accounts  $ 1,890  0.10 %  $ 1,952  0.11 %  $ 1,921  0.10 %
Money market accounts  5,856  0.13  6,018  0.15  5,937  0.14
Savings deposits  360  0.14  358  0.14  359  0.14
Time deposits - under $100,000  228  0.50  242  0.49  235  0.50
Time deposits - $100,000 and over  733  0.45  697  0.51  715  0.48
Total interest-bearing deposits  9,067  0.16  9,267  0.18  9,167  0.17
             
Federal funds purchased and securities sold under repurchase agreements  4  0.11  166  0.08  85  0.08
Other borrowings  797  4.97  697  5.09  747  5.02
Total interest-bearing liabilities  9,868  0.55  10,130  0.51  9,999  0.53
Noninterest-bearing deposits  11,881    10,950    11,416  
Other liabilities  380    396    387  
Total equity  2,234    2,169    2,202  
Total liabilities and equity  $ 24,363    $ 23,645    $ 24,004  
             
             
Net interest spread    3.60 %    3.46 %    3.53 %
Net interest margin    3.91 %    3.74 %    3.83 %
             
Average prime rate    3.25 %    3.25 %    3.25 %
                     
CITY NATIONAL CORPORATION                    
AVERAGE BALANCES AND RATES                  
(unaudited)                    
                     
  2011                  
  Fourth Quarter Third Quarter Second Quarter First Quarter Year to Date
(Dollars in millions)  Average Balance  Average Rate Average Balance Average Rate Average Balance Average Rate  Average Balance  Average Rate Average Balance Average Rate
Assets                    
Interest-earning assets                     
Loans and leases                     
Commercial   $ 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
  Second
Quarter
First
Quarter
Year To
Date
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
Year To
Date
Per Common Share:                
Shares Outstanding (in thousands):                
Average - Basic  53,105  52,741  52,923  52,488  52,481  52,462  52,320  52,439
Average - Diluted  53,373  53,021  53,217  52,750  52,720  52,977  52,894  52,849
Period-end  52,822  52,661    52,499  52,484  52,475  52,440  
Book value for shareholders  $ 42.70  $ 41.77    $ 40.86  $ 40.40  $ 39.24  $ 37.86  
Closing price:                
High  $ 54.63  $ 54.44  $ 54.63  $ 45.10  $ 55.54  $ 58.75  $ 62.90  $ 62.90
Low  46.39  45.39  45.39  36.01  37.76  52.02  55.65  36.01
Period-end  48.58  52.47    44.18  37.76  54.25  57.05  
                 
                 
Capital Ratios (Dollars in millions):                
Risk-based capital                
Risk-weighted assets (1)  $ 16,723  $ 15,840    $ 15,305  $ 14,926  $ 14,286  $ 13,551  
Tier 1 common shareholders' equity  $ 1,597  $ 1,611    $ 1,565  $ 1,530  $ 1,493  $ 1,449  
Percentage of risk-weighted assets (2)  9.55 %  10.17 %    10.22 %  10.25 %  10.45 %  10.69 %  
Tier 1 capital  $ 1,602  $ 1,616    $ 1,570  $ 1,535  $ 1,523  $ 1,479  
Percentage of risk-weighted assets  9.58 %  10.20 %    10.26 %  10.28 %  10.66 %  10.91 %  
Total capital  $ 2,160  $ 2,013    $ 1,963  $ 1,923  $ 1,905  $ 1,853  
Percentage of risk-weighted assets  12.91 %  12.71 %    12.83 %  12.88 %  13.34 %  13.68 %  
Tier 1 leverage ratio  6.74 %  6.98 %    6.77 %  6.82 %  7.09 %  7.09 %  
                 
Period-end equity to period-end assets  9.09 %  9.15 %    9.06 %  9.18 %  9.25 %  9.29 %  
Period-end shareholders' equity to period-end assets  9.09 %  9.15 %    9.06 %  9.18 %  9.14 %  9.18 %  
                 
Average equity to average assets  9.17 %  9.17 %   9.17 %  9.02 %  9.21 %  9.33 %  9.35 %  9.22 %
Average shareholders' equity to average assets  9.17 %  9.17 % 9.17 %  9.02 %  9.10 %  9.22 %  9.23 %  9.14 %
                 
Period-end tangible equity to period-end tangible assets (2)  6.88 %  7.13 %    7.01 %  7.07 %  7.08 %  7.03 %  
                 
Average tangible equity to average tangible assets (2)  7.01 %  7.12 %  7.06 %  6.96 %  7.08 %  7.11 %  7.05 %  7.05 %
                 
                 
Senior Debt Credit Ratings                
For The Period Ended June 30, 2012                
  Moody's Fitch Standard & Poor's DBRS        
City National Bank A1  A- A- A (high)        
City National Corporation A2  A- BBB+  A         
                 
                 
(1) In accordance with applicable bank regulatory guidelines, the Company calculates risk-weighted assets by assigning assets and credit equivalent amounts of derivatives and off-balance sheet items to one of several broad risk categories according to the obligor, or, if relevant, the guarantor or the nature of the collateral. The aggregate dollar amount in each risk category is then multiplied by the risk weight associated with that category. The resulting weighted values from each of the risk categories are added together for determining risk-weighted assets.                
(2) The Tier 1 common shareholders' equity to risk-weighted assets ratio and tangible equity to tangible assets ratio are non-GAAP financial measures. 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
(Dollars in thousands, except per share amounts) Second
Quarter
First
Quarter
Year to
Date
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
Year to
Date
Basic EPS:                
Net income attributable to City National Corporation  $ 54,758  $ 46,265  $ 101,023  $ 43,860  $ 41,398  $ 47,471  $ 39,692  $ 172,421
Less: Earnings allocated to participating securities  788  738  1,532  690  655  759  578  2,678
Earnings allocated to shareholders  $ 53,970  $ 45,527  $ 99,491  $ 43,170  $ 40,743  $ 46,712  $ 39,114  $ 169,743
                 
Weighted average shares outstanding  53,105  52,741  52,923  52,488  52,481  52,462  52,320  52,439
                 
Basic earnings per share  $ 1.02  $ 0.86  $ 1.88  $ 0.82  $ 0.78  $ 0.89  $ 0.75  $ 3.24
                 
Diluted EPS:                
Earnings allocated to shareholders (1)  $ 53,972  $ 45,530  $ 99,496  $ 43,173  $ 40,745  $ 46,718  $ 39,119  $ 169,759
                 
Weighted average shares outstanding  53,105  52,741  52,923  52,488  52,481  52,462  52,320  52,439
Dilutive effect of equity awards  268  280  294  262  239  515  574  410
Weighted average diluted shares outstanding  53,373  53,021  53,217  52,750  52,720  52,977  52,894  52,849
                 
Diluted earnings per share  $ 1.01  $ 0.86  $ 1.87  $ 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
(in thousands)   Second
Quarter
First
Quarter
Second Quarter
         
Summary Totals        
Net impairment income (expense) (Sum of A)    $ 3,932  $ 2,756  $ (532)
Gain on acquisition    --   --   8,164
Other covered asset income (expense), net    3,388  (1,893)  (1,095)
Total income, net    $ 7,320  $ 863  $ 6,537
         
Interest income (1)        
Income on loans paid-off or fully charged-off    $ 27,402  $ 15,699  $ 11,105
         
Provision for losses on covered loans        
Provision for losses on covered loans A  13,293  7,466  1,716
         
Noninterest income related to covered assets        
         
FDIC loss sharing (expense) income, net        
Gain on indemnification asset A  $ 17,722  $ 10,839  $ 1,687
Indemnification asset accretion    (4,133)  (4,025)  (4,126)
Net FDIC reimbursement for OREO and loan expenses    6,724  10,441  17,852
Removal of indemnification asset for loans paid-off or fully charged-off    (10,654)  (6,516)  (6,306)
Removal of indemnification asset for unfunded loan commitments and loans transferred to OREO  (4,773)  (2,113)  (8,855)
Removal of indemnification asset for OREO and net reimbursement to FDIC for OREO sales    (1,189)  (2,656)  (7,219)
Loan recoveries shared with FDIC    (9,226)  (4,487)  (3,197)
Increase in FDIC clawback liability A  (497)  (617)  (503)
Other    --   --   (17)
Total FDIC loss sharing (expense) income, net    (6,026)  866  (10,684)
         
Gain on disposal of assets        
Net gain on sale of OREO    1,486  2,137  9,092
         
Gain on acquisition    --   --   8,164
         
Other income        
Net gain on transfers of covered loans to OREO    6,864  2,483  12,817
Amortization of fair value on acquired unfunded loan commitments    413  559  766
OREO income    615  905  637
Other    (864)  (1,018)  (690)
Total other income    7,028  2,929  13,530
         
Total noninterest income related to covered assets    $ 2,488  $ 5,932  $ 20,102
         
Noninterest expense related to covered assets (2)        
         
Other real estate owned        
Valuation write-downs    $ 4,250  $ 7,808  $ 15,628
Holding costs and foreclosure expense    2,796  3,207  4,564
Total other real estate owned    7,046  11,015  20,192
         
Legal and professional fees    2,200  2,278  2,832
         
Other operating expense        
Other covered asset expenses    31  9  (70)
         
Total noninterest expense related to covered assets (3)    $ 9,277  $ 13,302  $ 22,954
         
Total income, net    $ 7,320  $ 863  $ 6,537
         
Note: Certain prior period balances have been reclassified to conform to current period presentation.
(1) Excludes base 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
(Dollars in thousands) Second Quarter First Quarter Year to Date Fourth Quarter Third Quarter Second Quarter First Quarter Year to Date
Period End:                
Total equity  $ 2,255,365  $ 2,199,565    $ 2,144,849  $ 2,120,465  $ 2,084,010  $ 2,010,627  
Less: Goodwill and other intangibles  (589,114)  (521,717)    (522,753)  (524,103)  (526,207)  (527,419)  
Tangible equity (A)  1,666,251  1,677,848    1,622,096  1,596,362  1,557,803  1,483,208  
                 
Total assets  $ 24,801,973  $ 24,038,489    $ 23,666,291  $ 23,104,260  $ 22,526,089  $ 21,635,932  
Less: Goodwill and other intangibles  (589,114)  (521,717)    (522,753)  (524,103)  (526,207)  (527,419)  
Tangible assets (B)  $ 24,212,859  $ 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)  6.88% 7.13%   7.01% 7.07% 7.08% 7.03%  
                 
Average Balance:                
Total equity  $ 2,234,411  $ 2,168,748  $ 2,201,579  $ 2,136,215  $ 2,117,249  $ 2,053,447  $ 1,998,006  $ 2,076,721
Less: Goodwill and other intangibles  (566,989)  (522,182)  (544,585)  (523,206)  (525,300)  (527,072)  (528,205)  (525,930)
Tangible equity (C)  1,667,422  1,646,566  1,656,994  1,613,009  1,591,949  1,526,375  1,469,801  1,550,791
                 
Total assets  $ 24,362,546  $ 23,644,899  $ 24,003,722  $ 23,694,160  $ 22,998,562  $ 22,009,749  $ 21,377,904  $ 22,527,750
Less: Goodwill and other intangibles  (566,989)  (522,182)  (544,585)  (523,206)  (525,300)  (527,072)  (528,205)  (525,930)
Tangible assets (D)  $ 23,795,557  $ 23,122,717  $ 23,459,137  $ 23,170,954  $ 22,473,262  $ 21,482,677  $ 20,849,699  $ 22,001,820
                 
Average tangible equity to average tangible assets (C)/(D) 7.01% 7.12% 7.06% 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    
(Dollars in thousands) Second
Quarter
First
Quarter
Fourth
Quarter
Third
Quarter
Second
Quarter
First
Quarter
   
Tier 1 capital  $ 1,602,398  $ 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)  (5,155)    
Tier 1 common shareholders' equity (A)  $ 1,597,243  $ 1,610,944  $ 1,564,946  $ 1,529,676  $ 1,493,025  $ 1,448,576    
                 
Risk-weighted assets (B)  $ 16,722,999  $ 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) 9.55% 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: 87526710