UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 


 

FORM 10-Q

 

(Mark One)

 

ý   QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2004

 

or

 

o   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from            to            

 

Commission File Number 1-10521

 


 

CITY NATIONAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

95-2568550

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.)

 

 

City National Center
400 North Roxbury Drive, Beverly Hills, California    90210

(Address of principal executive offices)   (Zip Code)

 

 

Registrant’s telephone number, including area code (310) 888-6000

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

YES  ý

NO  o

 

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).

 

YES  ý

NO  o

 

Number of shares of common stock outstanding at October 31, 2004:  49,180,631

 

 



 

PART 1 - FINANCIAL INFORMATON

ITEM 1. FINANCIAL STATEMENTS

 

CITY NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEET

(Unaudited)

 

Dollars in thousands, except per share amounts

 

September 30,
2004

 

December 31,
2003

 

September 30,
2003

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

410,694

 

$

461,443

 

$

497,392

 

Federal funds sold

 

890,000

 

240,000

 

717,200

 

Due from banks - interest bearing

 

37,890

 

405,747

 

33,646

 

Securities available-for-sale - cost $3,775,384; $3,350,632 and $3,381,676 at September 30, 2004, December 31, 2003 and September 30, 2003, respectively

 

3,780,750

 

3,365,654

 

3,409,374

 

Trading account securities

 

49,752

 

91,535

 

58,378

 

Loans

 

8,174,137

 

7,882,742

 

7,542,147

 

Less allowance for loan losses (a)

 

148,056

 

156,015

 

156,563

 

Net loans

 

8,026,081

 

7,726,727

 

7,385,584

 

Premises and equipment, net

 

63,097

 

62,719

 

64,403

 

Deferred tax asset

 

98,955

 

65,913

 

68,404

 

Goodwill

 

253,817

 

253,824

 

251,038

 

Intangibles

 

42,860

 

47,879

 

46,233

 

Bank owned life insurance

 

64,491

 

62,799

 

62,324

 

Affordable housing investments

 

62,759

 

66,480

 

65,609

 

Other assets

 

196,500

 

171,785

 

172,672

 

Customers’ acceptance liability

 

3,754

 

5,708

 

7,917

 

Total assets (a)

 

$

13,981,400

 

$

13,028,213

 

$

12,840,174

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Demand deposits

 

$

5,922,689

 

$

5,486,668

 

$

5,365,335

 

Interest checking deposits

 

812,387

 

840,659

 

729,892

 

Money market deposits

 

3,887,011

 

3,260,959

 

3,303,615

 

Savings deposits

 

198,138

 

208,701

 

212,688

 

Time deposits-under $100,000

 

186,014

 

199,875

 

205,625

 

Time deposits-$100,000 and over

 

859,314

 

940,201

 

968,546

 

Total deposits

 

11,865,553

 

10,937,063

 

10,785,701

 

Federal funds purchased and securities sold under repurchase agreements

 

71,570

 

111,713

 

103,346

 

Other short-term borrowings

 

50,125

 

65,135

 

15,125

 

Subordinated debt

 

291,073

 

295,723

 

299,898

 

Long-term debt

 

231,882

 

230,555

 

282,159

 

Reserve for unfunded credit commitments (a)

 

12,295

 

9,971

 

9,646

 

Other liabilities

 

114,741

 

127,045

 

126,539

 

Acceptances outstanding

 

3,754

 

5,708

 

7,917

 

Total liabilities

 

12,640,993

 

11,782,913

 

11,630,331

 

Minority interest in consolidated subsidiaries

 

27,180

 

26,044

 

26,044

 

 

 

 

 

 

 

 

 

Commitments and contingencies Shareholders’ Equity

 

 

 

 

 

 

 

Preferred Stock authorized - 5,000,000 : none outstanding

 

 

 

 

Common Stock-par value-$1.00; authorized - 75,000,000; Issued - 50,585,201; 50,459,716 and 50,454,249 shares at September 30, 2004, December 31, 2003 and September 30, 2003, respectively

 

50,585

 

50,460

 

50,454

 

Additional paid-in capital

 

409,597

 

401,233

 

401,612

 

Accumulated other comprehensive income

 

3,683

 

12,903

 

21,446

 

Retained earnings

 

924,066

 

814,591

 

783,902

 

Deferred equity compensation

 

(13,355

)

(6,699

)

(7,158

)

Treasury shares, at cost - 1,157,468; 1,255,569; and 1,545,450 shares at September 30, 2004, December 31, 2003 and September 30, 2003, respectively

 

(61,349

)

(53,232

)

(66,457

)

Total shareholders’ equity

 

1,313,227

 

1,219,256

 

1,183,799

 

Total liabilities and shareholders’ equity (a)

 

$

13,981,400

 

$

13,028,213

 

$

12,840,174

 

 


(a)                                  As of September 30, 2004, the company has reclassified the reserve for unfunded credit commitments from the allowance for loan losses to other liabilities. Amounts presented prior to the third quarter of 2004 have been reclassified to conform to the presentation in the third quarter of 2004.

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

2



 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENT OF INCOME

(Unaudited)

 

 

 

For the three months ended
September 30,

 

For the nine months ended
September 30,

 

In thousands, except per share amounts

 

2004

 

2003

 

2004

 

2003

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

Loans

 

$

112,635

 

$

107,515

 

$

325,069

 

$

334,427

 

Securities available-for-sale

 

37,178

 

33,162

 

111,865

 

94,885

 

Federal funds sold and securities purchased under resale agreements

 

2,450

 

1,511

 

3,998

 

2,693

 

Due from bank - interest bearing

 

84

 

124

 

316

 

208

 

Trading account

 

84

 

49

 

158

 

157

 

Total interest income

 

152,431

 

142,361

 

441,406

 

432,370

 

Interest Expense

 

 

 

 

 

 

 

 

 

Deposits

 

11,429

 

10,045

 

31,019

 

36,067

 

Subordinated debt

 

1,497

 

1,232

 

3,946

 

3,995

 

Other long-term debt

 

1,571

 

1,788

 

4,429

 

5,482

 

Federal funds purchased and securities sold under repurchase agreements

 

411

 

292

 

924

 

1,331

 

Other short-term borrowings

 

182

 

343

 

500

 

1,493

 

Total interest expense

 

15,090

 

13,700

 

40,818

 

48,368

 

Net interest income

 

137,341

 

128,661

 

400,588

 

384,002

 

Provision for credit losses

 

 

 

 

29,000

 

Net interest income after provision for credit losses

 

137,341

 

128,661

 

400,588

 

355,002

 

Noninterest Income

 

 

 

 

 

 

 

 

 

Trust and investment fees

 

16,850

 

14,148

 

49,102

 

32,878

 

Brokerage and mutual fund fees

 

9,675

 

9,264

 

27,768

 

27,519

 

Cash management and deposit transaction charges

 

10,322

 

10,885

 

32,362

 

32,868

 

International services

 

5,191

 

4,845

 

15,359

 

14,192

 

Bank owned life insurance

 

588

 

747

 

2,134

 

2,192

 

Gain on sale of loans and assets

 

9

 

16

 

9

 

118

 

Gain on sale of securities

 

327

 

36

 

1,827

 

2,538

 

Other

 

4,678

 

5,327

 

13,915

 

16,991

 

Total noninterest income

 

47,640

 

45,268

 

142,476

 

129,296

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

59,675

 

55,261

 

178,657

 

161,582

 

Net occupancy of premises

 

8,124

 

8,142

 

23,081

 

22,973

 

Professional fees

 

7,582

 

6,821

 

20,418

 

20,026

 

Information services

 

4,522

 

4,749

 

13,632

 

13,304

 

Depreciation

 

3,614

 

3,315

 

10,116

 

9,453

 

Marketing and advertising

 

3,666

 

3,060

 

10,985

 

9,725

 

Office services

 

2,444

 

2,504

 

7,350

 

7,472

 

Amortization of intangibles

 

1,763

 

2,365

 

5,282

 

6,568

 

Equipment

 

478

 

528

 

1,879

 

1,832

 

Other operating

 

5,893

 

5,588

 

16,547

 

16,126

 

Total noninterest expense

 

97,761

 

92,333

 

287,947

 

269,061

 

Minority interest in net income of consolidated subsidiaries

 

1,502

 

1,717

 

4,408

 

3,257

 

Income before income taxes

 

85,718

 

79,879

 

250,709

 

211,980

 

Income taxes

 

32,240

 

27,376

 

94,133

 

69,741

 

Net income

 

$

53,478

 

$

52,503

 

$

156,576

 

$

142,239

 

Net income per share, basic

 

$

1.09

 

$

1.08

 

$

3.20

 

$

2.93

 

Net income per share, diluted

 

$

1.04

 

$

1.05

 

$

3.07

 

$

2.85

 

Shares used to compute income per share, basic

 

49,076

 

48,537

 

48,868

 

48,541

 

Shares used to compute income per share, diluted

 

51,182

 

50,177

 

50,970

 

49,942

 

Dividends per share

 

$

0.32

 

$

0.28

 

$

0.96

 

$

0.69

 

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

3



 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)

 

 

 

For the nine months ended
September 30,

 

Dollars in thousands

 

2004

 

2003

 

 

 

 

 

 

 

Cash Flows From Operating Activities

 

 

 

 

 

Net income

 

$

156,576

 

$

142,239

 

Adjustments to net income:

 

 

 

 

 

Provision for credit losses

 

 

29,000

 

Amortization of restricted stock awards

 

2,209

 

510

 

Amortization of intangibles

 

5,282

 

6,568

 

Depreciation and software amortization

 

12,955

 

12,254

 

Deferred income tax benefit

 

(26,365

)

(18,065

)

Gain on sales of loans and assets

 

(9

)

(118

)

Gain on sales of securities

 

(1,827

)

(2,538

)

Net decrease (increase) in other assets

 

(39,313

)

17,476

 

Net decrease in trading securities

 

41,783

 

68,421

 

Other, net

 

6,185

 

1,390

 

Net cash provided by operating activities

 

157,476

 

257,137

 

 

 

 

 

 

 

Cash Flows From Investing Activities

 

 

 

 

 

Purchase of securities

 

(1,449,766

)

(2,588,462

)

Sales of securities available-for-sale

 

416,355

 

188,525

 

Maturities and paydowns of securities

 

602,649

 

1,181,395

 

Sales of loans

 

 

11,744

 

Loan principal collections (originations), net

 

(291,395

)

432,375

 

Purchase of premises and equipment

 

(13,333

)

(14,628

)

Net cash for acquisitions

 

 

(39,907

)

Other, net

 

(4

)

(2

)

Net cash used by investing activities

 

(735,494

)

(828,960

)

 

 

 

 

 

 

Cash Flows From Financing Activities

 

 

 

 

 

Net increase in deposits

 

928,490

 

946,003

 

Net decrease in federal funds purchased and securities sold under repurchase agreements

 

(40,143

)

(163,381

)

Net decrease in short-term borrowings, net of transfers from long-term debt

 

(15,010

)

(125,000

)

Repayment of long-term debt

 

 

(6,575

)

Net proceeds of issuance of senior debt

 

 

221,749

 

Proceeds from exercise of stock options

 

27,002

 

23,329

 

Stock repurchases

 

(43,826

)

(45,217

)

Cash dividends paid

 

(47,101

)

(33,532

)

Net cash provided by financing activities

 

809,412

 

817,376

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

231,394

 

245,553

 

Cash and cash equivalents at beginning of year

 

1,107,190

 

1,002,685

 

Cash and cash equivalents at end of period

 

$

1,338,584

 

$

1,248,238

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

Interest

 

$

47,981

 

$

52,643

 

Income taxes

 

78,500

 

64,000

 

 

 

 

 

 

 

Non-cash investing activities:

 

 

 

 

 

Transfer from long-term debt to short-term borrowings

 

$

 

$

15,000

 

 

See accompanying Notes to the Unaudited Consolidated Financial Statements.

 

4



 

CITY NATIONAL CORPORATION

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

AND COMPREHENSIVE INCOME

(Unaudited)

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

other

 

 

 

 

 

 

 

Total

 

 

 

Shares

 

Common

 

paid-in

 

comprehensive

 

Retained

 

Deferred

 

Treasury

 

shareholders’

 

Dollars in thousands

 

issued

 

stock

 

capital

 

income

 

Earnings

 

Compensation

 

stock

 

equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances, December 31, 2002

 

50,282,743

 

$

50,283

 

$

400,866

 

$

40,400

 

$

675,195

 

$

 

$

(56,785

)

$

1,109,959

 

Net income

 

 

 

 

 

142,239

 

 

 

142,239

 

Other comprehensive income net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gain on securities available-for-sale, net of relassification adjustment of $0.1 million of net gains included in net income

 

 

 

 

(17,105

)

 

 

 

(17,105

)

Net unrealized loss on cash flow hedges, net of reclassification of $4.4 million of net gains included in net income

 

 

 

 

(1,849

)

 

 

 

(1,849

)

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

123,285

 

Issuance of shares for stock options

 

 

 

(12,216

)

 

 

 

35,545

 

23,329

 

Restricted stock grants

 

171,506

 

171

 

7,497

 

 

 

(7,668

)

 

 

Amortization of restricted stock grants

 

 

 

 

 

 

510

 

 

510

 

Tax benefit from stock options

 

 

 

5,465

 

 

 

 

 

5,465

 

Cash dividends

 

 

 

 

 

(33,532

)

 

 

(33,532

)

Repurchased shares, net

 

 

 

 

 

 

 

(45,217

)

(45,217

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2003

 

50,454,249

 

$

50,454

 

$

401,612

 

$

21,446

 

$

783,902

 

$

(7,158

)

$

(66,457

)

$

1,183,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2003

 

50,459,716

 

$

50,460

 

$

401,233

 

$

12,903

 

$

814,591

 

$

(6,699

)

$

(53,232

)

$

1,219,256

 

Net income

 

 

 

 

 

156,576

 

 

 

156,576

 

Other comprehensive income net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized loss on securities available-for-sale, net of relassification adjustment of $1.7 million of net gains included in net income

 

 

 

 

(5,602

)

 

 

 

(5,602

)

Net unrealized loss on cash flow hedges, net of reclassification of $3.9 million of net gains included in net income

 

 

 

 

(3,618

)

 

 

 

(3,618

)

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

147,356

 

Issuance of shares for stock options

 

 

 

(8,707

)

 

 

 

35,709

 

27,002

 

Restricted stock grants

 

125,485

 

125

 

8,304

 

 

 

(8,865

)

 

(436

)

Amortization of restricted stock grants

 

 

 

 

 

 

2,209

 

 

2,209

 

Tax benefit from stock options

 

 

 

8,767

 

 

 

 

 

8,767

 

Cash dividends

 

 

 

 

 

(47,101

)

 

 

(47,101

)

Repurchased shares, net

 

 

 

 

 

 

 

(43,826

)

(43,826

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances, September 30, 2004

 

50,585,201

 

$

50,585

 

$

409,597

 

$

3,683

 

$

924,066

 

$

(13,355

)

$

(61,349

)

$

1,313,227

 

 

See accompanying Notes to Consolidated Financial Statements.

 

5



 

CITY NATIONAL CORPORATION

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

1.               City National Corporation (the “Corporation”) is the holding company for City National Bank (the “Bank”).  In light of the fact that the Bank comprises substantially all of the business of the Corporation, references to the “Company” mean the Corporation and the Bank together.

 

2.               The results of operations reflect the interim adjustments, all of which are of a normal recurring nature and which, in the opinion of management, are necessary for a fair presentation of the results for the interim period presented.  These unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2003.  The results for the 2004 interim periods are not necessarily indicative of the results expected for the full year.

 

3.               Trading account securities are stated at fair value.  Investments not classified as trading securities are classified as securities available-for-sale and recorded at fair value.  Unrealized holding gains or losses for securities available-for-sale, net of taxes are excluded from net income and are reported as other comprehensive income included as a separate component of shareholders’ equity.

 

In March 2004, the Emerging Issue Task Force reached a consensus opinion on Issue No. 03-1, “The Meaning of Other-Than-Temporary Impairment and its Application to Certain Investments” regarding the determination of whether an investment is considered impaired, whether the identified impairment is considered other-than-temporary, how to measure other-than-temporary impairment, and how to disclose unrealized losses on investments that are not other-than-temporarily impaired. Adoption of the new measurement requirements has been delayed by the FASB pending reconsideration of implementation guidance relating to debt securities that are impaired solely due to market interest rate fluctuations.  The Company has included the new disclosure requirements in its 2003 Annual Report on Form 10-K.  Since December 31, 2003, there has been no significant change in the amount of unrealized losses in the securities portfolio.

 

4.               Certain prior periods’ data have been reclassified to conform to current period presentation.  At September 30, 2004, the Company reclassified its reserve for unfunded credit commitments from the allowance for loan losses to other liabilities.

 

At September 30, 2004, the allowance for loan losses was $148.1 million or 1.81 percent of outstanding loans. This was after the Company reclassified $12.3 million for $4.3 billion of unfunded credit commitments from the allowance for loan losses to other liabilities.  Unfunded credit commitments increased by approximately $234 million during the third quarter of 2004.  The process used in the determination of the adequacy of the reserve for unfunded credit commitments is consistent with the process for determining the adequacy of the allowance for loan losses.  Prior to the reclassification, the allowance for loan losses was $160.4 million or 1.96 percent of outstanding loans.

 

The following schedule summarizes the reclassification of unfunded credit commitments for the four quarters of 2003 and the first three quarters of 2004.

 

6



 

 

 

Allowance for
Loan Losses

 

Reserve for
Unfunded Credit
Commitments

 

Combined
Total

 

Balances, December 31, 2002

 

$

156,598

 

$

7,904

 

$

164,502

 

Net Charge-offs

 

(12,522

)

 

(12,522

)

Provision

 

17,172

 

328

 

17,500

 

Balances, March 31, 2003

 

161,248

 

8,232

 

169,480

 

Net Charge-offs

 

(10,053

)

 

(10,053

)

Provision

 

10,752

 

748

 

11,500

 

Balances June 30, 2003

 

161,947

 

8,980

 

170,927

 

Net Charge-offs

 

(4,718

)

 

(4,718

)

Provision

 

(666

)

666

 

 

Balances, September 30, 2003

 

156,563

 

9,646

 

166,209

 

Net Charge-offs

 

(223

)

 

(223

)

Provision

 

(325

)

325

 

 

Balances, December 31, 2003

 

156,015

 

9,971

 

165,986

 

Net Charge-offs

 

(914

)

 

(914

)

Provision

 

(603

)

603

 

 

Balances, March 31, 2004

 

154,498

 

10,574

 

165,072

 

Net Recoveries

 

45

 

 

45

 

Provision

 

(1,272

)

1,272

 

 

Balances, June 30, 2004

 

153,271

 

11,846

 

165,117

 

Net Charge-offs

 

 

 

 

 

 

 

Provision

 

(449

)

449

 

 

Balances, September 30, 2004

 

$

148,056

 

$

12,295

 

$

160,351

 

 

5.               The following table provides information about purchases by the Company during the quarter ended September 30, 2004 of equity securities that are registered by the Company pursuant to Section 12 of the Exchange Act.

 

Period

 

Total Number of
Shares (or Units)
Purchased

 

Average Price
Paid per Share
(or Unit)

 

Total number of
Shares (or Units)
Purchased as Part of
Publicly Announced
Plans or Programs

 

Maximum Number of
Shares that May Yet
Be Purchased Under
the Plans or
Programs

 

07/01/04 - 07/31/04

 

474

 

$

63.40

 

 

1,009,500

 

 

 

474

(1)

$

63.40

 

 

1,009,500

(2)

 


(1)          No shares of our common stock were repurchased during the quarter pursuant to a repurchase program that we publicly announced on July 15, 2003 (the “Program”) however we received 474 shares in payment of the exercise price of stock options.

 

(2)          Our board of directors, on March 24, 2004, approved the repurchase by us of up to an aggregate of 1 million shares of our common stock pursuant to a new program to follow completion of the Program described in (1) above.  Unless terminated earlier by resolution of our board of directors, the Programs will expire when we have repurchased all shares authorized for repurchase thereunder.

 

Basic earnings per share is based on the weighted average shares of common stock outstanding less unvested restricted shares and units.  Diluted earnings per share gives effect to all dilutive potential common shares which consists of stock options and restricted shares and units that were outstanding during the period.  At September 30, 2004, 2,058 stock options were antidilutive compared with 50,950 antidilutive stock options at September 30, 2003.

 

6.               The Company applies APB Opinion No. 25 in accounting for stock option plans and, accordingly, no compensation cost has been recognized for its plans in the financial statements.  As a practice, the Corporation’s stock option grants are such that the exercise price equals the current market price of the common stock.  Had the Company determined compensation cost based on the fair value at the grant date for its stock options under

 

7



 

SFAS No. 123 using the Black Scholes option-pricing model, the Company’s proforma net income would have been reduced to the proforma amounts indicated below:

 

 

 

For the three months ended
September 30,

 

For the nine months ended
September 30,

 

Dollars in thousands, except for per share amounts

 

2004

 

2003

 

2004

 

2003

 

Net income, as reported

 

$

53,478

 

$

52,503

 

$

156,576

 

$

142,239

 

Proforma net income

 

52,645

 

50,807

 

154,207

 

137,524

 

Net income per share, basic, as reported

 

1.09

 

1.08

 

3.20

 

2.93

 

Proforma net income per share, basic

 

1.07

 

1.05

 

3.15

 

2.83

 

Net income per share, diluted, as reported

 

1.04

 

1.05

 

3.07

 

2.85

 

Proforma net income per share, diluted

 

1.03

 

1.01

 

3.03

 

2.75

 

Percentage reduction in net income per share, diluted

 

0.96

%

3.81

%

1.30

%

3.51

%

 

During the latter part of the second quarter of 2003, stock-based compensation performance awards for 2002 were granted to colleagues of the Company.  These performance awards for the first time included restricted stock grants with fewer stock options, which reduced the total number of shares awarded but better aligned the interests of shareholders and colleagues.  The number of shares awarded was further reduced in 2004 for stock-based compensation performance awards for 2003 when the Company took into consideration changes in the value of the Company’s stock price when determining share awards.  The 2004 percentage reduction in net income per share, diluted is lower because a fewer number of stock options have been awarded with a portion replaced by restricted stock awards, the cost of which is charged to noninterest expense.  The Company recorded $944,000 in expense for restricted stock awards in the third quarter of 2004 and $2,209,000 for the first nine months of 2004 compared with $381,000 and $510,000 for the third quarter and first nine months of 2003.  There was no expense for restricted stock awards in the first quarter of 2003 since the first grant was not until June 2003.

 

The Black Scholes option-pricing model requires assumptions on expected life of the options that is based upon the pattern of exercise of options granted by the Corporation in the past; volatility based on changes in the price of the Corporation’s common stock during the past 10 years, measured monthly; dividend yield and risk-free investment rate.  Actual dividend payments will depend upon a number of factors, including future financial results, and may differ substantially from the assumption.  The risk-free investment rate is based on the yield on 10-year U.S. Treasury Notes on the grant date.

 

The actual value, if any, which a grantee may realize will depend upon the difference between the option exercise price and the market price of the Corporation’s common stock on the date of exercise.

 

7.               On April 1, 2003, the Corporation acquired Convergent Capital Management LLC, a privately held Chicago-based company, and substantially all of its asset management holdings, including its majority ownership interests in eight asset management firms and minority interests in two additional firms.  Combined, these 10 firms manage assets of approximately $9.2 billion as of September 30, 2004.  The purchase price was $49.0 million, comprised of cash and the assumption of approximately $7.5 million of debt.  The acquisition resulted in $25.8 million in customer contract intangibles, which are being amortized over 20 years, and $21.5 million in goodwill.

 

8.               As we previously reported, the California Franchise Tax Board (“FTB”) has taken the position that certain REIT and registered investment company (“RIC”) tax deductions will be disallowed consistent with notices issued by the State of California that stipulate that the RIC and REIT are listed transactions under California tax shelter legislation.  While management continues to believe that the tax benefits realized in previous years were appropriate, the Company deemed it prudent to participate in the statutory Voluntary Compliance Initiative—Option 2, requiring payment of all California taxes and interest on these disputed 2000 through 2002 tax benefits, and permitting the Company to claim a refund for these years while avoiding certain potential penalties.  The Company retains potential exposure for assertion of an accuracy-rated penalty should the FTB prevail in its position, in addition to the risk of not being successful in its refund claims for taxes and interest.  As of September 30, 2004, the Company continues to reflect a $36.4 million net state tax receivable for the years 2000, 2001 and 2002 after giving effect to reserves for loss contingencies on the refund claims, or an equivalent of $23.7 million after giving effect to Federal tax benefits.  Although management intends to aggressively pursue its claims for REIT and RIC refunds for the 2000 to 2002 tax years, no outcome can be predicted with certainty and

 

8



 

an adverse outcome on the refund claims could result in a loss of all or a portion of the $23.7 million net state tax receivable after giving effect to Federal tax benefits.

 

9.               As previously reported, during 2002, a SERP was created for one of the officers of the Company.  At September 30, 2004, there was a $2.0 million unfunded pension liability and a $1.0 million intangible asset related to this plan.  The total expense for the third quarter and first nine months of 2004 and 2003 was $0.1 million and $0.4 million, respectively.

 

9



 

CITY NATIONAL CORPORATION

FINANCIAL HIGHLIGHTS

(Unaudited)

 

 

 

At or for the three months ended

 

Percentage change
September 30, 2004 from

 

Dollars in thousands, except per share amounts

 

September 30,
2004

 

June 30,
2004

 

September 30,
2003

 

June 30,
2004

 

September 30,
2003

 

 

 

 

 

 

 

 

 

 

 

 

 

For The Quarter

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

53,478

 

$

52,200

 

$

52,503

 

2

%

2

%

Net income per common share, diluted

 

1.04

 

1.03

 

1.05

 

1

 

(0

)

Dividends, per common share

 

0.32

 

0.32

 

0.28

 

0

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

At Quarter End

 

 

 

 

 

 

 

 

 

 

 

Assets (2)

 

$

13,981,400

 

$

13,485,746

 

$

12,840,174

 

4

 

9

 

Deposits

 

11,865,553

 

11,454,919

 

10,785,701

 

4

 

10

 

Loans

 

8,174,137

 

8,125,496

 

7,542,147

 

1

 

8

 

Securities

 

3,780,750

 

3,518,757

 

3,409,374

 

7

 

11

 

Shareholders’ equity

 

1,313,227

 

1,227,809

 

1,183,799

 

7

 

11

 

Book value per share

 

26.73

 

25.05

 

24.29

 

7

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

Assets (2)

 

$

13,612,389

 

$

13,223,397

 

$

12,428,306

 

3

 

10

 

Deposits

 

11,496,659

 

11,121,541

 

10,320,828

 

3

 

11

 

Loans

 

8,173,882

 

8,053,916

 

7,558,799

 

1

 

8

 

Securities

 

3,676,953

 

3,600,997

 

3,180,542

 

2

 

16

 

Shareholders’ equity

 

1,266,651

 

1,230,167

 

1,139,440

 

3

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (2)

 

1.56

%

1.59

%

1.68

%

(2

)

(7

)

Return on average shareholders’ equity

 

16.80

 

17.07

 

18.28

 

(2

)

(8

)

Corporation’s tier 1 leverage (2)

 

7.80

 

7.68

 

7.36

 

2

 

6

 

Corporation’s tier 1 risk-based capital (2)

 

11.35

 

11.08

 

10.75

 

2

 

6

 

Corporation’s total risk-based capital (2)

 

14.99

 

14.77

 

14.92

 

2

 

1

 

Average shareholders’ equity to average assets

 

9.31

 

9.30

 

9.17

 

0

 

1

 

Dividend payout ratio, per share

 

29.51

 

30.06

 

25.94

 

(2

)

14

 

Net interest margin

 

4.46

 

4.49

 

4.61

 

(1

)

(3

)

Efficiency ratio (1)

 

52.68

 

52.72

 

52.92

 

(0

)

(0

)

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans to total loans

 

0.43

%

0.51

%

0.72

%

(15

)

(40

)

Nonaccrual loans and ORE to toal loans and ORE

 

0.43

 

0.51

 

0.72

 

(15

)

(40

)

Allowance for loan losses to total loans (2)

 

1.81

 

1.89

 

2.08

 

(4

)

(13

)

Allowance for loan losses to nonaccrual loans (2)

 

419.79

 

366.39

 

286.44

 

15

 

47

 

Net charge-offs to average loans - annualized

 

(0.23

)

 

(0.25

)

N/M

 

(7

)

 


(1)          The efficiency ratio is defined as noninterest expense excluding ORE expense divided by total revenue (net interest income on a tax-equivalent basis and noninterest income).

 

(2)          As of September 30, 2004, the company has reclassified the reserve for unfunded credit commitments from the allowance for loan losses to other liabilities.  Amounts presented prior to the third quarter of 2004 have been reclassified to conform to the presentation in the third quarter of 2004.

 

10



 

ITEM 2.                             MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

See “Cautionary Statement for Purposes of the ‘Safe Harbor’ Provisions of the Private Securities Litigation Reform Act of 1995,” below relating to “forward-looking” statements included in this report.

 

RESULTS OF OPERATIONS

 

Critical Accounting Policies

 

The Company’s accounting policies are fundamental to understanding management’s discussion and analysis of results of operations and financial condition.  The Company has identified four policies as being critical because they require management to make particularly difficult, subjective and/or complex judgments about matters that are inherently uncertain and because of the likelihood that materially different amounts could be reported under different conditions or using different assumptions.  These policies relate to the accounting for securities, the allowance for credit losses, derivatives and hedging activities, and stock-based performance plans.  The Company, in consultation with the Audit Committee, has reviewed and approved these critical accounting policies, which are further described in Management’s Discussion and Analysis and Note 1 (Summary of Significant Accounting Policies) to the Consolidated Financial Statements in the Company’s 2003 Form 10-K.  The only change in the Company’s accounting policies since the last reporting period was that the Company reclassified $12.3 million for $4.3 billion of unfunded credit commitments from the allowance for loan losses to other liabilities.  See “¾ Allowance for Loan Losses and Reserve for Unfunded Credit Commitments (Allowance for Credit Losses).”

 

Overview

 

The Corporation recorded net income of $53.5 million, or $1.04 per share, for the third quarter of 2004 compared with $52.5 million, or $1.05 per share, for the third quarter of 2003 and $52.2 million, or $1.03 per share, for the second quarter of 2004 on a greater number of shares outstanding.  Third-quarter 2003 results included $2.6 million in net income, or $0.05 per share, from tax benefits of the Company’s two real estate investment trusts (“REITS”).  As previously disclosed, in 2004 the Company is continuing its practice, adopted in the fourth quarter of 2003, of not recognizing tax benefits associated with its REITS.

 

For the first nine months of 2004, City National Corporation recorded net income of $156.6 million, or $3.07 per share, compared with $142.2 million, or $2.85 per share, reported for the first nine months of 2003.  First-nine-months 2003 results included $8.1 million in net income, or $0.16 per share, from tax benefits of the Company’s two REITS.

 

The following table shows the growth of earnings per share with and without the 2003 REITS tax benefits:

 

 

 

For the three months ended
September 30,

 

%

 

For the nine months ended
September 30,

 

%

 

 

 

2004

 

2003

 

Change

 

2004

 

2003

 

Change

 

Without REIT tax benefits

 

$

1.04

 

$

1.00

 

4

 

$

3.07

 

$

2.69

 

14

 

With REIT tax benefits

 

1.04

 

1.05

 

(1

)

3.07

 

2.85

 

8

 

 

Highlights

 

                  Average deposits were up 11 percent with average core deposits up 15 percent for the third quarter of 2004 from the third quarter a year ago due to continued bank-wide growth.  Average core deposits represented 93 percent of the total average deposit base for the third quarter of 2004, compared with 90 percent for the third quarter of 2003 and 93 percent for the second quarter of 2004.  New clients contributed to the year-over-year growth of deposits.

 

11



 

                  Third-quarter average loans were up 8 percent from the same period last year.  Period-end loan balances at September 30, 2004 of $8.2 billion increased $291.4 million, or 4 percent from $7.9 billion at December 31, 2003 primarily due to an increase in real estate-related loans.

 

                  No provision for credit losses was recorded for the third quarter of 2004, a result of continued strong credit quality and an adequate current level of allowance for credit losses.  No provision for credit losses was taken in the year-ago quarter.  Nonaccrual loans as of September 30, 2004 were $35.3 million, down 35 percent from September 30, 2003, and down 16 percent from June 30, 2004.

 

                  Average securities for the third quarter of 2004 were up 16 percent from the same period a year ago as deposit growth outpaced loan growth.  Third-quarter average securities increased 2 percent from the second quarter of 2004, and period-end securities increased $282.9 million from June 30, 2004 to September 30, 2004 due partially to a $72.7 million improvement in the mark-to-market adjustment.

 

                  Revenue for the third quarter of 2004 rose 6 percent over the same period a year ago and 2 percent over the second quarter of 2004.

 

Dollars in millions,

 

For the three months ended
September 30,

 

%

 

For the three
months ended

 

%

 

except per share

 

2004

 

2003

 

Change

 

June 30, 2004

 

Change

 

Earnings Per Share

 

$

1.04

 

$

1.05

 

(1

)

$

1.03

 

1

 

Net Income

 

53.5

 

52.5

 

2

 

52.2

 

2

 

Average Assets (1)

 

13,612.4

 

12,428.3

 

10

 

13,223.4

 

3

 

Return on Average Assets (1)

 

1.56

%

1.68

%

(7

)

1.59

%

(2

)

Return on Average Equity

 

16.80

 

18.28

 

(8

)

17.07

 

(2

)

 


(1)          As of September 30, 2004, the company has reclassified the reserve for unfunded credit commitments from the allowance for loan losses to other liabilities. Amounts presented prior to the third quarter of 2004 have been reclassified to conform to the presentation in the third quarter of 2004.

 

Outlook

 

As disclosed in the Company’s press release on third-quarter earnings, management now expects the growth of net income per share for 2004 to be approximately 9 to 11 percent higher than net income per share for 2003 compared to its earlier guidance of 8 to 10 percent.  This is based on current economic conditions and the outlook for the remainder of 2004, the 25-basis-point increase in interest rates effective September 21, 2004, and the updated business indicators below:

 

Average loan growth

4 to 6 percent

Average deposit growth

9 to 11 percent

Net interest margin

4.50 to 4.60 percent

Provision for credit losses

$0 million to $5 million

Noninterest income growth

6 to 8 percent

Noninterest expense growth

6 to 8 percent

Effective tax rate

36 to 38 percent

 

Revenues

 

Revenues (net interest income plus noninterest income) for the third quarter of 2004 increased 6 percent to $185.0 million compared with $173.9 million for the third quarter of 2003 due to higher net interest income and wealth management fees.  Revenues were up 2 percent from the second quarter of 2004, or 10 percent annualized.

 

12



 

Net Interest Income

 

Fully taxable-equivalent net interest income for the third quarter of 2004 of $140.8 million was up 6 percent from $132.4 million for the third quarter of 2003.  Compared to the second quarter of 2004, net interest income was up 4 percent or 15 percent annualized from $135.6 million. This was due to an increase in loan yields of 17 basis points, and increased holdings of liquid assets.  The net interest margin was 3 basis points lower than the second quarter of 2004.  The decline was due to increased holdings of lower yielding federal funds sold and securities as strong deposit growth continued to exceed the demand for loans, and a 4-basis-point increase in the average cost of total deposits.  The change from the third quarter of 2004 compared to the same quarter a year ago was also due to the holding of lower yielding federal funds sold and securities as strong deposit growth continued to exceed the demand for loans.

 

 

 

For the three months ended
September 30,

 

%

 

For the three
months ended

 

%

 

Dollars in millions

 

2004

 

2003

 

Change

 

June 30, 2004

 

Change

 

Average Loans

 

$

8,173.9

 

$

7,558.8

 

8

 

$

8,053.9

 

1

 

Average Securities

 

3,677.0

 

3,180.5

 

16

 

3,601.0

 

2

 

Average Deposits

 

11,496.7

 

10,320.8

 

11

 

11,121.5

 

3

 

Average Core Deposits

 

10,685.8

 

9,323.5

 

15

 

10,310.7

 

4

 

Fully Taxable-Equivalent Net Interest Income

 

140.8

 

132.4

 

6

 

135.6

 

4

 

Net Interest Margin

 

4.46

%

4.61

%

(3

)

4.49

%

(1

)

 

Period-end September 30, 2004 loans increased $48.6 million from June 30, 2004, reflecting modest growth in real estate-related loans.

 

Compared with the prior-year third-quarter averages, residential mortgage loans rose 22 percent, real estate construction loans rose 24 percent, commercial real estate mortgage loans rose 7 percent, and commercial loans decreased 3 percent partially due to the payoff of several dairy loans.  Compared with the prior quarter, commercial loans decreased slightly while all other categories increased.

 

Average securities increased 16 percent for the third quarter of 2004 compared with the same period for 2003 primarily due to deposit growth outpacing loan growth.  Average securities were 2 percent higher than the second quarter of 2004.  As of September 30, 2004, unrealized net gain on securities available-for-sale was $5.4 million.  The average duration of total available-for-sale securities at September 30, 2004 was 3.1 years compared with 3.4 years at December 31, 2003 and 3.2 years at September 30, 2003.  The decrease in duration is attributable to a decrease in long-term securities.

 

Average deposits during the third quarter of 2004 increased 11 percent over the same period last year and were up 3 percent from the second quarter of 2004.  Average core deposits represented 93 percent of the total average deposit base for the third quarter of 2004, compared with 90 percent for the third quarter of 2003 and 93 percent for the second quarter of 2004.  New clients and higher client balances maintained as deposits to pay for services contributed to the year-over-year growth of deposits.

 

The Company’s $1.0 billion of “plain vanilla” interest rate swaps, which are part of its long-standing asset-liability management strategy of hedging loans, deposits, and borrowings added $7.0 million to net interest income in the third quarter of 2004, compared with $8.1 million in the third quarter of 2003 and $8.0 million in the second quarter of 2004.  These amounts included $5.0 million, $5.8 million, and $5.5 million, respectively, for interest rate swaps qualifying as fair value hedges.  Income from swaps qualifying as cash-flow hedges was $1.9 million for the third quarter of 2004, compared with $2.3 million for the third quarter of 2003, and $2.5 million for the second quarter of 2004.  Income from existing swaps qualifying as cash-flow hedges of loans expected to be recorded in net interest income within the next 12 months is $1.7 million.

 

Interest recovered on nonaccrual and charged-off loans included in net interest income for the third quarter of 2004 was $0.8 million, compared with $1.3 million for the third quarter of 2003, and $0.3 million for the second quarter of 2004.

 

13



 

The Bank’s prime rate was 4.75 percent as of September 30, 2004, an increase of 75 basis points over September 30, 2003.

 

The following table presents the components of net interest income on a fully taxable-equivalent basis for the three and nine months ended September 30, 2004 and 2003.  To compare the tax-exempt asset yields to taxable yields, amounts are adjusted to pre-tax equivalents based on the marginal corporate federal tax rate of 35 percent.

 

14



 

Net Interest Income Summary

 

 

 

For the three months ended
September 30, 2004

 

For the three months ended
September 30, 2003

 

Dollars in thousands

 

Average
Balance

 

Interest
income/
expense (2)

 

Average
interest
rate

 

Average
Balance

 

Interest
income/
expense (2)

 

Average
interest
rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,100,553

 

$

41,337

 

5.30

%

$

3,191,405

 

$

42,658

 

5.30

%

Commercial real estate mortgages

 

1,837,591

 

28,364

 

6.14

 

1,715,400

 

28,585

 

6.61

 

Residential mortgages

 

2,135,972

 

29,001

 

5.40

 

1,754,877

 

26,383

 

5.96

 

Real estate construction

 

786,576

 

10,796

 

5.46

 

634,300

 

7,925

 

4.96

 

Equity lines of credit

 

221,104

 

2,705

 

4.87

 

175,596

 

1,997

 

4.51

 

Installment

 

92,086

 

1,660

 

7.17

 

87,221

 

1,579

 

7.18

 

Total loans (1)

 

8,173,882

 

113,863

 

5.54

 

7,558,799

 

109,127

 

5.73

 

Due from banks - interest bearing

 

38,992

 

84

 

0.86

 

66,477

 

124

 

0.74

 

Securities available-for-sale

 

3,641,294

 

39,390

 

4.30

 

3,146,971

 

35,268

 

4.45

 

Federal funds sold and securities purchased under resale agreements

 

659,368

 

2,450

 

1.48

 

584,552

 

1,511

 

1.03

 

Trading account securities

 

35,659

 

88

 

0.98

 

33,571

 

51

 

0.60

 

Total interest-earning assets

 

12,549,195

 

155,875

 

4.94

 

11,390,370

 

146,081

 

5.09

 

Allowance for loan losses (3)

 

(152,560

)

 

 

 

 

(164,176

)

 

 

 

 

Cash and due from banks

 

431,497

 

 

 

 

 

438,968

 

 

 

 

 

Other nonearning assets

 

784,257

 

 

 

 

 

763,144

 

 

 

 

 

Total assets (3)

 

$

13,612,389

 

 

 

 

 

$

12,428,306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking accounts

 

$

834,540

 

176

 

0.08

 

$

750,513

 

292

 

0.15

 

Money market accounts

 

3,878,993

 

7,393

 

0.76

 

3,289,234

 

5,541

 

0.67

 

Savings deposits

 

207,811

 

128

 

0.25

 

211,623

 

71

 

0.13

 

Time deposits - under $100,000

 

188,639

 

713

 

1.50

 

207,362

 

819

 

1.57

 

Time deposits - $100,000 and over

 

810,827

 

3,019

 

1.48

 

997,287

 

3,322

 

1.32

 

Total interest - bearing deposits

 

5,920,810

 

11,429

 

0.77

 

5,456,019

 

10,045

 

0.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased and securities sold under repurchase agreements

 

128,556

 

411

 

1.27

 

132,731

 

292

 

0.87

 

Other borrowings

 

561,198

 

3,250

 

2.30

 

660,830

 

3,363

 

2.02

 

Total interest - bearing liabilities

 

6,610,564

 

15,090

 

0.91

 

6,249,580

 

13,700

 

0.87

 

Noninterest - bearing deposits

 

5,575,849

 

 

 

 

 

4,864,809

 

 

 

 

 

Other liabilities (3)

 

159,325

 

 

 

 

 

174,477

 

 

 

 

 

Shareholders’ equity

 

1,266,651

 

 

 

 

 

1,139,440

 

 

 

 

 

Total liabilities and shareholders’ equity (3)

 

$

13,612,389

 

 

 

 

 

$

12,428,306

 

 

 

 

 

Net interest spread

 

 

 

 

 

4.03

%

 

 

 

 

4.22

%

Fully taxable-equivalent net interest income

 

 

 

$

140,785

 

 

 

 

 

$

132,381

 

 

 

Net interest margin

 

 

 

 

 

4.46

%

 

 

 

 

4.61

%

 


(1)          Includes average nonaccrual loans of $37,115 and $59,319 for 2004 and 2003, respectively.

(2)          Loan income includes loan fees of $5,553 and $5,899 for 2004 and 2003, respectively.

(3)          As of September 30, 2004, the company has reclassified the reserve for unfunded credit commitments from the allowance for loan losses to other liabilities.  Amounts presented prior to the third quarter of 2004 have been reclassified to conform to the presentation in the third quarter of 2004.

 

15



 

 

 

For the nine months ended
September 30, 2004

 

For the nine months ended
September 30, 2003

 

Dollars in thousands

 

Average
Balance

 

Interest
income/
expense (2)

 

Average
interest
rate

 

Average
Balance

 

Interest
income/
expense (2)

 

Average
interest
rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,134,153

 

$

120,433

 

5.13

%

$

3,383,367

 

$

134,157

 

5.30

%

Commercial real estate mortgages

 

1,819,488

 

83,881

 

6.16

 

1,730,310

 

87,593

 

6.77

 

Residential mortgages

 

2,041,912

 

83,216

 

5.44

 

1,748,237

 

81,284

 

6.22

 

Real estate construction

 

748,275

 

29,247

 

5.22

 

659,157

 

25,668

 

5.21

 

Equity lines of credit

 

206,366

 

7,158

 

4.63

 

171,807

 

5,938

 

4.62

 

Installment

 

88,344

 

4,712

 

7.12

 

77,970

 

4,488

 

7.70

 

Total loans (1)

 

8,038,538

 

328,647

 

5.46

 

7,770,848

 

339,128

 

5.83

 

Due from banks - interest bearing

 

53,381

 

316

 

0.79

 

40,231

 

208

 

0.69

 

Securities available-for-sale

 

3,547,878

 

118,451

 

4.46

 

2,794,975

 

101,168

 

4.84

 

Federal funds sold and securities purchased under resale agreements

 

425,330

 

3,998

 

1.26

 

323,021

 

2,693

 

1.11

 

Trading account securities

 

32,642

 

165

 

0.68

 

30,944

 

165

 

0.71

 

Total interest-earning assets

 

12,097,769

 

451,577

 

4.99

 

10,960,019

 

443,362

 

5.41

 

Allowance for loan losses (3)

 

(154,654

)

 

 

 

 

(163,564

)

 

 

 

 

Cash and due from banks

 

441,502

 

 

 

 

 

436,605

 

 

 

 

 

Other nonearning assets

 

768,104

 

 

 

 

 

717,387

 

 

 

 

 

Total assets (3)

 

$

13,152,721

 

 

 

 

&