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 |
(I.R.S. Employer |
|
|
City National Center |
|
(Address of principal executive offices) (Zip Code) |
Registrants 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, |
|
December 31, |
|
September 30, |
|
|||
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 |
|
For the nine months ended |
|
||||||||
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 |
|
||||
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 Corporations 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 |
|
Reserve for |
|
Combined |
|
|||
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 |
|
Average Price |
|
Total number of |
|
Maximum Number of |
|
|
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 Corporations 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 Companys proforma net income would have been reduced to the proforma amounts indicated below:
|
|
For the three months ended |
|
For the nine months ended |
|
||||||||
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 Companys 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 Corporations 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 Corporations 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 InitiativeOption 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 |
|
|||||||||
Dollars in thousands, except per share amounts |
|
September 30, |
|
June 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
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 |
) |
|||
Corporations tier 1 leverage (2) |
|
7.80 |
|
7.68 |
|
7.36 |
|
2 |
|
6 |
|
|||
Corporations tier 1 risk-based capital (2) |
|
11.35 |
|
11.08 |
|
10.75 |
|
2 |
|
6 |
|
|||
Corporations 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. MANAGEMENTS 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.
Critical Accounting Policies
The Companys accounting policies are fundamental to understanding managements 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 Managements Discussion and Analysis and Note 1 (Summary of Significant Accounting Policies) to the Consolidated Financial Statements in the Companys 2003 Form 10-K. The only change in the Companys 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 Companys 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 Companys 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 |
|
% |
|
For the nine months ended |
|
% |
|
||||||||
|
|
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 |
|
% |
|
For the three |
|
% |
|
|||||
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.
As disclosed in the Companys 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 |
|
% |
|
For the three |
|
% |
|
|||||
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 Companys $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 Banks 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 |
|
For the
three months ended |
|
|||||||||||||||
Dollars in thousands |
|
Average |
|
Interest |
|
Average |
|
Average |
|
Interest |
|
Average |
|
|||||||
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 |
|
For the
nine months ended |
|
||||||||||||
Dollars in thousands |
|
Average |
|
Interest |
|
Average |
|
Average |
|
Interest |
|
Average |
|
||||
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 |
|
|
|
|
& |