CapitalSource Reports Third Quarter 2010 Results

Net Income of $78 Million or $0.24 Per Share

New Funded Loans Top $400 Million

Loan Yield and Net Finance Margin Expand at CapitalSource Bank

Credit Performance Remains Stable

Professional Practice Lending Group Added

Real Estate Securitization Deconsolidated as Previously Announced

Oct 29, 2010, 06:00 ET from CapitalSource Inc.

CHEVY CHASE, Md., Oct. 29 /PRNewswire-FirstCall/ -- CapitalSource Inc. (NYSE: CSE) today announced financial results for the third quarter of 2010.  Net income for the quarter was $78 million, or $0.24 per diluted share, compared to net income of $18 million or $0.06 per diluted share in the prior quarter and a net loss of $274 million or $0.87 per diluted share in the third quarter of 2009. Net income in the quarter included a carryback tax benefit of $37 million or $0.11 per diluted share.

“Our new loan production of $405 million this quarter was again above the top end of our projected range, reflecting the outperformance of our franchise when compared to most other banks which are struggling to increase loan production.  Since the Company was founded a decade ago, we have focused on specialty lending platforms in part because we knew they would give us a competitive advantage for finding attractive opportunities,” said John K. Delaney, CapitalSource Executive Chairman.  “Our asset platform is currently performing to its highest standard and our funding base is stronger than it has been in several years. We are in an enviable position, having successfully navigated the financial crisis without government assistance.”

“The third quarter was another strong effort by our national direct origination lending franchise, with most of our business groups making meaningful contributions.  The largest was healthcare real estate, which accounted for nearly 30% of new loans funded in the quarter.  The equipment finance, technology cash flow, multifamily and general real estate groups each contributed in excess of 10% to the total,” said James J. Pieczynski, CapitalSource Co-CEO.  “During the quarter we completed the formation of our professional practice lending group, which will focus on providing financing for the acquisition of dental, eye care and veterinary medical practices across the country.  The new group further diversifies our lending platform, which now includes twelve distinct business lines following the addition in recent months of equipment finance, small business and multifamily.  These new business lines combined have contributed approximately one-third of the year-to-date production volume.”

“CapitalSource Bank was solidly profitable again in the third quarter. Our net finance margin was up as our loan yield and interest income increased meaningfully while funding costs declined,” said Tad Lowrey, CapitalSource Bank President and CEO. “We were very pleased to be recognized by the U.S. Treasury Department earlier this month for our local community involvement in southern and central California. We intend to use the $600,000 Bank Enterprise Award grant to further promote community revitalization throughout the footprint served by our retail branches,” added Lowrey.

“CapitalSource Bank recently completed its second annual safety and soundness regulatory exam.  The results of that examination give us great confidence that we are managing the Bank to a high standard and are increasingly well positioned to apply for bank holding company status,” said Steven A. Museles, CapitalSource Co-CEO. “Subject to forthcoming conversations with Federal Reserve staff, we expect to file that application in the first quarter of next year and presently anticipate the regulatory review will then be completed during the second half of 2011. We also plan to file with the FDIC and the California DFI to convert the existing industrial charter of CapitalSource Bank to a commercial charter.”

“Deconsolidation of the 2006-A real estate securitization during the quarter, together with net Parent Company debt repayments, reduced our consolidated debt by over $1.3 billion.  The deconsolidation resulted in a net gain of $17 million, which is included in “Other Income” this quarter.  It also reduced our commercial real estate portfolio by $425 million and non-accruals by $262 million,” said Donald F. Cole, CapitalSource CFO.  “Aside from the positive impact of the deconsolidation, our credit performance was generally stable in the quarter and in line with our expectations.  Provisions were up moderately, but non-accruals and charge-offs both declined in the quarter.”

CapitalSource Bank Segment

  • Total loans held for investment and loans held for sale increased $232 million from the prior quarter to $3.7 billion.  There were $463 million in new loan commitments closed at CapitalSource Bank during the quarter, of which $405 million funded at closing. The yield on the commercial loan portfolio was 7.83% for the quarter, an increase of 49 basis points from the prior quarter primarily due to the impact of declining non-accruals and the full benefit of a growing balance of high yielding loans.
  • The “A” Participation Interest, net was $5 million at the end of the quarter, reflecting principal repayments of $166 million during the quarter.  The “A” Participation Interest was fully paid off in October.  
  • Investment securities, available-for-sale, which consist of investments in Agency callable notes, Agency and Non-Agency MBS and US Treasury and Agency securities, increased $49 million from the prior quarter to $1.5 billion.
  • Investment securities, held-to-maturity, which consist primarily of investments in the most senior AAA-rated tranches of CMBS, increased $3 million during the quarter to $208 million due to $10 million of purchases, partially offset by principal payments.
  • Cash and cash equivalents, including restricted cash totaled $365 million at the end of the quarter, a $9 million increase from the end of the prior quarter.
  • Deposits at the end of the quarter were $4.6 billion, a $57 million increase from the end of the prior quarter.  The average rate on new and renewed certificates of deposit was 0.99% for the quarter, a decrease of 17 basis points from the prior quarter.  At quarter end, the weighted average interest rate on deposits was 1.25%, a decrease of 2 basis points from the end of the prior quarter.
  • Interest income was $85 million for the quarter, an increase of $7 million from the prior quarter, primarily due to loan portfolio growth.
  • Net finance margin for the quarter was 4.94%, an increase of 50 basis points from the prior quarter, primarily due to a decrease in loans on non-accrual, portfolio loan growth and a lower cost of funds.
  • Yield on average interest earning assets was 6.04% for the quarter, an increase of 45 basis points from the prior quarter, primarily due to a decrease in loans on non-accrual and loan portfolio growth.
  • Cost of interest-bearing liabilities, which includes deposits and FHLB borrowings, was 1.30% for the quarter, a decrease of 7 basis points from the prior quarter.  The cost of deposits was 1.26%, a decrease of 7 basis points from the prior quarter due to continued deposit rate reductions.  The cost of FHLB borrowings was 1.98%, an increase of 1 basis point from the prior quarter.
  • Non-interest income was $5 million for the quarter, a decrease of $1 million from the prior quarter, primarily due to lower fees earned for servicing loans for the Parent Company as a result of the declining Parent Company portfolio, partially offset by higher loan fees.  
  • Total operating expenses were $29 million, unchanged from the prior quarter.  Operating expenses as a percentage of average total assets were 1.94%, a decrease of 10 basis points from the prior quarter.
  • Total Risk-Based Capital Ratio was 18.26% at the end of the quarter, an increase of 57 basis points from the end of the prior quarter.
  • Tier 1 Leverage Ratio was 13.03% at the end of the quarter, an increase of 49 basis points from the end of the prior quarter.
  • Tangible Common Equity to Tangible Assets was 12.85% at the end of the quarter, an increase of 31 basis points from the end of the prior quarter.
  • Loans on non-accrual were $350 million at the end of the quarter, a decrease of $42 million from the end of the prior quarter.  The decrease was primarily due to charge-offs, loan payoffs, loan sales and foreclosures.  As a percentage of total loans, loans on non-accrual were 9.44%, a decrease of 1.86% compared to the end of the prior quarter.
  • Impaired loans, which exclude deferred loan fees and discounts and allowance for loan losses, were $402 million at the end of the quarter, a decrease of $74 million from the end of the prior quarter.  The decrease was primarily due to charge-offs, loan payoffs, loan sales and foreclosures.  As a percentage of total loans, impaired loans were 10.86%, a 2.85% decrease compared to the end of the prior quarter.
  • Loans 30-89 days delinquent were $16 million at the end of the quarter, an increase of $1 million from the end of the prior quarter.  As a percentage of total loans, loans 30-89 days delinquent were 0.44%, an increase of 2 basis points compared to the end of the prior quarter.
  • Loans 90 or more days delinquent were $149 million at the end of the quarter, an increase of $85 million from the end of the prior quarter. The increase was due primarily to one $87 million resort/club loan that was previously on non-accrual but not delinquent until the current quarter. As a percentage of total loans, loans 90 or more days delinquent were 4.03%, an increase of 2.18% compared to the end of the prior quarter.
  • Net charge-offs were $48 million in the quarter, a decrease of $15 million from the prior quarter.  As a percentage of average loans, net charge-offs for the 12 months ended September 30, 2010 were 4.64%, an increase of 16 basis points compared to the 12 months ended June 30, 2010.
  • Provision for loan losses was $15 million for the quarter, an increase of $10 million from the prior quarter.
  • Allowance for loan losses was $131 million at the end of the quarter, a decrease of $34 million from the end of the prior quarter.  As a percentage of total loans, allowance for loan losses was 3.53%, a decrease of 1.21% compared to the end of the prior quarter.

Other Commercial Finance Segment

  • Deconsolidation of the 2006-A Term Debt Securitization: During the three months ended September 30, 2010, we delegated certain of our collateral management and special servicing rights in our 2006-A term debt securitization (the “2006-A Trust”) and sold our equity interest and certain notes issued by the 2006-A Trust for $7 million.  As a result of this transaction, we concluded that we were no longer the primary beneficiary and deconsolidated the 2006-A Trust, which resulted in the removal of all assets and liabilities, including approximately $929 million of commercial loans and $891 million of term debt from our consolidated balance sheet.  Consequently, our financial results for the third quarter reflect the impact of this deconsolidation on certain categories of income and expense in our consolidated income statements, including interest income, interest expense and the provision for loan losses. Consolidated credit metrics for the third quarter were also impacted.
  • Total loans held for investment and loans held for sale, were $2.9 billion at the end of the quarter, a decrease of $1.3 billion from the end of the prior quarter, primarily due to a $929 million decrease relating to deconsolidation of the 2006-A Trust, loan payoffs of $243 million, loans charged-off and loan foreclosures.  Loan yield was 8.90% for the quarter, an increase of 98 basis points from the prior quarter, primarily due to deconsolidation of  the 2006-A Trust which included a large pool of non-accrual loans and had a lower than average yield.
  • Cash and cash equivalents were $284 million at the end of the quarter, a decrease of $92 million from the end of the prior quarter, primarily due to $137 million utilized to pay down the outstanding balance on the syndicated bank facility, partially offset by the sale of Omega Healthcare Investors Inc. (OHI) stock obtained as consideration for the net lease asset sales completed earlier this year. At September 30, the available but undrawn capacity on the syndicated bank facility was approximately $110 million.
  • Restricted cash was $105 million at the end of the quarter, a decrease of $40 million from the end of the prior quarter.
  • Interest income was $68 million for the quarter, a decrease of $18 million from the prior quarter primarily due to a decrease in the outstanding balance of commercial loans, including deconsolidation of the 2006-A Trust.
  • Yield on average interest-earning assets was 7.64% for the quarter, an increase of 54 basis points from the prior quarter, primarily due to deconsolidation of the 2006-A Trust which included a large pool of non-accrual loans and had a lower than average yield.
  • Cost of funds was 6.65% for the quarter, an increase of 187 basis points from the prior quarter primarily due to a shift in the mix of total borrowing following deconsolidation of the 2006-A Trust which had a lower borrowing cost. Borrowing spread to average one-month LIBOR increased 189 basis points to 6.36%.  
  • Total operating expenses were unchanged from the prior quarter at $41 million.  Operating expenses as a percentage of average total assets were 4.06% for the quarter, an increase of 84 basis points from the prior quarter, primarily due to a significant decline in assets as a result of deconsolidation of the 2006-A Trust and loan payoffs.
  • Loans on non-accrual were $438 million at the end of the quarter, a decrease of $296 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $262 million of the decline. As a percentage of total loans, loans on non-accrual were 14.99%, a decrease of 2.49% compared to the end of the prior quarter.
  • Impaired loans, which exclude deferred loan fees and discounts and allowance for loan losses, were $575 million at the end of the quarter, a decrease of $418 million from the end of the prior quarter.  The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $389 million of the decline. As a percentage of total loans, impaired loans were 19.68%, a decrease of 3.96% compared to the end of the prior quarter.
  • Loans 30-89 days delinquent were $41 million at the end of the quarter, a decrease of $54 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted a $58 million decline. As a percentage of total loans, loans 30-89 days delinquent were 1.39%, a decrease of 87 basis points compared to the end of the prior quarter.  
  • Loans 90 or more days delinquent were $214 million at the end of the quarter, a decrease of $181 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $173 million of the decline. As a percentage of total loans, loans 90 or more days delinquent were 7.30%, a decrease of 2.10% compared to the end of the prior quarter.  
  • Net charge-offs were $38 million, a decrease of $32 million from the prior quarter.  As a percentage of average loans, net commercial charge-offs for the 12 months ended September 30, 2010 were 8.32%, a decrease of 86 basis points compared to the 12 months ended June 30, 2010.
  • Provision for loan losses was $24 million for the quarter, an increase of $4 million from the prior quarter.  
  • Allowance for loan losses was $263 million at the end of the quarter, a decrease of $151 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $138 million of the decline. As a percentage of total loans, the allowance for loan losses was 8.99%, a decrease of 87 basis points compared to the end of the prior quarter.

Consolidated Metrics

Assets

  • Total commercial lending assets (including loans, loans held for sale and the “A” Participation Interest) were $6.6 billion at the end of the quarter, a decline of $1.2 billion from the end of the prior quarter.  The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $929 million of the decline.

Credit

  • Loans on non-accrual were $788 million at the end of the quarter, a decrease of $338 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $262 million of the decline. As a percentage of lending assets, non-accruals were 11.88%, a decrease of 2.48% compared to the end of the prior quarter.  
  • Impaired loans, which exclude deferred loan fees and discounts and allowance for loan losses, were $977 million at the end of the quarter, a decrease of $492 million from the end of the prior quarter.  The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $389 million of the decline.  As a percentage of lending assets, impaired loans were 14.74%, a decrease of 3.99% compared to the end of the prior quarter.
  • Loans 30-89 days delinquent were $57 million at the end of the quarter, a decrease of $53 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for a $58 million decline.  As a percentage of lending assets, loans 30-89 days delinquent were 0.86%, a decrease of 54 basis points compared to the end of the prior quarter.
  • Loans 90 or more days delinquent were $363 million at the end of the quarter, a decrease of $96 million from the end of the prior quarter.  The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for a $173 million decline, partially offset by one $87 million resort/club loan that was previously on non-accrual but not delinquent until the current quarter. As a percentage of lending assets, loans 90 or more days delinquent were 5.47%, a decrease of 38 basis points compared to the end of the prior quarter.  
  • Net charge-offs were $86 million, a decrease of $47 million from the prior quarter.  As a percentage of average commercial lending assets, net commercial charge-offs for the 12 months ended September 30, 2010 were 6.42%, a decrease of 31 basis points compared to the 12 months ended June 30, 2010.
  • Allowance for loan losses was $394 million at the end of the quarter, a decrease of $185 million from the end of the prior quarter, primarily due to deconsolidation of the 2006-A Trust which accounted for $138 million of the reduction.  As a percentage of commercial lending assets, the allowance for loan losses was 5.93%, a decrease of 1.45% compared to the end of the prior quarter.  

Net Income

  • Total Investment Income was $158 million, a decrease of $10 million from the prior quarter due primarily to a decline of assets at the Parent Company, including loan payoffs and deconsolidation of the 2006-A Trust, partially offset by the net growth of assets at CapitalSource Bank.
  • Provision for loan losses was $39 million for the quarter, an increase of $14 million from the prior quarter.
  • Total operating expenses were $55 million, an increase of $1 million from the prior quarter. Operating expenses as a percentage of average total assets were 2.22%, an increase of 21 basis points from the prior quarter due primarily to lower assets.
  • Gain on investments was $30 million for the quarter, an increase of $20 million from the prior quarter, primarily due to gains on the sale of certain cost-based investments and the receipt of dividends.
  • Loss on derivatives, net was $2 million for the quarter, a decrease of $2 million from the prior quarter, primarily due to the termination of a pay-fixed swap related to a fixed rate loan and the maturity of a foreign exchange contract.
  • Net expense of real estate owned (“REO”) and other foreclosed assets was $7 million for the quarter, a decrease of $36 million from the prior quarter, primarily due to significantly lower write downs of loans receivable and lower impairments on REO.
  • Other (expense) income, net was $16 million income for the quarter, an increase of $17 million from a $1 million expense in the prior quarter. Other income in the quarter includes a $17 million net gain on the deconsolidation of the 2006-A Trust.
  • Income tax benefit (expense) was a $36 million benefit, primarily due to a $37 million benefit from the carryback of a net operating loss for one of our corporate entities.

Valuation Allowance

  • The valuation allowance related to the Company’s deferred tax assets at quarter end was $430 million, a decrease of $81 million from the end of the prior quarter primarily due to the deconsolidation of the 2006-A Trust and the carryback of a net operating loss of one of our corporate entities.  The net deferred tax asset at quarter end, after subtracting the valuation allowance, was $83 million.  The valuation allowance is a non-cash accounting charge that will exist until there is sufficient positive evidence to support its reduction or reversal.  Such evidence would include a sustained period of positive pre-tax income for those entities for which an allowance has been established.

Book Value

  • Book Value per share was $6.40 at the end of the quarter, an increase of $0.30 from the end of the prior quarter.  Total shareholders’ equity was $2.1 billion at the end of the quarter, an increase of $102 million from the prior quarter. These increases were primarily due to the net income during the quarter and the impact on Other Comprehensive Income of foreign currency translations related to our European subsidiary, partially offset by the quarterly dividend payment of $0.01 per share made to shareholders.  

Share Count

  • Average diluted shares outstanding were 325.3 million shares for the quarter, compared to 320.8 million shares for the prior quarter.  Total outstanding shares at September 30, 2010 were 323.3 million.

Dividends

  • A quarterly cash dividend of $0.01 per common share was paid on September 30, 2010 to common shareholders of record on September 16, 2010.

A conference call to discuss the results will be hosted on Friday October 29, 2010 at 8:30 a.m. EDT. Analysts and investors interested in participating are invited to call (866) 843-0890 from within the United States or (412) 317-9250 from outside the United States, with pass code 0670976. A webcast of the call will be available on the Investor Relations section of the CapitalSource web site at http://www.capitalsource.com.

A telephonic replay will also be available from approximately 12 Noon EDT October 29, 2010 through January 31, 2011. Please call (877) 344-7529 from the United States or (412) 317-0088 from outside the United States with pass code 445473.  An audio replay will also be available on the Investor Relations section of the CapitalSource website.

CapitalSource Bank will file its Consolidated Reports of Condition and Income for A Bank With Domestic Offices Only—FFIEC 041, for the quarter ended September 30, 2010 (the “Call Report”) with the Federal Deposit Insurance Corporation (“FDIC”) on October 29, 2010. The Call Report may be found on the FDIC’s website at http://cdr.ffiec.gov/Public/ following CapitalSource Bank's filing with the FDIC.

About CapitalSource

CapitalSource Inc. (NYSE: CSE) is a commercial lender that provides financial products to middle market businesses and offers depository products and services in southern and central California through its wholly owned subsidiary CapitalSource Bank. As of September 30, 2010, CapitalSource had total assets of $9.6 billion and $4.6 billion in deposits. Visit www.capitalsource.com for more information.

Forward Looking Statements      

This release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including certain plans, and expectations regarding our application to be a bank holding company and convert CapitalSource Bank’s charter to a commercial charter, which are subject to numerous assumptions, risks, and uncertainties. All statements contained in this release that are not clearly historical in nature are forward-looking, and the words "anticipate," "assume," "intend," "expect," "estimate," "plan," "will," "continue," "should," "would," and similar expressions are generally intended to identify forward-looking statements. All forward-looking statements involve risks, uncertainties and contingencies, many of which are beyond our control which may cause actual results, performance, or achievements to differ materially from anticipated results, performance or achievements. Actual results could differ materially from those contained or implied by such statements for a variety of factors, including without limitation: we may not receive the regulatory approvals needed to become a bank holding company within our expected time frame or at all, changes in the regulatory framework; and other factors described in CapitalSource's 2009 Annual Report on Form 10-K and documents subsequently filed by CapitalSource with the Securities and Exchange Commission. All forward-looking statements included in this news release are based on information available at the time of the release. We are under no obligation to (and expressly disclaim any such obligation to) update or alter our forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law.

CapitalSource Inc.

Consolidated Balance Sheets

($ in thousands)

September 30,

December 31,

2010 

2009 

(Unaudited)

ASSETS

Cash and cash equivalents

$

633,050

$

1,171,195

Restricted cash

121,554

168,468

Investment securities:

Available-for-sale, at fair value       

1,545,838

960,591

Held-to-maturity, at amortized cost

208,222

242,078

Total investment securities

1,754,060

1,202,669

Commercial real estate "A" Participation Interest, net

5,409

530,560

Loans:

Loans held for sale

36,979

670

Loans held for investment

6,590,728

8,281,570

Less deferred loan fees and discounts

(118,411)

(146,329)

Less allowance for loan losses

(393,642)

(586,696)

Loans held for investment, net       

6,078,675

7,548,545

Total loans

6,115,654

7,549,215

Interest receivable

61,742

87,647

Other investments

82,526

96,517

Goodwill

173,135

173,135

Other assets

604,577

656,994

Assets of discontinued operations, held for sale

-

624,650

Total assets

$

9,551,707

$

12,261,050

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

Deposits

$

4,627,206

$

4,483,879

Credit facilities

78,250

542,781

Term debt

1,145,638

2,956,536

Other borrowings

1,274,876

1,204,074

Other liabilities

356,540

363,293

Liabilities of discontinued operations

-

527,228

Total liabilities

7,482,510

10,077,791

Shareholders' equity:

Preferred stock (50,000,000 shares authorized; no shares outstanding)

-

-

Common stock ($0.01 par value, 1,200,000,000 shares

authorized; 323,278,564 and 323,042,613 shares issued

and shares outstanding, respectively)

3,233

3,230

Additional paid-in capital

3,918,771

3,909,364

Accumulated deficit

(1,873,369)

(1,748,822)

Accumulated other comprehensive income, net

20,562

19,361

Total CapitalSource Inc. shareholders' equity

2,069,197

2,183,133

Noncontrolling interests

-

126

Total shareholders' equity

2,069,197

2,183,259

Total liabilities and shareholders' equity

$

9,551,707

$

12,261,050

CapitalSource Inc.

Consolidated Statements of Income

(Unaudited)

($ in thousands, except per share data)

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2010 

2010 

2009 

2010 

2009 

Net investment income:

(Unaudited)

(Unaudited)

Interest income:

Loans

$

136,066

$

146,559

$

191,928

$

437,009

$

615,283

Investment securities

14,608

15,619

13,421

44,818

47,443

Other

302

304

1,126

1,179

3,781

Total interest income

150,976

162,482

206,475

483,006

666,507

Fee income

6,821

5,663

5,176

18,926

16,843

Total investment income

157,797

168,145

211,651

501,932

683,350

Interest expense:

Deposits

14,490

15,279

22,674

46,127

91,020

Borrowings

44,066

46,277

79,658

139,915

246,928

Total interest expense

58,556

61,556

102,332

186,042

337,948

Net investment income

99,241

106,589

109,319

315,890

345,402

Provision for loan losses

38,771

25,262

221,385

282,973

580,499

Net investment income (loss) after provision for loan losses

60,470

81,327

(112,066)

32,917

(235,097)

Operating expenses:

Compensation and benefits

28,565

29,423

29,339

92,171

99,184

Professional fees

8,792

8,497

14,986

27,659

43,856

Other administrative expenses

17,410

15,671

20,101

51,733

58,630

Total operating expenses

54,767

53,591

64,426

171,563

201,670

Other income (expense):

Gain (loss) on investments, net

29,943

10,257

(8,472)

46,279

(29,566)

Loss on derivatives

(1,968)

(3,614)

(10,298)

(9,919)

(12,317)

(Loss) gain on residential mortgage investment portfolio

-

-

(3)

-

15,308

Gain (loss) on extinguishment of debt

-

398

11,472

1,096

(41,091)

Net expense of real estate owned and other foreclosed assets

(7,372)

(43,175)

(8,981)

(91,039)

(32,460)

Other income (expense), net

16,128

(1,298)

5,143

26,960

3,705

Total other income (expense)

36,731

(37,432)

(11,139)

(26,623)

(96,421)

Net income (loss) from continuing operations before income taxes

42,434

(9,696)

(187,631)

(165,269)

(533,188)

Income tax (benefit) expense

(35,668)

(4,174)

97,089

(18,836)

131,189

Net income (loss) from continuing operations

78,102

(5,522)

(284,720)

(146,433)

(664,377)

Net income from discontinued operations, net of taxes

-

2,166

10,484

9,489

37,108

Net gain from sale of discontinued operations, net of taxes

-

21,696

-

21,696

2,144

Net income (loss)

78,102

18,340

(274,236)

(115,248)

(625,125)

Net (loss) income attributable to noncontrolling interests

(83)

-

10

(83)

(28)

Net income (loss) attributable to CapitalSource Inc

$

78,185

$

18,340

$

(274,246)

$

(115,165)

$

(625,097)

Basic income (loss) per share:

From continuing operations

$

0.24

$

(0.02)

$

(0.90)

$

(0.46)

$

(2.20)

From discontinued operations

$

-

$

0.08

$

0.03

$

0.10

$

0.13

Attributable to CapitalSource Inc

$

0.24

$

0.06

$

(0.87)

$

(0.36)

$

(2.07)

Diluted income (loss) per share:

From continuing operations

$

0.24

$

(0.02)

$

(0.90)

$

(0.46)

$

(2.20)

From discontinued operations

$

-

$

0.08

$

0.03

$

0.10

$

0.13

Attributable to CapitalSource Inc

$

0.24

$

0.06

$

(0.87)

$

(0.36)

$

(2.07)

Average shares outstanding:

Basic

321,070,479

320,802,358

315,604,434

320,723,068

301,823,130

Diluted

325,337,737

320,802,358

315,604,434

320,723,068

301,823,130

Dividends declared per share

$

0.01

$

0.01

$

0.01

$

0.03

$

0.03

CapitalSource Inc.

Segment Data

(Unaudited)

($ in thousands)

Three Months Ended September 30, 2010

Three Months Ended June 30, 2010

Net investment income:

CAPITALSOURCE BANK

OTHER COMMERCIAL FINANCE

INTERCOMPANY ELIMINATIONS

CONSOLIDATED

CAPITALSOURCE BANK

OTHER COMMERCIAL FINANCE

INTERCOMPANY ELIMINATIONS

CONSOLIDATED

Interest income

$

85,445

$

68,358

$

(2,827)

$

150,976

$

78,108

$

85,913

$

(1,539)

$

162,482

Fee income

2,586

4,235

-

6,821

2,072

3,591

-

5,663

Total investment income

88,031

72,593

(2,827)

157,797

80,180

89,504

(1,539)

168,145

Interest expense

16,066

42,490

-

58,556

16,476

45,080

-

61,556

Net investment income

71,965

30,103

(2,827)

99,241

63,704

44,424

(1,539)

106,589

Provision for loan losses

14,552

24,219

-

38,771

5,094

20,168

-

25,262

Net investment income after provision for loan losses

57,413

5,884

(2,827)

60,470

58,610

24,256

(1,539)

81,327

Compensation and benefits

10,667

17,898

-

28,565

11,018

18,405

-

29,423

Professional fees

461

8,331

-

8,792

482

8,015

-

8,497

Other operating expenses

17,469

14,566

(14,625)

17,410

17,748

13,972

(16,049)

15,671

Total operating expenses

28,597

40,795

(14,625)

54,767

29,248

40,392

(16,049)

53,591

Total other income (expense)

5,371

45,720

(14,360)

36,731

5,858

(27,107)

(16,183)

(37,432)

Net income (loss) from continuing operations before income taxes

34,187

10,809

(2,562)

42,434

35,220

(43,243)

(1,673)

(9,696)

Income tax benefit

(2,707)

(32,961)

-

(35,668)

(2,463)

(1,711)

-

(4,174)

Net income (loss) from continuing operations

$

36,894

$

43,770

$

(2,562)

$

78,102

$

37,683

$

(41,532)

$

(1,673)

$

(5,522)

Nine Months Ended September 30, 2010

Nine Months Ended September 30, 2009

Net investment income:

CAPITALSOURCE BANK

OTHER COMMERCIAL FINANCE

INTERCOMPANY ELIMINATIONS

CONSOLIDATED

CAPITALSOURCE BANK

OTHER COMMERCIAL FINANCE

INTERCOMPANY ELIMINATIONS

CONSOLIDATED

Interest income

$

244,285

$

245,460

$

(6,739)

$

483,006

$

223,955

$

446,817

$

(4,265)

$

666,507

Fee income

6,438

12,488

-

18,926

5,050

11,793

-

16,843

Total investment income

250,723

257,948

(6,739)

501,932

229,005

458,610

(4,265)

683,350

Interest expense

49,865

136,177

-

186,042

92,566

245,382

-

337,948

Net investment income

200,858

121,771

(6,739)

315,890

136,439

213,228

(4,265)

345,402

Provision for loan losses

107,350

175,623

-

282,973

163,912

416,587

-

580,499

Net investment income (loss) after provision for loan losses

93,508

(53,852)

(6,739)

32,917

(27,473)

(203,359)

(4,265)

(235,097)

Compensation and benefits

32,805

59,366

-

92,171

33,369

65,815

-

99,184

Professional fees

1,458

26,201

-

27,659

1,785

42,071

-

43,856

Other operating expenses

47,917

46,127

(42,311)

51,733

40,153

54,313

(35,836)

58,630

Total operating expenses

82,180

131,694

(42,311)

171,563

75,307

162,199

(35,836)

201,670

Total other income (expense)

18,352

(2,976)

(41,999)

(26,623)

25,334

(86,055)

(35,700)

(96,421)

Net income (loss) from continuing operations before income taxes

29,680

(188,522)

(6,427)

(165,269)

(77,446)

(451,613)

(4,129)

(533,188)

Income tax (benefit) expense

(5,226)

(13,610)

-

(18,836)

8,641

122,548

-

131,189

Net income (loss) from continuing operations

$

34,906

$

(174,912)

$

(6,427)

$

(146,433)

$

(86,087)

$

(574,161)

$

(4,129)

$

(664,377)

CapitalSource Inc.

Segment Data

(Unaudited)

($ in thousands)

September 30, 2010

June 30, 2010

CAPITALSOURCE BANK

OTHER COMMERCIAL FINANCE

INTERCOMPANY ELIMINATIONS

CONSOLIDATED

CAPITALSOURCE BANK

OTHER COMMERCIAL FINANCE

INTERCOMPANY ELIMINATIONS

CONSOLIDATED

ASSETS

Cash and cash equivalents and restricted cash

$

365,349

$

389,255

$

-

$

754,604

$

355,692

$

521,350

$

-

$

877,042

Investment securities:

Available-for-sale

1,531,785

14,053

-

1,545,838

1,482,937

39,025

-

1,521,962

Held-to-maturity

208,222

-

-

208,222

204,551

-

-

204,551

Commercial real estate "A" Participation Interest, net

5,409

-

-

5,409

170,458

-

-

170,458

Loans

3,631,505

2,904,747

(26,956)

6,509,296

3,398,178

4,170,255

(23,955)

7,544,478

Allowance for loan losses

(131,005)

(262,637)

-

(393,642)

(164,562)

(414,071)

-

(578,633)

Loans, net of allowance for loan losses

3,500,500

2,642,110

(26,956)

6,115,654

3,233,616

3,756,184

(23,955)

6,965,845

Receivables due from affiliates

1,476

66,873

(68,349)

-

1,726

42,551

(44,277)

-

Other assets

346,577

579,437

(4,034)

921,980

329,398

634,118

(4,155)

959,361

Total assets

$

5,959,318

$

3,691,728

$

(99,339)

$

9,551,707

$

5,778,378

$

4,993,228

$

(72,387)

$

10,699,219

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

Deposits

$

4,627,206

$

-

$

-

$

4,627,206

$

4,570,466

$

-

$

-

$

4,570,466

Borrowings

300,000

2,198,764

-

2,498,764

265,000

3,547,282

-

3,812,282

Balance due to affiliates

66,873

1,476

(68,349)

-

42,551

1,726

(44,277)

-

Other liabilities

48,599

313,464

(5,523)

356,540

24,137

330,925

(5,379)

349,683

Total liabilities

5,042,678

2,513,704

(73,872)

7,482,510

4,902,154

3,879,933

(49,656)

8,732,431

Shareholders' equity:

Common stock

921,000

3,233

(921,000)

3,233

921,000

3,225

(921,000)

3,225

Additional paid-in capital / retained earnings/deficit

(18,982)

1,154,229

910,155

2,045,402

(56,480)

1,114,251

909,973

1,967,744

Accumulated other comprehensive income (loss), net

14,622

20,562

(14,622)

20,562

11,704

(4,181)

(11,704)

(4,181)

Total shareholders' equity

916,640

1,178,024

(25,467)

2,069,197

876,224

1,113,295

(22,731)

1,966,788

Total liabilities and shareholders' equity

$

5,959,318

$

3,691,728

$

(99,339)

$

9,551,707

$

5,778,378

$

4,993,228

$

(72,387)

$

10,699,219

Book value per outstanding share

$

2.84

$

3.64

$

(0.08)

$

6.40

$

2.72

$

3.45

$

(0.07)

$

6.10

CapitalSource Inc.

Selected Financial Data

(Unaudited)

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2010 

2010 

2009 

2010 

2009 

CapitalSource Bank Segment:

Performance ratios:

Return on average assets

2.50%

2.63%

(1.07%)

0.81%

(2.00%)

Return on average equity

16.43%

17.85%

(6.89%)

5.36%

(12.68%)

Yield on average interest earning assets

6.04%

5.59%

5.62%

5.84%

5.37%

Cost of funds

1.30%

1.37%

2.01%

1.38%

2.59%

Net finance margin         

4.94%

4.44%

3.94%

4.68%

3.20%

Operating expenses as a percentage of average total assets

1.94%

2.04%

1.79%

1.90%

1.75%

Core lending spread

7.54%

7.03%

7.13%

7.37%

6.90%

Loan yield

7.83%

7.34%

7.40%

7.65%

7.27%

Capital ratios:

Tier 1 leverage

13.03%

12.54%

12.52%

13.03%

12.52%

Total risk-based capital

18.26%

17.69%

16.75%

18.26%

16.75%

Tangible common equity to tangible assets

12.85%

12.54%

12.71%

12.85%

12.71%

Average balances ($ in thousands):

Average loans

$

3,630,271

$

3,340,833

$

2,906,688

$

3,363,676

$

2,881,782

Average assets  

5,857,253

5,750,509

5,614,879

5,796,290

5,767,924

Average interest earning assets

5,783,365

5,753,858

5,557,381

5,740,258

5,700,846

Average deposits

4,579,727

4,595,065

4,459,800

4,579,658

4,669,281

Average borrowings

315,228

244,286

200,011

256,330

110,062

Average equity

891,114

846,691

872,325

870,988

907,881

Other Commercial Finance Segment:

Performance ratios:

Return on average assets

4.36%

(3.31%)

(12.91%)

(3.90%)

(8.51%)

Return on average equity

15.95%

(15.79%)

(91.14%)

(16.75%)

(57.05%)

Yield on average interest earning assets

7.64%

7.10%

6.69%

7.13%

7.17%

Cost of funds

6.65%

4.78%

4.57%

5.20%

4.38%

Net finance margin

3.17%

3.52%

2.78%

3.37%

3.34%

Operating expenses as a percentage of average total assets

4.06%

3.22%

2.46%

3.57%

2.40%

Core lending spread

8.61%

7.61%

7.47%

7.75%

7.75%

Loan yield

8.90%

7.92%

7.74%

8.03%

8.12%

Leverage ratios:

Total debt to equity (as of period end)

1.87x

3.25x

6.19x

1.87x

6.19x

Equity to total assets (as of period end)

31.91%

22.30%

13.49%

31.91%

13.49%

Average balances ($ in thousands):

Average loans

$

3,229,059

$

4,520,667

$

5,943,007

$

4,279,789

$

6,338,287

Average assets  

3,987,312

5,036,228

8,236,018

4,926,964

9,019,553

Average interest earning assets

3,772,120

5,056,036

7,999,917

4,834,203

8,545,894

Average borrowings

2,535,383

3,779,755

6,841,000

3,503,504

7,488,183

Average equity

1,090,838

1,054,735

1,166,229

1,145,662

1,345,570

Consolidated CapitalSource Inc.: (1)

Performance ratios:

Return on average assets

3.17%

(0.21%)

(8.20%)

(1.45%)

(6.05%)

Return on average equity

15.84%

(1.18%)

(55.78%)

(7.72%)

(39.63%)

Yield on average interest earning assets

6.55%

6.24%

6.19%

6.35%

6.41%

Cost of funds

3.13%

2.89%

3.54%

2.98%

3.69%

Net finance margin         

4.12%

3.95%

3.20%

3.99%

3.24%

Operating expenses as a percentage of average total assets

2.22%

2.01%

1.86%

2.16%

1.84%

Leverage ratios:

Total debt to equity (as of period end)

3.44x

4.26x

6.15x

3.44x

6.15x

Equity to total assets (as of period end)

21.66%

18.38%

13.72%

21.66%

13.72%

Tangible common equity to tangible assets

20.20%

17.02%

15.94%

20.20%

15.94%

Average balances ($ in thousands):

Average loans

6,859,387

7,861,634

8,849,696

7,643,529

9,219,745

Average assets  

9,775,893

10,691,819

13,768,446

10,641,042

14,690,486

Average interest earning assets

9,555,543

10,810,028

13,557,298

10,574,525

14,246,416

Average borrowings

2,850,611

3,949,041

7,016,200

3,759,834

7,575,706

Average deposits

4,579,727

4,595,065

4,459,800

4,579,658

4,669,281

Average equity

1,958,206

1,879,498

2,025,133

1,994,768

2,241,522

(1)  Applicable ratios have been calculated on a continuing operations basis.

CapitalSource Inc.

Credit Quality Data

(Unaudited)

September 30, 2010

June 30, 2010

March 31, 2010

December 31, 2009

September 30, 2009

Loans 30-89 days contractually delinquent:

As a % of total commercial lending assets(1)

0.86

%

1.40

%

3.14

%

3.12

%

1.40

%

Loans 30-89 days contractually delinquent

$ 56.8

$ 109.7

$ 261.3

$ 276.2

$ 131.6

Loans 90 or more days contractually delinquent:

As a % of total commercial lending assets

5.47

%

5.85

%

5.24

%

5.14

%

4.21

%

Loans 90 or more days contractually delinquent

$ 362.6

$ 459.2

$ 436.8

$ 455.1

$ 395.5

Loans on non-accrual:(2)

As a % of total commercial lending assets

11.88

%

14.36

%

13.69

%

12.06

%

10.58

%

Loans on non-accrual

$ 787.9

$ 1,126.4

$ 1,140.1

$ 1,067.5

$ 993.5

Impaired loans:(3)

As a % of total commercial lending assets

14.74

%

18.73

%

16.69

%

14.12

%

13.92

%

Impaired loans

$ 977.5

$ 1,469.0

$ 1,390.6

$ 1,250.3

$ 1,306.7

Allowance for loan losses:

As a % of total commercial lending assets

5.93

%

7.38

%

8.24

%

6.63

%

5.51

%

Allowance for loan losses  

$ 393.6

$ 578.6

$ 686.2

$ 586.7

$ 517.4

Net charge offs (last twelve months):

As a % of total commercial lending assets

6.50

%

6.99

%

6.93

%

6.63

%

6.17

%

Net charge offs (last twelve months)

$ 535.6

$ 623.3

$ 654.8

$ 658.7

$ 645.4

(1)  Includes loans held for investment, loans held for sale, and the commercial real estate “A” Participation Interest.

(2)  Includes loans with an aggregate principal balance of $354.3 million, $371.9 million, $402.1 million, $356.6 million, and $359.6 million as of September 30, 2010, June 30, 2010, March 31, 2010, December 31, 2009 and September 30, 2009, respectively, that were also classified as loans 90 or more days contractually delinquent.  Also includes non-performing loans held for sale that had an aggregate principal balance of $37.5 million, $51.4 million, $15.6 million, $2.4 million and $25.1 million as of September 30, 2010, June 30, 2010, March 31, 2010, December 31, 2009 and September 30, 2009, respectively.

(3)  Includes loans with an aggregate principal balance of $340.0 million, $423.2 million, $416.4 million, $422.7 million and $366.1 million as of September 30, 2010, June 30, 2010, March 31, 2010, December 31, 2009 and September 30, 2009, respectively, that were also classified as loans 90 or more days contractually delinquent, and loans with an aggregate principal balance of $787.9 million, $1,075.0 million, $1,124.6 million, $1,065.1 million and $968.5 million as of September 30, 2010, June 30, 2010, March 31,2010, December 31, 2009 and September 30, 2009, respectively, that were also classified as loans on non-accrual status. Excludes deferred loan fees and discount and allowance of loan losses.

SOURCE CapitalSource Inc.



RELATED LINKS

http://www.capitalsource.com