{ "market" : {"NAME" : "U.S.", "ID" : "us_market", "TZ" : "ET", "TZOFFSET" : "-18000", "open" : "1259159428", "close" : "1259182828", "flags" : {}} , "STREAMER_SERVER" : "http://streamerapi.finance.yahoo.com","arrowAsChangeSign" : false,"throttleInterval": "1000"}
prnewswire

Capitol Bancorp Reports Third Quarter Results

RECENT 2009 HIGHLIGHTS
- Total Assets of $5.4 Billion
- Total Capital Approximating 11%
- Sale of One Affiliate Bank Completed
- Four Additional Divestitures In Process
- Regional Consolidations In Process

  • Press Release
  • Source: Capitol Bancorp Limited
  • On 6:00 am EDT, Thursday October 22, 2009

LANSING, Mich. and PHOENIX, Oct. 22 /PRNewswire-FirstCall/ -- Capitol reported a net loss for the third quarter of approximately $30.9 million. The net loss per share for the quarter ended September 30, 2009 was $1.78, compared to a net loss of $1.90 per diluted share reported for the third quarter of 2008.

Related Quotes

SymbolPriceChange
CBC2.010.00
Chart for CAPITOL BANCORP LTD
{"s" : "cbc","k" : "c10,l10,p20,t10","o" : "","j" : ""}

Consolidated assets were static year-over-year at approximately $5.4 billion, but reflect an annualized 6 percent decrease for the nine months ended September 30, 2009 from the approximate $5.7 billion reported at the beginning of the year, as a result of the implementation of the Corporation's capital preservation and balance sheet deleveraging strategies. Consistent with these efforts, total portfolio loans approximated $4.2 billion at September 30, 2009, a 10 percent decline year-over-year and a more than 11 percent decline from the approximate $4.7 billion level at the beginning of the year. Total deposits increased over 5 percent to $4.5 billion from the approximate $4.3 billion reported at September 30, 2008, reflecting the Corporation's focus on enhancing its core funding mix in this environment by emphasizing more traditional relationship-oriented deposit-gathering versus non-customer-centric borrowings. Consequently, since year-end 2008, total deposits have been relatively unchanged and reflect a modest 4 percent decline from the previous quarter.

Capitol's Chairman and CEO Joseph D. Reid said, "Our continuing efforts to deleverage the consolidated balance sheet have been reinforced with the announcement of the divestitures of five affiliate banks, one of which was completed in the third quarter, as well as the consolidation of multiple bank charters in several regions. These pending transactions, coupled with the proposed spin-off of Michigan Commerce Bancorp, will serve to preserve capital resources and enhance the balance sheet strength of Capitol as we continue to face significant economic and operating challenges." Added Reid, "In this environment, the analyst and investor communities are focusing on two key performance metrics for the banking sector: the 'pre-tax, pre-provision' operating results and the 'tangible equity' measure of core balance sheet strength. When appropriately adjusted for noncontrolling interests, Capitol's 'pre-tax, pre-provision' operating results approximated $0.3 million for the third quarter of 2009 ($9.6 million for the nine-month period). And, even with a challenging first nine months of 2009 that has witnessed Capitol's provision for loan losses totaling $113 million while supporting a $5.4 billion balance sheet, the Corporation's 'tangible equity' level, inclusive of noncontrolling interests in consolidated subsidiaries, was a strong 6.4 percent at September 30, 2009." Chairman Reid stated further, "We remain resolute in our objectives to build balance sheet strength, enhance corporate-wide liquidity, marshal resources and preserve core capital to support our organization."

Proposed Spin-Off of Michigan Commerce Bancorp Limited

In July 2009, Capitol announced its intention to separate the operations of Michigan Commerce Bancorp Limited ("MCBL") as an independent publicly-traded company. Upon completion of the proposed spin-off, Capitol will continue to be a bank holding company on a national basis and MCBL will become a separate publicly-traded bank holding company consisting of the substantial majority of Capitol's prior Michigan-based banks (see pages 12 through 14 for pro forma financial statements illustrating the proposed spin-off and pending bank sales).

In the proposed spin-off, Capitol's shareholders will receive shares of MCBL common stock according to a distribution ratio. The distribution ratio and related record date for the proposed distribution will be determined at a later date. The proposed spin-off is subject to a number of contingencies. The proposed transaction will enable the two separate publicly-traded companies to focus on maximizing opportunities for the distinct business markets of each, and will allow both Capitol and MCBL to each develop and implement strategic plans which fit their specific markets and operations, resulting in enhanced shareholder value in both companies.

MCBL's consolidated total assets approximated $1.3 billion or about 23 percent of Capitol's total assets as of September 30, 2009. If the proposed spin-off had been completed on September 30, 2009, consolidated assets for Capitol would have totaled approximately $4.1 billion, while reflecting a material decline in nonperforming assets and a modest increase in the consolidated total capital ratio.

Affiliate Bank Divestitures and Regional Bank Consolidations

Capitol previously announced intentions to sell certain affiliate banks and consolidate others in several regions. In the second quarter, Capitol announced that it had entered into definitive agreements to sell the following five institutions: Yuma Community Bank, located in Yuma, Arizona; Bank of Belleville, located in Belleville, Illinois; Bank of Santa Barbara, located in Santa Barbara, California; 1(st) Commerce Bank, located in North Las Vegas, Nevada; and Community Bank of Rowan, located in Salisbury, North Carolina. In September, the sale of Yuma Community Bank was completed. The four pending divestitures are subject to regulatory approvals along with other customary contingencies and are expected to be completed in the coming months.

At September 30, 2009, the four pending divestitures had total assets of approximately $313 million ($116 million included in consolidated total assets), and, with transaction book value multiples in a range of 1.4x to 1.6x of tangible equity, collectively represent in excess of $40 million of "franchise" value. The pro forma balance sheet implications and related pro forma results of operations regarding these transactions are attached (see pages 12 and 14), serving to highlight the potential capital preservation benefits of these deleveraging transactions.

Additionally, Capitol has announced its plans to consolidate affiliate banks in several regions. During the first quarter of 2009, nine Michigan bank affiliates were consolidated into what is today Michigan Commerce Bank, with an application to merge a tenth Michigan-based affiliate into this entity currently pending regulatory approval. In Arizona, application has been made to merge five affiliate banks in the Phoenix area. In the state of Washington, Capitol intends to consolidate four affiliate banks into one charter, to operate as Bank of the Northwest, and in Nevada, four banks are intended to merge and operate as Bank of Las Vegas. All proposed consolidations are subject to regulatory approval and other contingencies.

Chairman Reid stated, "In an effort to enhance balance sheet strength and preserve core capital, we have implemented plans designed to strategically realign our resources through select divestitures and consolidations. These initiatives will allow us to reallocate capital resources to markets currently struggling due to the turbulent economic environment, as well as to markets that are experiencing opportunities for growth. In addition, these initiatives will serve to better align our risk-management oversight nationwide while driving operating efficiencies within our consolidated network. With continued uncertainty and turmoil on the economic front, and the ongoing effects and implications of the national recession, we remain committed to ensuring that Capitol and its affiliate banks continue to build balance sheet strength and liquidity to weather this difficult and challenging climate."

Quarterly Performance

In the third quarter of 2009, consolidated net operating revenues were approximately $47.2 million, a slight decrease compared to the approximate $48 million reported for the same period in 2008, reflecting the impact of a static earning asset profile over the past twelve months, combined with elevated levels of nonperforming assets causing pressure on spread revenue sources. Even with continued increases in the amount of nonperforming assets, the Corporation experienced modest improvement in its consolidated net interest margin for the second consecutive quarter. A concerted effort to focus on core deposit funding sources, as referenced earlier, coupled with both empirical and anecdotal evidence of better pricing opportunities on loans in certain markets, has helped offset the effect of increases in nonearning assets and the typical margin pressure commensurate with efforts to build system-wide liquidity. Cash and cash equivalents totaled nearly $900 million, or more than 16 percent of the Corporation's consolidated total assets at September 30, 2009. The net interest margin increased to 3.13 percent in the third quarter from 3.02 percent for the three months ended June 30, 2009 and 2.81 percent in the first quarter of 2009.

The Corporation continues to emphasize the reduction of operating expenses through salary and staffing reductions, operational efficiencies and tight controls on corporate overhead. Noninterest, or operating, expenses increased 3.1 percent year-over-year to approximately $55.5 million in the quarter ended September 30, 2009. This more modest increase was accomplished despite dramatic increases in both costs associated with foreclosed properties and other real estate owned (which approximated $9.8 million in the recent quarter versus $2.0 million in the 2008 period) and FDIC insurance premiums and other regulatory fees (which jumped from $1.0 million in last year's third quarter to approximately $3.8 million in the most recent three-month period). Combined, these two expense areas increased to approximately $13.6 million in the current quarter, representing a more than fourfold increase from the combined $3.1 million figure posted in 2008.

The net loss for the third quarter of 2009 approximated $30.9 million compared to a net loss of $32.5 million reported for the third quarter of 2008. The net loss per share for the third quarter of 2009 was $1.78 compared to a net loss per share of $1.90 for the three months ended September 30, 2008. The third quarter 2009 provision for loan losses decreased to $48.8 million versus approximately $53.8 million for the corresponding period of 2008, but increased from $35.8 million recorded in the second quarter of 2009. During the third quarter of 2009, net loan charge-offs approximated $32.7 million, resulting in a provision-to-net-charge-offs coverage ratio of 1.5x, reflecting the Corporation's commitment to continue to build its allowance for loan losses in this challenging environment.

Nine Month Performance

Net operating revenues approximated $137.2 million for the nine months ended September 30, 2009, a 5.5 percent decrease compared to the approximate $145.2 million for the year-ago period, due to a lower earning-asset base and general softness across all major revenue components. Noninterest, or operating, expenses expanded 7 percent year-over-year to approximately $157.2 million, attributable primarily to the dramatic increases in costs associated with foreclosed properties and other real estate owned coupled with FDIC insurance premiums and other regulatory fees. For the nine-month period ended September 30, 2009, costs associated with foreclosed properties and other real estate owned increased to approximately $18 million from the $4.1 million reported in the comparable 2008 period, while FDIC insurance premiums and other regulatory fees increased from $2.9 million in the first nine months of 2008 to nearly $11.3 million in the 2009 period. Combining both expense categories would reflect a $29.3 million figure for the 2009 period, or more than four times greater than the combined $7.0 million total reported in the first nine months of 2008. A significant increase in the provision for loan losses, which approximated $112.8 million for the nine-month 2009 period (reflecting a provision-to-net-charge-offs ratio of 1.5x) versus $71.8 million for the comparable 2008 period, was a primary contributor in Capitol's loss for the period. The net loss per share for the nine-month period of 2009 was $3.78, compared to a net loss of $1.73 per diluted share reported for the corresponding period in 2008. Bank performance, reserve building and related operating losses of the Corporation's mature banks in its Great Lakes Region were major reasons for the net loss.

Balance Sheet

With total capital resources approximating $575.1 million at September 30, 2009, the total capital-to-asset ratio was 10.6 percent, providing continued support for the Corporation's $5.4 billion balance sheet.

Net charge-offs of 2.90 percent of average loans (annualized) for the three months ended September 30, 2009 increased from the 1.83 percent reported for the second quarter, and 1.74 percent reported for the corresponding period of 2008. The ratio of nonperforming loans to total portfolio loans was 6.7 percent at September 30, 2009 compared to 5.8 percent reported at June 30, 2009. Although an increase from the previous quarter, the approximate 9 percent linked-quarter rate of increase during the three months ended September 30, 2009 for nonperforming assets continued the slowing trend first experienced last quarter, when the quarterly rate of increase measured in excess of 15 percent versus the dramatic 34 percent growth posted in the first quarter of 2009. The continued increase in nonperforming assets is attributable to borrower stress and nonperformance, coupled with a virtually nonexistent market, especially in the state of Michigan, for the sale of real estate, which hinders the disposition of such assets. The allowance coverage ratio of nonperforming loans improved to approximately 45 percent at September 30, 2009, while the allowance for loan losses increased significantly to 3.01 percent of portfolio loans from 2.49 percent at June 30, 2009 and 1.96 percent at the beginning of the year. The Michigan market, dealing with significant secular change versus what had historically been cyclical challenges, continues to be the source of a dominant portion of nonperforming loans, representing approximately 51 percent of consolidated nonperforming loans but only 33 percent of the Corporation's consolidated loan portfolio. Capitol's loan portfolio practices continue to reflect a disciplined approach to review, analysis and proper identification of portfolio issues with a long-term view to value preservation.

Subsequent Events

A new accounting standard became effective for interim 2009 financial reporting which requires the consideration of subsequent events occurring after the balance-sheet date for matters which may require adjustment to, or disclosure in, financial statements. The review period for subsequent events is up to and including the filing date of a public company's interim financial statements in Form 10-Q when filed with the Securities and Exchange Commission. Accordingly, the financial information in this announcement is subject to change.

About Capitol Bancorp Limited

Capitol Bancorp Limited (NYSE: CBC - News) is a $5.4 billion national community banking company, with a network of separately chartered banks with operations in 17 states. Founded in 1988, Capitol Bancorp Limited has executive offices in Lansing, Michigan, and Phoenix, Arizona.

                          CAPITOL BANCORP LIMITED
                     SUMMARY OF SELECTED FINANCIAL DATA
              (in thousands, except share and per share data)

                             Three Months Ended       Nine Months Ended
                                September 30            September 30
                                ------------            ------------
                              2009        2008        2009        2008
                              ----        ----        ----        ----

    Condensed results of
     operations:
      Interest income      $69,145     $75,496    $207,333    $231,136
      Interest expense      27,293      34,457      87,442     105,970
                            ------      ------      ------     -------
        Net interest
         income             41,852      41,039     119,891     125,166
      Provision for
       loan losses          48,771      53,810     112,756      71,787
      Noninterest
       income                5,362       6,951      17,313      19,993
      Noninterest
       expense              55,477      53,792     157,160     146,385
      Loss before
       income tax
       benefit             (57,034)    (59,612)   (132,712)    (73,013)

      Net loss
       attributable to
       Capitol Bancorp
       Limited            $(30,890)   $(32,495)   $(65,260)   $(29,681)
                          ========    ========    ========    ========

    Net loss per share
     attributable to
     Capitol Bancorp
     Limited:
          Basic             $(1.78)     $(1.90)     $(3.78)     $(1.73)
          Diluted            (1.78)      (1.90)      (3.78)      (1.73)
      Book value per
       share at end of
       period                16.61       20.37       16.61       20.37
      Common stock
       closing price at
       end of period         $2.61      $19.49       $2.61      $19.49
      Common shares
       outstanding at
       end of period    17,510,000  17,337,000  17,510,000  17,337,000
      Number of shares
       used to compute:
        Basic loss per
         share          17,398,000  17,145,000  17,269,000  17,144,000
        Diluted loss
         per share      17,398,000  17,145,000  17,269,000  17,144,000


                                    3rd Quarter  2nd Quarter  1st Quarter
                                       2009         2009         2009
                                       ----         ----         ----
    Condensed summary of financial
     position:
      Total assets                  $5,415,214   $5,726,148   $5,782,608
      Portfolio loans                4,189,534    4,580,428    4,695,317
      Deposits                       4,508,343    4,695,019    4,706,562
      Capitol Bancorp Limited
       stockholders' equity            290,792      321,585      337,491
      Total capital                   $575,056     $631,874     $656,942

    Key performance ratios:
      Return on average assets              --           --           --
      Return on average Capitol
       Bancorp Limited
       stockholders' equity                 --           --           --
      Net interest margin                 3.13%        3.02%        2.81%
      Efficiency ratio                  117.50%      108.64%      117.87%

    Asset quality ratios:
      Allowance for loan losses /
       portfolio loans                    3.01%        2.49%        2.12%
      Total nonperforming loans /
       portfolio loans                    6.72%        5.78%        4.95%
      Total nonperforming assets /
        total assets                      7.42%        6.44%        5.53%
      Net charge-offs
       (annualized) / average
       portfolio loans                    2.90%        1.83%        1.83%
      Allowance for loan losses /
       nonperforming loans               44.79%       43.17%       42.86%

    Capital ratios:
      Capitol Bancorp Limited
       stockholders' equity /
       total assets                       5.37%        5.62%        5.84%
      Total capital / total assets       10.62%       11.03%       11.36%



                                     4th Quarter  3rd Quarter
                                        2008         2008
                                        ----         ----
    Condensed summary of financial
     position:
      Total assets                  $5,654,836   $5,427,347
      Portfolio loans                4,735,229    4,662,772
      Deposits                       4,497,612    4,283,561
      Capitol Bancorp Limited
       stockholders' equity            353,848      353,108
      Total capital                   $680,361     $681,154

    Key performance ratios:
      Return on average assets            0.08%          --
      Return on average Capitol
       Bancorp Limited
       stockholders' equity               1.23%          --
      Net interest margin                 2.98%        3.30%
      Efficiency ratio                   97.52%      112.09%

    Asset quality ratios:
      Allowance for loan losses /
       portfolio loans                    1.96%        2.09%
      Total nonperforming loans /
       portfolio loans                    3.59%        2.73%
      Total nonperforming assets /
        total assets                      4.20%        3.43%
      Net charge-offs
       (annualized) / average
       portfolio loans                    1.30%        1.74%
      Allowance for loan losses /
       nonperforming loans               54.66%       76.78%

    Capital ratios:
      Capitol Bancorp Limited
       stockholders' equity /
       total assets                       6.26%        6.51%
      Total capital / total assets       12.03%       12.55%


                          Forward-Looking Statements
                          --------------------------
    This press release contains certain forward-looking statements within the
    meaning of the Private Securities Litigation Reform Act of 1995.
    Forward-looking statements include expressions such as "expect," "intend,"
    "believe," "estimate," "may," "will," "anticipate" and "should" and
    similar expressions also identify forward-looking statements which are not
    necessarily statements of belief as to the expected outcomes of future
    events.  Actual results could materially differ from those presented due
    to a variety of internal and external factors.  Actual results could
    materially differ from those contained in, or implied by, such statements.
    Capitol Bancorp Limited undertakes no obligation to release revisions to
    these forward-looking statements or reflect events or circumstances after
    the date of this release.

    Supplemental analyses follow providing additional detail regarding
    Capitol's results of operations, financial position, asset quality and
    other supplemental data.

                                 CAPITOL BANCORP LIMITED
               Condensed Consolidated Statements of Operations (Unaudited)
                          (in thousands, except per share data)



    INTEREST INCOME:
      Portfolio loans (including
       fees)                         $66,502   $73,328  $202,937  $224,897
      Loans held for sale                183       145       744       681
      Taxable investment securities      128       154       432       389
      Federal funds sold                  31     1,259        89     3,480
      Other                            2,301       610     3,131     1,689
                                       -----       ---     -----     -----
                  Total interest
                   income             69,145    75,496   207,333   231,136

    INTEREST EXPENSE:
      Deposits                        21,197    27,149    68,980    84,826
      Debt obligations and other       6,096     7,308    18,462    21,144
                                       -----     -----    ------    ------
                  Total interest
                   expense            27,293    34,457    87,442   105,970
                                      ------    ------    ------   -------

                  Net interest
                   income              41,852    41,039   119,891   125,166

    PROVISION FOR LOAN LOSSES          48,771    53,810   112,756    71,787
                                       ------    ------   -------    ------
                  Net interest income
                   (deficiency) after
                   provision for loan
                   losses              (6,919)  (12,771)    7,135    53,379

    NONINTEREST INCOME:
      Service charges on deposit
       accounts                         1,562     1,526     4,569     4,316
      Trust and wealth-management
       revenue                          1,288     1,791     3,811     4,999
      Fees from origination of
       non-portfolio residential
       mortgage loans                     788       926     3,186     2,910
      Gain on sales of government
       -guaranteed loans                1,242       608     1,887     1,831
      Realized gains (losses) on sale
       of investment
       securities available for sale     (572)        5      (571)       50
      Other                             1,054     2,095     4,431     5,887
                                        -----     -----     -----     -----
                  Total noninterest
                   income               5,362     6,951    17,313    19,993

    NONINTEREST EXPENSE:
      Salaries and employee benefits   23,482    29,319    76,977    82,597
      Occupancy                         4,864     4,968    14,598    13,872
      Equipment rent, depreciation and
       maintenance                      3,046     3,821     9,680     9,695
      Costs associated with foreclosed
       properties and
       other real estate owned          9,834     2,040    17,971     4,132
      FDIC insurance premiums and other
       regulatory fees                  3,796     1,029    11,258     2,899
      Other                            10,455    12,615    26,676    33,190
                                       ------    ------    ------    ------
                  Total noninterest
                   expense             55,477    53,792   157,160   146,385
                                       ------    ------   -------   -------

                  Loss before income
                   tax benefit        (57,034)  (59,612) (132,712)  (73,013)

    Income tax benefit                (20,531)  (20,732)  (47,950)  (25,428)
                                       -------   -------   -------   -------

                   NET LOSS           (36,503)  (38,880)  (84,762)  (47,585)

    Less interest in net losses
     attributable to noncontrolling
     interests                          5,613     6,385    19,502    17,904
                                        -----     -----    ------    ------

              NET LOSS ATTRIBUTABLE
               TO CAPITOL
               BANCORP LIMITED       $(30,890) $(32,495) $(65,260) $(29,681)
                                     ========  ========  ========  ========

              NET LOSS PER SHARE
               ATTRIBUTABLE
               TO CAPITOL BANCORP
               LIMITED:
                    Basic              $(1.78)   $(1.90)   $(3.78)   $(1.73)
                                       ======    ======    ======    ======

                    Diluted            $(1.78)   $(1.90)   $(3.78)   $(1.73)
                                       ======    ======    ======    ======

                            CAPITOL BANCORP LIMITED
                       Condensed Consolidated Balance Sheets
                         (in thousands, except share data)


                                                      (Unaudited)
                                                     September 30  December 31
                                                          2009         2008
                                                          ----         ----
    ASSETS
    ------

    Cash and due from banks                               $95,929    $136,499
    Money market and interest-bearing deposits            768,582     391,836
    Federal funds sold                                     25,183      96,031
                                                           ------      ------
        Cash and cash equivalents                         889,694     624,366
    Loans held for sale                                    14,432      10,474
    Investment securities:
      Available for sale, carried at fair
       value                                               18,005      15,584
      Held for long-term investment, carried at
        amortized cost which approximates fair
         value                                             30,789      32,856
                                                           ------      ------
        Total investment securities                        48,794      48,440
    Portfolio loans:
      Loans secured by real estate:
           Commercial                                   2,013,473   2,115,515
           Residential (including multi-family)           806,027     879,754
           Construction, land development and other
            land                                          579,752     797,486
                                                          -------     -------
        Total loans secured by real estate              3,399,252   3,792,755
      Commercial and other business-purpose
       loans                                              707,302     845,593
      Consumer                                             45,866      61,340
      Other                                                37,114      35,541
                                                           ------      ------
        Total portfolio loans                           4,189,534   4,735,229
      Less allowance for loan losses                     (126,188)    (93,040)
                                                         --------     -------
        Net portfolio loans                             4,063,346   4,642,189
    Premises and equipment                                 49,353      59,249
    Accrued interest income                                16,069      18,871
    Goodwill                                               68,078      72,342
    Other real estate owned                               119,801      67,171
    Other assets                                          145,647     111,734
                                                          -------     -------

                TOTAL ASSETS                           $5,415,214  $5,654,836
                                                       ==========  ==========


    LIABILITIES AND EQUITY
    ----------------------

    LIABILITIES:
    Deposits:
      Noninterest-bearing                                $651,887    $700,786
      Interest-bearing                                  3,856,456   3,796,826
                                                        ---------   ---------
        Total deposits                                  4,508,343   4,497,612
    Debt obligations:
      Notes payable and short-term borrowings             300,326     446,925
      Subordinated debentures                             167,402     167,293
                                                          -------     -------
        Total debt obligations                            467,728     614,218
    Accrued interest on deposits and other
     liabilities                                           31,489      29,938
                                                           ------      ------
        Total liabilities                               5,007,560   5,141,768

    EQUITY:
    Capitol Bancorp Limited stockholders' equity:
      Preferred stock, 20,000,000 shares authorized;
        none issued and outstanding
      Common stock, no par value, 50,000,000 shares authorized;
        issued and outstanding:
                2009 - 17,509,631 shares
                2008 - 17,293,908 shares                  277,087     274,018
      Retained earnings                                    14,158      80,255
      Undistributed common stock held by employee-
        benefit trust                                        (569)       (569)
      Fair value adjustment (net of tax effect) for
        investment securities available for sale (accumulated
        other comprehensive income)                           116         144
                                                              ---         ---
                  Total Capitol Bancorp Limited
                   stockholders' equity                   290,792     353,848
    Noncontrolling interests in consolidated
     subsidiaries                                         116,862     159,220
                                                          -------     -------
        Total equity                                      407,654     513,068
                                                          -------     -------

                TOTAL LIABILITIES AND EQUITY           $5,415,214  $5,654,836
                                                       ==========  ==========


                                        CAPITOL BANCORP LIMITED
                                 Allowance for Loan Losses Activity

    ALLOWANCE FOR LOAN LOSSES ACTIVITY (in thousands):


                                            Periods Ended September 30
                                            --------------------------
                                 Three Month Period       Nine Month Period
                                 ------------------        ----------------
                                  2009         2008        2009        2008

    Allowance for loan losses at
     beginning of period      $114,215        $63,904     $93,040     $58,124

    Loans charged-off:
      Loans secured by real estate:
        Commercial              (5,593)        (2,186)    (11,218)     (5,630)
        Residential (including
         multi-family)          (6,845)        (2,428)    (18,213)     (5,590)
        Construction, land
         development and
         other land            (11,862)       (12,128)    (25,729)    (15,248)
           Total loans secured by
            real estate        (24,300)       (16,742)    (55,160)    (26,468)
    Commercial and other
     business-purpose
     loans                      (8,582)        (3,753)    (21,340)     (8,051)
    Consumer                      (485)           (73)     (1,029)       (262)
    Other                          (34)            --         (35)        (34)
          Total charge-offs    (33,401)       (20,568)    (77,564)    (34,815)
    Recoveries:
      Loans secured by real estate:
        Commercial                  29            181         151         899
        Residential (including
         multi-family)              51            130         252         590
        Construction, land
         development and
         other land                385             17         506         240
          Total loans secured by
           real estate             465            328         909       1,729
    Commercial and other
     business-purpose
     loans                         163            102       1,042         686
    Consumer                        88              9         117          74
    Other                            1             --           2          --
          Total recoveries         717            439       2,070       2,489
          Net charge-offs      (32,684)       (20,129)    (75,494)    (32,326)
    Additions to allowance
     charged to expense         48,771         53,810     112,756      71,787

    Less allowance for loan
     losses of subsidiaries
     no longer
     consolidated               (4,114)                    (4,114)


        Allowance for loan
         Losses at
         September 30         $126,188        $97,585    $126,188     $97,585

    Average total portfolio
     loans for period ended
     September 30           $4,505,447     $4,617,153  $4,623,317  $4,521,165

    Ratio of net charge-offs
     (annualized) to average
     portfolio loans
     outstanding                  2.90%          1.74%       2.18%       0.95%


                                  CAPITOL BANCORP LIMITED
                                    Asset Quality Data

    ASSET QUALITY (in thousands):


                                        September   June    March   December
                                           30        30       31       31
                                          2009      2009     2009     2008

     Nonaccrual loans:
      Loans secured by real
       estate:
                 Commercial             $101,704  $84,879  $68,537  $39,892
                 Residential (including
                  multi-family)           54,226   57,764   62,961   35,675
                 Construction, land
                  development and other
                  land                    86,720   87,055   77,861   72,996
                                          ------   ------   ------   ------
                   Total loans secured by
                    real estate          242,650  229,698  209,359  148,563
     Commercial and other
      business-purpose loans              25,002   24,767   17,233   16,283
     Consumer                                513      586      356      190
                                             ---      ---      ---      ---
                   Total nonaccrual
                    loans                268,165  255,051  226,948  165,036

     Past due (>90 days) loans
      and accruing interest:
     -------------------------
      Loans secured by real
       estate:
                 Commercial                4,520    2,706    2,345    1,623
                 Residential (including
                  multi-family)            1,787    1,318    2,371      365
                 Construction, land
                  development and other
                  land                     2,990    4,284      109    2,293
                                           -----    -----      ---    -----
                   Total loans secured by
                    real estate            9,297    8,308    4,825    4,281
     Commercial and other
      business-purpose loans               4,223    1,152      636      747
     Consumer                                 29       42       50      146
                                              --       --       --      ---
                    Total past due
                     loans                13,549    9,502    5,511    5,174
                                          ------    -----    -----    -----

                    Total nonperforming
                     loans              $281,714 $264,553 $232,459 $170,210
                                        ======== ======== ======== ========

                    Real estate owned
                     and other
                     repossessed assets  120,107  103,953   87,074   67,449
                                         -------  -------   ------   ------

                    Total nonperforming
                     assets             $401,821 $368,506 $319,533 $237,659
                                        ======== ======== ======== ========

                            CAPITOL BANCORP LIMITED
                           Selected Supplemental Data

    EPS COMPUTATION COMPONENTS (in thousands):

                                          Periods Ended September 30
                                          --------------------------
                                   Three Month Period     Nine Month Period
                                   ------------------     -----------------
                                      2009      2008       2009      2008
                                      ----      ----       ----      ----

    Numerator-net loss
     attributable to Capitol
      Bancorp Limited for the
       period                       $(30,890) $(32,495) $(65,260) $(29,681)
                                    ========  ========  ========  ========

    Denominator:
      Weighted average number of
       shares
      outstanding, excluding
       unvested
       restricted shares
        (denominator for
       basic earnings per share)      17,398    17,145    17,269    17,144
      Effect of dilutive
       securities:
       Unvested restricted shares         --        --        --        --
       Stock options                      --        --        --        --

         Total effect of dilutive
          securities                      --        --        --        --

    Denominator for diluted net
     loss per share-
       Weighted average number of
        shares and
       potential dilution             17,398    17,145    17,269    17,144
                                      ======    ======    ======    ======

       Number of antidilutive stock
        options
       excluded from diluted net
        loss per
       share computation               2,375     2,389     2,375     2,389
                                       =====     =====     =====     =====

       Number of antidilutive
        unvested restricted
       shares excluded from diluted
        net loss
       per share computation             109        61       109        73
                                         ===        ==       ===        ==

    AVERAGE BALANCES (in thousands):

                                          Periods Ended September 30
                                          --------------------------
                             Three Month Period             Nine Month Period
                              ------------------            -----------------
                               2009            2008         2009        2008
                               ----            ----         ----        ----

    Portfolio loans        $4,505,447      $4,617,153   $4,623,317  $4,521,165
    Earning assets          5,347,993       4,971,600    5,348,237   4,809,042
    Total assets            5,730,665       5,379,283    5,722,755   5,182,329
    Deposits                4,731,159       4,212,518    4,662,313   4,044,868
    Capitol Bancorp Limited
     stockholders' equity     313,260         375,914      329,869     383,251

     Unaudited Pro Forma Condensed Consolidated Balance Sheet
     Capitol Bancorp Limited and Subsidiaries
     September 30, 2009

     (in $1,000s)

                                            Pro Forma Adjustments

                                                   Proposed
                                                   Spin-Off of
                                                   Michigan
                                                   Commerce
                                Historical         Bancorp          Subtotal
                                Amounts            Limited         Pro Forma
                                As Reported        (Note A)       Consolidated
      ASSETS

      Cash and cash
       equivalents              $889,694          $(167,784)         $721,910
      Loans held for sale         14,432               (984)           13,448
      Investment securities       48,794            (13,453)           35,341
      Portfolio loans          4,189,534         (1,032,553)        3,156,981
        Less allowance for loan
         losses                 (126,188)            45,686           (80,502)
                                --------             ------           -------
        Net portfolio loans    4,063,346           (986,867)        3,076,479
      Premises and equipment,
       net                        49,353            (11,639)           37,714
      Goodwill                    68,078             (2,875)           65,203
      Other real estate
       owned                     119,801            (24,178)           95,623
      Other assets               161,716            (41,114)          120,602
                                 -------            -------           -------

      TOTAL ASSETS            $5,415,214        $(1,248,894)       $4,166,320
                              ==========        ===========        ==========

      LIABILITIES AND EQUITY

      Liabilities:
        Deposits              $4,508,343        $(1,095,958)       $3,412,385
        Debt obligations         467,728            (57,750)          409,978
        Other liabilities         31,489             (7,683)           23,806
                                  ------             ------            ------
          Total liabilities    5,007,560         (1,161,391)        3,846,169

      Equity:
        Capitol Bancorp Limited
         stockholders' equity:
          Preferred stock              -                  -                 -
          Common stock           276,518           (118,546)          157,972
          Retained earnings       14,158             31,071            45,229
          Other, net                 116                (28)               88
                                     ---                ---                --
          Total Capitol Bancorp
           Limited stockholders'
           equity                290,792            (87,503)          203,289
        Noncontrolling interests
         in consolidated
         subsidiaries            116,862                  -           116,862
                                 -------                  -           -------
          Total equity           407,654            (87,503)          320,151
                                 -------            -------           -------

      TOTAL LIABILITIES AND
       EQUITY                 $5,415,214        $(1,248,894)       $4,166,320
                              ==========        ===========        ==========


      Nonperforming loans       $281,714          $(109,004)         $172,710
      Real estate owned and
       other repossessed
       assets                    120,107            (24,196)           95,911
                                 -------            -------            ------
        Total nonperforming
         assets                 $401,821          $(133,200)         $268,621
                                ========          =========          ========

      Selected ratios:
        Total equity as a
         percentage of total
         assets                     7.53%                                7.68%
        Total capital as a
         percentage of total
         assets--Note D            10.62%                               11.70%
        Allowance for loan
         losses as a percentage
         of portfolio loans         3.01%                                2.55%
        Allowance for loan
         losses coverage ratio of
         nonperforming
         loans                     44.79%                               46.61%
        Nonperforming loans as a
         percentage of portfolio
         loans                      6.72%                                5.47%
        Nonperforming assets as
         a percentage of total
         assets                     7.42%                                6.45%


                                 Pending
                                 Sale of
                                Four Bank
                               Subsidiaries        Pro Forma
                                (Note B)          Consolidated
      ASSETS

      Cash and cash
       equivalents              $(14,528)          $707,382
      Loans held for sale           (125)            13,323
      Investment securities         (274)            35,067
      Portfolio loans            (97,635)         3,059,346
        Less allowance for loan
         losses                    2,145            (78,357)
                                   -----            -------
        Net portfolio loans      (95,490)         2,980,989
      Premises and equipment,
       net                        (1,086)            36,628
      Goodwill                         -             65,203
      Other real estate
       owned                        (555)            95,068
      Other assets                (2,720)           117,882
                                  ------            -------

      TOTAL ASSETS             $(114,778)        $4,051,542
                               =========         ==========

      LIABILITIES AND EQUITY

      Liabilities:
        Deposits               $(103,908)        $3,308,477
        Debt obligations               -            409,978
        Other liabilities           (306)            23,500
                                    ----             ------
          Total liabilities     (104,214)         3,741,955

      Equity:
        Capitol Bancorp Limited
         stockholders' equity:
          Preferred stock                                 -
          Common stock                              157,972
          Retained earnings        1,705    C        46,934
          Other, net                                     88
                                   -----                 --
          Total Capitol Bancorp
           Limited stockholders'
           equity                  1,705            204,994
        Noncontrolling interests
         in consolidated
         subsidiaries            (12,269)           104,593
                                 -------            -------
          Total equity           (10,564)           309,587
                                 -------            -------

      TOTAL LIABILITIES AND
       EQUITY                  $(114,778)        $4,051,542
                               =========         ==========


      Nonperforming loans        $(6,333)          $166,377
      Real estate owned and
       other repossessed
       assets                       (555)            95,356
                                    ----             ------
        Total nonperforming
         assets                  $(6,888)          $261,733
                                 =======           ========

      Selected ratios:
        Total equity as a percentage of total
         assets                                        7.64%
        Total capital as a percentage of total
         assets--Note D                               11.77%
        Allowance for loan losses as a percentage
         of portfolio loans                            2.56%
        Allowance for loan losses coverage ratio
         of nonperforming loans                       47.10%
        Nonperforming loans as a percentage of
         portfolio loans                               5.44%
        Nonperforming assets as a percentage of
         total assets                                  6.46%



                                            Pro Forma Adjustment

                                                   Pending
                                                   Sale of
                              Historical           Four Bank
                              Amounts              Subsidiaries      Pro Forma
                              As Reported          (Note B)       Consolidated


      ASSETS

      Cash and cash
       equivalents              $889,694           $(14,528)         $875,166
      Loans held for sale         14,432               (125)           14,307
      Investment securities       48,794               (274)           48,520
      Portfolio loans          4,189,534            (97,635)        4,091,899
        Less allowance for loan
         losses                 (126,188)             2,145          (124,043)
                                --------              -----          --------
        Net portfolio loans    4,063,346            (95,490)        3,967,856
      Premises and equipment,
       net                        49,353             (1,086)           48,267
      Goodwill                    68,078                  -            68,078
      Other real estate
       owned                     119,801               (555)          119,246
      Other assets               161,716             (2,720)          158,996
                                 -------             ------           -------

      TOTAL ASSETS            $5,415,214          $(114,778)       $5,300,436
                              ==========          =========        ==========

      LIABILITIES AND EQUITY

      Liabilities:
        Deposits              $4,508,343          $(103,908)       $4,404,435
        Debt obligations         467,728                  -           467,728
        Other liabilities         31,489               (306)           31,183
                                  ------               ----            ------
          Total liabilities    5,007,560           (104,214)        4,903,346

      Equity:
        Capitol Bancorp Limited stockholders' equity:
          Preferred stock              -                  -                 -
          Common stock           276,518                  -           276,518
          Retained earnings       14,158              1,705    C       15,863
          Other, net                 116                  -               116
                                     ---                  -               ---
          Total Capitol Bancorp
           Limited stockholders'
           equity                290,792              1,705           292,497
        Noncontrolling interests
         in consolidated
         subsidiaries            116,862            (12,269)          104,593
                                 -------            -------           -------
          Total equity           407,654            (10,564)          397,090
                                 -------            -------           -------

      TOTAL LIABILITIES AND
       EQUITY                 $5,415,214          $(114,778)       $5,300,436
                              ==========          =========        ==========


      Nonperforming loans       $281,714            $(6,333)         $275,381
      Real estate owned and
       other repossessed
       assets                    120,107               (555)          119,552
                                 -------               ----           -------
        Total nonperforming
         assets                 $401,821            $(6,888)         $394,933
                                ========            =======          ========

      Selected ratios:
        Total equity as a
         percentage of total
         assets                     7.53%                                7.49%
        Total capital as a
         percentage of total
         assets--Note D            10.62%                               10.65%
        Allowance for loan
         losses as a percentage
         of portfolio loans         3.01%                                3.03%
        Allowance for loan
         losses coverage ratio of
         nonperforming
         loans                     44.79%                               45.04%
        Nonperforming loans as a
         percentage of portfolio
         loans                      6.72%                                6.73%
        Nonperforming assets as
         a percentage of total
         assets                     7.42%                                7.45%

     Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet:

     A--Pro forma spin-off of Michigan Commerce Bancorp Limited (MCBL), a
        wholly-owned subsidiary of Capitol Bancorp Limited (Capitol).  MCBL's
        amounts include its wholly-owned subsidiaries, Michigan Commerce Bank
        and Bank of Auburn Hills.

     B--Pending sale of Bank of Santa Barbara, Bank of Belleville, Community
        Bank of Rowan and 1st Commerce Bank.

     C--Estimated gain on pending sale of banks (see Note B), less transaction
        expenses and related federal income tax effect.  Sale proceeds are
        estimated to approximate $23.0 million.

     D--Total capital includes trust-preferred securities (subordinated
        debentures) and total equity.

      Unaudited Pro Forma Condensed Consolidated Statements of Operations
      Capitol Bancorp Limited and Subsidiaries


      (in $1,000s, except per-share data)

                                          Nine Months Ended September 30, 2009

                                                       Proposed
                                                       Spin-Off of
                                                       Michigan
                                                       Commerce
                                                       Bancorp
                                                       Limited
                                           Historical  (Notes A     Pro Forma
                                           Amounts      and B)    Consolidated

      Interest income                      $207,333    $(47,112)    $160,221
      Interest expense                       87,442     (21,343)     66,099
                                             ------     -------      ------
        Net interest income                 119,891     (25,769)     94,122
      Provision for loan losses             112,756     (41,654)     71,102
                                            -------     -------      ------
        Net interest income after provision
         for loan losses                      7,135      15,885      23,020
      Noninterest income                     17,313      (3,439)     13,874
      Noninterest expense                   157,160     (36,170)    120,990
                                            -------     -------     -------
        Loss before income tax benefit     (132,712)     48,616     (84,096)
      Income tax benefit                    (47,950)     16,577     (31,373)
                                            -------      ------     -------
        NET LOSS                            (84,762)     32,039     (52,723)
      Less net losses attributable to
       noncontrolling interests              19,502           -      19,502
                                             ------           -      ------

      NET LOSS ATTRIBUTABLE TO CAPITOL
       BANCORP LIMITED                     $(65,260)    $32,039    $(33,221)
                                           ========     =======    ========

      NET LOSS PER SHARE ATTRIBUTABLE TO CAPITOL
        BANCORP LIMITED:
          Basic                              $(3.78)                 $(1.92)
                                             ======                  ======
          Diluted                            $(3.78)                 $(1.92)
                                             ======                  ======



                                       Year Ended December 31, 2008
                                          Pro Forma Adjustments

                                           Proposed    Proposed
                                           Spin-Off of Spin-Off
                                           Michigan       of
                                           Commerce     Bank of
                                           Bancorp      Auburn
                               Historical  Limited       Hills      Pro Forma
                                Amounts   (Notes A)    (Notes B)  Consolidated



      Interest income            $304,315  $(75,446)    $(2,674)   $226,195
      Interest expense            140,466   (36,809)     (1,512)    102,145
                                  -------   -------      ------     -------
        Net interest income       163,849   (38,637)     (1,162)    124,050
      Provision for loan losses    82,492   (30,040)     (1,189)     51,263
                                   ------   -------      ------      ------
        Net interest income after
         provision
         for loan losses           81,357    (8,597)         27      72,787
      Noninterest income           26,432    (4,491)        (91)     21,850
      Noninterest expense         190,388   (33,916)     (1,509)    154,963
                                  -------   -------      ------     -------
        Loss before income tax
         benefit                  (82,599)   20,828       1,445     (60,326)
      Income tax benefit          (30,148)    7,060         487     (22,601)
                                  -------     -----         ---     -------
        NET LOSS                  (52,451)   13,768         958     (37,725)
      Less net losses attributable
       to noncontrolling
       interests                   23,844         -           -      23,844
                                   ------         -           -      ------

      NET LOSS ATTRIBUTABLE TO
       CAPITOL BANCORP LIMITED   $(28,607)  $13,768        $958    $(13,881)
                                 ========   =======        ====    ========

      NET LOSS PER SHARE ATTRIBUTABLE TO CAPITOL
        BANCORP LIMITED:
          Basic                    $(1.67)                           $(0.81)
                                    ======                            ======
          Diluted                  $(1.67)                           $(0.81)
                                    ======                           ======


     Notes to Unaudited Pro Forma Condensed Consolidated Statements of
      Operations:

     A--Pro forma spin-off of Michigan Commerce Bancorp Limited (MCBL), a
        wholly-owned subsidiary of Capitol Bancorp Limited (Capitol).  On
        March 31, 2009, Capitol transferred its interest in Michigan Commerce
        Bank (MCB, a wholly-owned subsidiary of Capitol) to MCBL, resulting
        in MCB becoming a wholly-owned subsidiary of MCBL.  The pro forma
        adjustment removes the operating results of MCB as if the spin-off
        occurred at the beginning of the period presented.

     B--Pro forma spin-off of Bank of Auburn Hills (BAH), previously a wholly-
        owned subsidiary of Capitol. On June 30, 2009, Capitol transferred its
        interest in BAH to MCBL, resulting in BAH becoming a wholly-owned
        subsidiary of MCBL.  The pro forma adjustment removes the operating
        results of BAH as if the spin-off occurred at the beginning of the
        period presented.

      Unaudited Pro Forma Condensed Consolidated Statements of Operations
      Capitol Bancorp Limited and Subsidiaries


      (in $1,000s, except per-share data)

                                          Nine Months Ended September 30, 2009

                                                                      Pending
                                                                      Sale of
                                                  Sale    Subtotal      Four
                                                 of Yuma    Pro         Bank
                                                Community  Forma      Subsid-
                                      Historical  Bank     Consol-     iaries
                                      Amounts    (Note A)  idated    (Note B)

      Interest income                  $207,333   $(5,013) $202,320  $(11,367)
      Interest expense                   87,442      (673)   86,769    (4,245)
                                         ------      ----    ------    ------
        Net interest income             119,891    (4,340)  115,551    (7,122)
      Provision for loan losses         112,756      (112)  112,644    (3,115)
                                        -------      ----   -------    ------
        Net interest income after
         provision for loan losses        7,135    (4,228)    2,907    (4,007)
      Noninterest income                 17,313       601    17,914       887
      Noninterest expense               157,160    (1,829)  155,331    (7,114)
                                        -------    ------   -------    ------
        Loss before income tax
         benefit                       (132,712)   (1,798) (134,510)    3,994
      Income tax benefit                (47,950)     (239)  (48,189)      876
                                        -------      ----   -------       ---
        NET LOSS                        (84,762)   (1,559)  (86,321)    3,118
      Less net losses attributable to
       noncontrolling interests          19,502         -    19,502    (1,350)
                                         ------         -    ------    ------

      NET LOSS ATTRIBUTABLE TO CAPITOL
       BANCORP LIMITED                 $(65,260)  $(1,559) $(66,819)   $1,768
                                       ========   =======  ========    ======

      NET LOSS PER SHARE ATTRIBUTABLE TO CAPITOL
        BANCORP LIMITED:
          Basic                          $(3.78)             $(3.87)
                                         ======              ======
          Diluted                        $(3.78)             $(3.87)
                                         ======              ======


                                       Proposed
                                       Spin-Off of
                                       Michigan
                                       Commerce
                                       Bancorp
                                       Limited          Pro Forma
                                     (Notes C and D)  Consolidated

      Interest income                  $(47,112)      $143,841
      Interest expense                  (21,343)        61,181
                                        -------         ------
        Net interest income             (25,769)        82,660
      Provision for loan losses         (41,654)        67,875
                                        -------         ------
        Net interest income after
         provision for loan losses       15,885         14,785
      Noninterest income                 (3,439)        15,362
      Noninterest expense               (36,170)       112,047
                                        -------        -------
        Loss before income tax
         benefit                         48,616        (81,900)
      Income tax benefit                 16,577        (30,736)
                                         ------        -------
        NET LOSS                         32,039        (51,164)
      Less net losses attributable to
       noncontrolling interests               -         18,152
                                              -         ------

      NET LOSS ATTRIBUTABLE TO CAPITOL
       BANCORP LIMITED                  $32,039       $(33,012)
                                        =======       ========

      NET LOSS PER SHARE ATTRIBUTABLE TO CAPITOL
        BANCORP LIMITED:
          Basic                                         $(1.91)
                                                        ======
          Diluted                                       $(1.91)
                                                        ======


                                       Year Ended December 31, 2008
                                                            Pending
                                                           Sale of
                                                   Sale      Four
                                                  of Yuma    Bank
                                                 Community  Subsid-
                                      Historical    Bank    iaries
                                       Amounts    (Note A)  (Note B)

      Interest income                  $304,315   $(4,936) $(16,498)
      Interest expense                  140,466    (1,596)   (8,021)
                                        -------    ------    ------
        Net interest income             163,849    (3,340)   (8,477)
      Provision for loan losses          82,492      (312)   (2,148)
                                         ------      ----    ------
        Net interest income after
         provision for loan losses       81,357    (3,028)   (6,329)
      Noninterest income                 26,432      (337)     (862)
      Noninterest expense               190,388    (2,439)   (8,014)
                                        -------    ------    ------
        Loss before income tax
         benefit                        (82,599)     (926)      823
      Income tax benefit                (30,148)     (361)      224
                                        -------      ----       ---
        NET LOSS                        (52,451)     (565)      599
      Less net losses attributable to
       noncontrolling interests          23,844         -      (575)
                                         ------         -      ----

      NET LOSS ATTRIBUTABLE TO CAPITOL
       BANCORP LIMITED                 $(28,607)    $(565)      $24
                                       ========     =====       ===

      NET LOSS PER SHARE ATTRIBUTABLE TO CAPITOL
        BANCORP LIMITED:
          Basic                          $(1.67)
                                         ======
          Diluted                        $(1.67)
                                         ======



                                       Proposed      Proposed
                                       Spin-Off of   Spin-Off
                                       Michigan         of
                                       Commerce      Bank at
                                       Bancorp       Auburn
                                       Limited       Hills        Pro Forma
                                       (Note C)      (Note D)   Consolidated


      Interest income                  $(75,446)    $(2,674)     $204,761
      Interest expense                  (36,809)     (1,512)       92,528
                                        -------      ------        ------
        Net interest income             (38,637)     (1,162)      112,233
      Provision for loan losses         (30,040)     (1,189)       48,803
                                        -------      ------        ------
        Net interest income after
         provision for loan losses       (8,597)         27        63,430
      Noninterest income                 (4,491)        (91)       20,651
      Noninterest expense               (33,916)     (1,509)      144,510
                                        -------      ------       -------
        Loss before income tax
         benefit                         20,828       1,445       (60,429)
      Income tax benefit                  7,060         487       (22,738)
                                          -----         ---       -------
        NET LOSS                         13,768         958       (37,691)
      Less net losses attributable to
       noncontrolling interests               -           -        23,269
                                              -           -        ------

      NET LOSS ATTRIBUTABLE TO CAPITOL
       BANCORP LIMITED                  $13,768        $958      $(14,422)
                                        =======        ====      ========

      NET LOSS PER SHARE ATTRIBUTABLE TO CAPITOL
        BANCORP LIMITED:
          Basic                                              $(0.84)
                                                             ======
          Diluted                                            $(0.84)
                                                             ======


     Notes to Unaudited Pro Forma Condensed Consolidated Statements of
      Operations:

     A--On September 21, 2009, Yuma Community Bank (YCB) was sold for
        approximately $9.5 million in sale proceeds.  The pro forma adjustment
        removes the operating results of YCB and related net gain on the sale
        of approximately $1.2 million as if the sale had occurred at the
        beginning of the period presented.

     B--Pending sale of Bank of Santa Barbara, Bank of Belleville, Community
        Bank of Rowan and 1st Commerce Bank.  The pro forma adjustment removes
        the operating results of these four banks as if the sales occurred at
        the beginning of the period and includes the estimated gain on pending
        sale of banks of approximately $1.7 million, after transaction
        expenses and related federal income tax effect.  Sale proceeds are
        estimated to approximate $23.0 million.

     C--Pro forma spin-off of Michigan Commerce Bancorp Limited (MCBL), a
        wholly-owned subsidiary of Capitol Bancorp Limited (Capitol).  On
        March 31, 2009, Capitol transferred its interest in Michigan Commerce
        Bank (MCB, a wholly-owned subsidiary of Capitol) to MCBL, resulting in
        MCB becoming a wholly-owned subsidiary of MCBL.  The pro forma
        adjustment removes the operating results of MCB as if the spin-off
        occurred at the beginning of the period presented.

     D--Pro forma spin-off of Bank of Auburn Hills (BAH), previously a wholly-
        owned subsidiary of Capitol.  On June 30, 2009, Capitol transferred
        its interest in BAH to MCBL, resulting in BAH becoming a wholly-owned
        subsidiary of MCBL. The pro forma adjustment removes the operating
        results of BAH as if the spin-off occurred at the beginning of the
        period presented.

    Capitol Bancorp's National Network of Community Banks


      Arizona Region:
        Arrowhead Community Bank            Glendale, Arizona
        Asian Bank of Arizona               Phoenix, Arizona
        Bank of Tucson                      Tucson, Arizona
        Camelback Community Bank            Phoenix, Arizona
        Central Arizona Bank                Casa Grande, Arizona
        Colonia Bank                        Phoenix, Arizona
        Mesa Bank                           Mesa, Arizona
        Southern Arizona Community Bank     Tucson, Arizona
        Sunrise Bank of Albuquerque         Albuquerque, New Mexico
        Sunrise Bank of Arizona             Phoenix, Arizona

      California Region:
        Bank of Escondido                   Escondido, California
        Bank of Feather River               Yuba City, California
        Bank of San Francisco               San Francisco, California
        Bank of Santa Barbara               Santa Barbara, California
        Napa Community Bank                 Napa, California
        Point Loma Community Bank           San Diego, California
        Sunrise Bank of San Diego           San Diego, California
        Sunrise Community Bank              Palm Desert, California

      Colorado Region:
        Fort Collins Commerce Bank          Fort Collins, Colorado
        Larimer Bank of Commerce            Fort Collins, Colorado
        Loveland Bank of Commerce           Loveland, Colorado
        Mountain View Bank of Commerce      Westminster, Colorado

      Great Lakes Region:
        Bank of Auburn Hills                Auburn Hills, Michigan
        Bank of Maumee                      Maumee, Ohio
        Bank of Michigan                    Farmington Hills, Michigan
        Capitol National Bank               Lansing, Michigan
        Elkhart Community Bank              Elkhart, Indiana
        Evansville Commerce Bank            Evansville, Indiana
        Goshen Community Bank               Goshen, Indiana
        Michigan Commerce Bank              Ann Arbor, Michigan
        Ohio Commerce Bank                  Beachwood, Ohio
        Paragon Bank & Trust                Holland, Michigan

      Midwest Region:
        Adams Dairy Bank                    Blue Springs, Missouri
        Bank of Belleville                  Belleville, Illinois
        Community Bank of Lincoln           Lincoln, Nebraska
        Summit Bank of Kansas City          Lee's Summit, Missouri

      Nevada Region:
        1st Commerce Bank                   North Las Vegas, Nevada
        Bank of Las Vegas                   Las Vegas, Nevada
        Black Mountain Community Bank       Henderson, Nevada
        Desert Community Bank               Las Vegas, Nevada
        Red Rock Community Bank             Las Vegas, Nevada

      Northeast Region:
        USNY Bank                           Geneva, New York

      Northwest Region:
        Bank of Bellevue                    Bellevue, Washington
        Bank of Everett                     Everett, Washington
        Bank of Tacoma                      Tacoma, Washington
        High Desert Bank                    Bend, Oregon
        Issaquah Community Bank             Issaquah, Washington


       Capitol's National Network of Community Banks - Continued


      Southeast Region:
        Bank of Valdosta                    Valdosta, Georgia
        Community Bank of Rowan             Salisbury, North Carolina
        First Carolina State Bank           Rocky Mount, North Carolina
        Peoples State Bank                  Jeffersonville, Georgia
        Pisgah Community Bank               Asheville, North Carolina
        Sunrise Bank of Atlanta             Atlanta, Georgia

        Texas Region:
        Bank of Fort Bend                   Sugar Land, Texas
        Bank of Las Colinas                 Irving, Texas

Sponsored Links

Copyright © 2009 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.