Attached files

file filename
8-K - FORM 8-K RE 4Q 2012 RESULTS OF OPERATIONS - CAPITOL BANCORP LTDform8k.htm
EXHIBIT 99.1
 
 
 
    
     
Capitol Bancorp Center
200 Washington Square North
Lansing, MI 48933
 
www.capitolbancorp.com
 
Contact:    Stephanie Swan
                   Director of Shareholder Services
                   517-372-7402
 
 
 
 
CAPITOL BANCORP REPORTS YEAR-END 2012 RESULTS

 
LANSING, Mich.: March 28, 2013:  A net loss of approximately $1.6 million, or ($0.04) per share, was reported for the fourth quarter of 2012, compared to a net loss of $6.5 million, or ($0.16) per share, for the corresponding period in 2011.  Approximately $210,000 ($0.01 per share) of this 2012 quarterly net loss, or roughly 14 percent, is attributable to "reorganization items" expense directly associated with Capitol's financial restructuring plan.  The following contributed to the operating results for the fourth quarter, and were the key factors that favorably impacted performance.

Ø
After removing the impact of bank divestitures:

·
Continuing declines in both nonperforming loans and other nonperforming assets: down nearly 7 percent and 8 percent, respectively, linked-quarter and 40 percent and nearly 32 percent, respectively, from year-end 2011.
·
Margin improvement of one hundred nine basis points year-over-year.
·
Total operating expenses declined 21 percent year-over-year.
·
The provision for loan losses decreased 99 percent from the same quarter of 2011.
·
Employee compensation and benefits expense decreased 11 percent from the same period in 2011.

Consolidated assets declined nearly 27 percent to $1.6 billion at December 31, 2012 from the nearly $2.2 billion reported at December 31, 2011, and nearly 8 percent on a linked-quarter basis from $1.7 billion reported at September 30, 2012, as a result of bank divestitures and ongoing balance sheet deleveraging strategies.  Eliminating the effect of bank divestitures, total portfolio loans decreased 20 percent to $1.2 billion at December 31, 2012, from $1.5 billion reported at December 31, 2011.  Deposits reflected a nearly 16 percent decline to $1.5 billion at December 31, 2012 from $1.8 billion reported at December 31, 2011; however, the Corporation's consistent focus on core funding sources resulted in an ongoing favorable improvement in deposit mix as noninterest-bearing deposits were nearly 21 percent of total deposits at December 31, 2012, compared to approximately 18 percent at December 31, 2011.
 

Page 1 of 12

Capitol's Chairman and CEO Joseph D. Reid said, "Another quarter of active management and resolution-oriented focus resulted in net loan charge-offs of $1.8 million for the fourth quarter of 2012, a significant decrease from $13.4 million for the corresponding period of 2011.  In addition, for the fourth quarter of 2012, (excluding the effect of affiliate divestitures), total nonperforming loans have declined 7 percent and total nonperforming assets have fallen 8 percent on a linked-quarter basis (declining almost 40 percent and 32 percent, respectively, from year-end 2011 totals).  This continued decline is encouraging and we perceive these trendlines as an indication of continued improving fundamentals and a validation of the assumptions underlying Capitol's restructuring plan."

Quarterly Performance
In the fourth quarter of 2012, consolidated net operating revenues from continuing operations decreased to $19.9 million from nearly $23.7 million for the corresponding period of 2011.  Other noninterest income from continuing operations totaled $3.0 million, compared to nearly $8.4 million in the comparable 2011 period.  The net interest margin for the three months ended December 31, 2012 was 3.99 percent, a 109 basis point increase from the 2.90 percent reported for the same period in 2011 and a 35 basis point increase from the 3.64 percent reported for the previous quarter, due mainly to the suspension of interest accrual on trust preferred securities.  Cash and cash equivalents were approximately $327 million, or 20 percent of consolidated total assets, at December 31, 2012.  Capitol continues to focus on liquidity to manage its balance sheet in the face of ongoing economic challenges and regulatory constraints, which has resulted in a lower net interest margin than would have resulted had Capitol been progressively expanding and growing its loan portfolio.

The Corporation continues to reduce operating expenses.  Total noninterest expenses decreased in the recent quarter to approximately $21.6 million compared to $27.4 million for the three months ended December 31, 2011, after eliminating the impact of bank divestitures.  Costs associated with foreclosed properties and other real estate owned decreased to $3.0 million in the fourth quarter of 2012, reflecting Capitol's continued efforts to work through problem asset resolution, compared to nearly $5.5 million in the year-ago period.  FDIC insurance premiums and other regulatory fees decreased from nearly $1.8 million in 2011's fourth quarter to $1.5 million in the most recent three-month period, attributed largely to the decline in liabilities on which the assessment is based.  Combined, these two expense areas totaled $4.5 million in the most recent quarter, a decrease from the combined $7.3 million level during the corresponding period of 2011.  Further, on a core, controllable-expense basis, year-over-year compensation costs declined more than 11 percent, from $10.8 million in the 2011 period to $9.6 million in 2012's fourth quarter.

The fourth quarter 2012 provision for loan losses decreased dramatically to $13,000 from nearly $3.0 million for the corresponding period of 2011, after the impact of bank divestitures.  During the fourth quarter of 2012, net loan charge-offs totaled $1.8 million, a significant decrease from 2011's corresponding level of $13.4 million and the linked-quarter level of approximately $7.5 million, as the Corporation continues to aggressively manage its exposure to nonperforming loans.
 

Page 2 of 12

Ongoing loan foreclosure, real estate maintenance and other costs associated with problem asset resolution corporate-wide were a major reason for the core net operating loss in the most recent three-month period.  However, Capitol is encouraged that aggregate levels of nonperforming loans reflected notable declines at December 31, 2012 when compared to year-end 2011 as follows: Arizona (down 26 percent), Michigan (down 37 percent) and Nevada (down 58 percent).

Results for 2012
Net operating revenues for 2012 decreased to nearly $74.8 million, compared to $100.5 million for the corresponding period of 2011, which included a $16.9 million gain on exchange of trust preferred securities.  While continued divestiture activity and significant deleveraging of Capitol's operations, coupled with measures designed to enhance liquidity levels, have contributed to the reduction in core operating revenues, ongoing system-wide management of asset mix and funding sources has helped mitigate the adverse impact of these declines.  The provision for loan losses of approximately $1.5 million for the twelve months of 2012 was a significant decrease from the $35.6 million reported for the comparable 2011 period.  The Corporation reported a net loss of approximately $25.5 million for the year ended December 31, 2012, a notable improvement from the $45.4 million loss reported for 2011.  On a per share basis, the net loss for the year was $0.62, compared to a net loss of $1.17 reported for the corresponding period in 2011.

Balance Sheet
Divestiture efforts and ongoing balance sheet deleveraging are focused on strengthening consolidated capital ratios, although the Corporation continues to be classified as "undercapitalized."  The challenges, and multiple efforts to address this capital-restoration priority, remain ongoing.  As of December 31, 2012, Capitol had a $190.5 million valuation allowance related to deferred tax assets, which may be released upon a sustained return to profitability.  In July 2011, Capitol announced that it had adopted a Tax Benefits Preservation Plan designed to preserve these substantial tax assets.  This plan is similar to tax benefit preservation plans adopted by other public companies with significant tax attributes.  The purpose of the plan is to protect Capitol's ability to carry forward its net operating losses and certain other tax attributes for utilization in certain circumstances to offset future taxable income and reduce its federal income tax liability.

Net loan charge-offs of 0.60 percent of average loans (annualized) for the fourth quarter of 2012 represented a notable decrease from the 3.44 percent in the corresponding period of 2011 (excluding discontinued operations), and the 2.32 percent on a linked-quarter basis.  Recent activity reflected encouragement in the trend of a declining level of nonperforming loans in the Arizona Region (an $8.5 million decline from the amount reported at December 31, 2011), the Great Lakes Region (a $39.7 million decline from the amount reported at December 31, 2011, exclusive of discontinued operations) and the Nevada Region (a $38.1 million decline from the amount reported at December 31, 2011).  The consolidated coverage ratio of the allowance for loan losses in relation to nonperforming loans was 48.29 percent at December 31, 2012, continuing the trend of modest improvement quarter-to-quarter over the past year.  The allowance for loan losses as a percentage of portfolio loans also remained relatively consistent with recent periods at 5.26 percent, compared to 5.15 percent linked-quarter, and 5.56 percent for the same period of 2011.
 

Page 3 of 12

Financial Restructuring Plan
In June 2012, Capitol announced the commencement of a voluntary restructuring plan, designed to facilitate its objective of converting existing debt to equity, which will facilitate new equity investments in the Corporation, as well as to help restore Capitol's capital ratios and ensure its affiliate banks are appropriately capitalized.  The initiative includes the opportunity to preserve Capitol's substantial deferred tax assets, which can benefit all shareholders going forward.  The joint plan of reorganization provides for the restructuring of Capitol's and its affiliate Financial Commerce Corporation's ("FCC", and collectively, the "Debtors") liabilities in a manner designed to maximize recoveries to all creditors and to enhance the financial stability of the reorganized Debtors while simultaneously raising new capital from outside investors, which can be immediately deployed into the reorganized Debtor's subsidiary banks, thus avoiding the significant adverse consequences that would result from the seizure of any subsidiary bank.

Existing debt holders were asked to exchange their debt securities for both preferred and common stock of the company (the "Exchange Offer").  Simultaneously, Capitol solicited votes from all debt and equity holders for a prepackaged Chapter 11 plan of reorganization (the "Standby Plan") for Capitol and FCC to be commenced in the event the Exchange Offer was not successful or that Capitol believed the transactions contemplated by the Standby Plan are in the best interests of all stakeholders.  The Standby Plan contemplates the conversion of all current trust preferred security holders, unsecured senior note holders, current preferred equity shareholders and current common equity shareholders into new classes of common stock which will retain approximately 53 percent of the voting control and value of the restructured company.

Capitol has also been actively seeking to identify external capital sources sufficient to restore all affiliate institutions to "well-capitalized" status in exchange for approximately 47 percent of the restructured company.  The Standby Plan contemplates an equity infusion of at least $70 million and up to $115 million pursuant to a separate equity commitment agreement to be entered into by Capitol and certain third-party investors prior to the date on which the Standby Plan becomes effective.

The first segment of the restructuring plan, the exchange of Capitol's outstanding trust preferred securities, unsecured capital notes and Series A preferred stock, expired on July 27, 2012.  As the conditions for the Exchange Offers were not met, the Exchange Offer was terminated and the tendered securities were released into their original CUSIP numbers.

Holders of Capitol's senior notes, trust preferred securities, Series A preferred and common stock overwhelmingly voted to accept the Standby Plan and as a result of the successful vote, Capitol's board of directors approved proceeding with voluntary Chapter 11 filings for Capitol and FCC in the U.S. Bankruptcy Court for the Eastern District of Michigan (the "Court"), and Capitol is seeking confirmation of the approved Standby Plan by the Court.  The Court granted Capitol certain "first-day motions" which allow it to continue its operations in the ordinary course during the plan confirmation process, and which include requests to continue the payment of wages, salaries and other employee benefits.  Capitol has also been granted a motion by the Court restricting trading in Capitol's senior notes, trust preferred securities, preferred stock and common stock in order to preserve certain of Capitol's deferred tax assets.
 

Page 4 of 12

Capitol officials emphasize that this initiative will not affect the operations or deposits of any of Capitol's affiliate banks, which are continuing normal operations during the pendency of the cases.  Capitol's affiliated banks are regulated separately from the holding company and, like all other insured commercial banks, their deposits are insured by the Federal Deposit Insurance Corporation.

Capitol's Chairman and CEO, Joseph D. Reid stated, "We remain hopeful that the restructuring plan will serve to provide resolution for our trust preferred securities and Capitol's senior debt, while also facilitating additional equity investments in the Corporation.  Additionally, successful completion of the plan will provide benefits to Capitol and all of its stakeholders, and will help to restore the Corporation's capital ratios, as well as the capital ratios of our affiliate banks, providing a more stable platform for future growth and support.  We appreciate the continued support from our many stakeholders as we work through this reorganization process."

When the trust preferred securities were originally issued, and until recently, substantially all of those securities comprised a crucial element of Capitol's compliance with regulatory capital requirements because they were a material component of regulatory capital.  Because of Capitol's weakened financial condition and changes to banking regulations affecting its ability (as well as that of other bank holding companies in the United States) to include any portion of these securities in regulatory capital computations, none of these securities are currently included in the Corporation's regulatory capital measurements.  The restructuring initiatives will facilitate the conversion of Capitol's trust preferred securities to equity and represent an efficient opportunity to strengthen the composition of Capitol's capital base by increasing its Tier 1 common and tangible common equity ratios, while also reducing the dividend and interest expense associated with these securities.  By increasing its common equity component, and successfully completing the capital raise component of the plan, Capitol expects to have increased capital flexibility to continue to support its community banking platform, strategically take advantage of select market opportunities and implement its long-term strategies.

Affiliate Bank Divestitures
Capitol previously announced plans to sell its controlling interests in several affiliate banks.  The sale of one of these banks in the Northwest region of the country was completed in November 2012 and Capitol has also entered into definitive agreements to sell its interests in two affiliates located in the Great Lakes region.  These three transactions represent nearly $210 million of assets.  The pending divestiture is anticipated to be completed in 2013, pending regulatory approval and other contingencies.

About Capitol Bancorp Limited
Capitol Bancorp Limited (OTCQB: CBCRQ), which was founded in 1988, is a community banking company that has a network of separately chartered banks in nine states and executive offices in Lansing, Michigan.
 
 
 
 
 
 
 
 
 
Page 5 of 12

 
CAPITOL BANCORP LIMITED
 
(DEBTOR-IN-POSSESSION)
 
SUMMARY OF SELECTED FINANCIAL DATA
 
(in thousands, except share and per-share data)
 
 
 
   
   
   
   
 
 
 
Three Months Ended
   
   
Year Ended
 
 
 
December 31
   
   
December 31
 
 
 
2012
   
2011
   
   
2012
   
2011
 
 
 
   
   
   
   
 
Condensed consolidated results of operations:
 
   
   
   
   
 
Interest income
 
$
18,252
   
$
21,417
   
   
$
77,626
   
$
94,720
 
Interest expense
   
2,850
     
7,709
   
     
19,749
     
34,222
 
Net interest income
   
15,402
     
13,708
   
     
57,877
     
60,498
 
Provision for loan losses
   
13
     
2,986
   
     
1,452
     
35,630
 
Noninterest income
   
4,543
     
9,960
   
     
16,902
     
40,003
 
Noninterest expense
   
21,560
     
27,426
   
     
97,968
     
121,175
 
Loss from continuing operations before income
                 
                 
taxes
   
(1,838
)
   
(6,744
)
 
     
(27,597
)
   
(56,304
)
Income (loss) from discontinued operations
   
10
     
(64
)
 
     
20
     
1,045
 
 
                 
                 
Net loss attributable to Capitol Bancorp Limited
 
$
(1,550
)
 
$
(6,516
)
 
   
$
(25,474
)
 
$
(45,427
)
 
                 
                 
Net loss attributable to Capitol Bancorp Limited
           
                 
per common share
 
$
(0.04
)
 
$
(0.16
)
 
   
$
(0.62
)
 
$
(1.17
)
Book value (deficit) per common share at end of period
   
(3.37
)
   
(2.76
)
 
     
(3.37
)
   
(2.76
)
Common stock closing price at end of period
 
$
0.05
   
$
0.09
   
   
$
0.05
   
$
0.09
 
Common shares outstanding at end of period
   
41,177,000
     
41,040,000
   
     
41,177,000
     
41,040,000
 
Number of common shares used to compute net
                 
                 
loss per share:
                 
                 
Basic
   
41,169,000
     
41,019,000
   
     
41,070,000
     
38,817,000
 
Diluted
   
41,169,000
     
41,019,000
   
     
41,070,000
     
38,817,000
 
 
                 
                 
 
                 
                 
 
 
4th Quarter
   
3rd Quarter
   
2nd Quarter
   
1st Quarter
   
4th Quarter
 
 
  2012     2012     2012     2012     2011  
Condensed summary of consolidated financial position:
                                 
Total assets
 
$
1,618,252
   
$
1,749,457
   
$
1,985,907
   
$
2,058,739
   
$
2,205,265
 
Portfolio loans(1)
   
1,206,667
     
1,261,741
     
1,353,836
     
1,424,504
     
1,515,200
 
Deposits(1)
   
1,543,868
     
1,632,053
     
1,700,088
     
1,753,568
     
1,830,202
 
Capitol Bancorp Limited stockholders' equity (deficit)
   
(133,869
)
   
(132,176
)
   
(126,378
)
   
(115,976
)
   
(108,084
)
Total capital
 
$
7,180
   
$
9,512
   
$
17,294
   
$
27,931
   
$
40,509
 
 
                                       
Key performance ratios:
                                       
Net interest margin
   
3.99
%
   
3.64
%
   
3.20
%
   
3.12
%
   
2.90
%
Efficiency ratio
   
108.10
%
   
114.18
%
   
158.99
%
   
140.94
%
   
113.16
%
 
                                       
Asset quality ratios:
                                       
Allowance for loan losses / portfolio loans
   
5.26
%
   
5.15
%
   
5.32
%
   
5.52
%
   
5.56
%
Total nonperforming loans / portfolio loans
   
10.89
%
   
11.06
%
   
11.78
%
   
12.62
%
   
13.45
%
Total nonperforming assets / total assets
   
13.13
%
   
13.25
%
   
12.98
%
   
14.79
%
   
14.72
%
Net charge-offs (annualized) / average portfolio loans
   
0.60
%
   
2.32
%
   
2.20
%
   
1.74
%
   
3.24
%
Allowance for loan losses / nonperforming loans
   
48.29
%
   
46.60
%
   
45.19
%
   
43.74
%
   
41.33
%
 
                                       
Capital ratios:
                                       
Capitol Bancorp Limited stockholders' equity (deficit) / total assets
   
(8.27
)%
   
(7.56
)%
   
(6.36
)%
   
(5.63
)%
   
(4.90
)%
Total equity / total assets
   
(8.91
)%
   
(8.10
)%
   
(6.64
)%
   
(5.89
)%
   
(4.93
)%
 
                                       
(1)  Amounts as previously reported have been adjusted to exclude amounts related to discontinued operations.
         
 
 
 
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 consolidated results of operations, financial position,
 
asset quality and other supplemental data.
 
 
Page 6 of 12

 
CAPITOL BANCORP LIMITED
 
(DEBTOR-IN-POSSESSION)
 
Condensed Consolidated Statements of Operations (Unaudited)
 
(in thousands, except per-share data)
 
 
 
   
   
   
 
 
 
Three Months Ended December 31
   
Year Ended December 31
 
 
 
2012
   
2011
   
2012
   
2011
 
INTEREST INCOME:
 
   
   
   
 
  Portfolio loans (including fees)
 
$
17,927
   
$
21,053
   
$
76,276
   
$
93,239
 
  Loans held for sale
   
2
     
26
     
41
     
58
 
  Taxable investment securities
   
18
     
38
     
155
     
158
 
  Federal funds sold
   
--
     
1
     
--
     
1
 
  Other
   
305
     
299
     
1,154
     
1,264
 
                            Total interest income
   
18,252
     
21,417
     
77,626
     
94,720
 
 
                               
INTEREST EXPENSE:
                               
  Deposits
   
2,714
     
4,626
     
12,953
     
22,312
 
  Debt obligations and other
   
136
     
3,083
     
6,796
     
11,910
 
                            Total interest expense
   
2,850
     
7,709
     
19,749
     
34,222
 
 
                               
                            Net interest income
   
15,402
     
13,708
     
57,877
     
60,498
 
 
                               
PROVISION FOR LOAN LOSSES
   
13
     
2,986
     
1,452
     
35,630
 
 Net interest income after provision
                         
                               for loan losses
   
15,389
     
10,722
     
56,425
     
24,868
 
 
                               
NONINTEREST INCOME:
                               
  Service charges on deposit accounts
   
599
     
668
     
2,543
     
2,704
 
  Trust and wealth-management revenue
   
799
     
701
     
2,958
     
3,246
 
  Fees from origination of non-portfolio residential
                         
     mortgage loans
   
127
     
129
     
630
     
464
 
  Gain on sale of government-guaranteed loans
   
--
     
93
     
362
     
1,126
 
  Gain on debt extinguishment
   
--
     
--
     
--
     
16,861
 
  Realized loss on sale of investment securities available
                 
     for sale
   
(1
)
   
(10
)
   
(1
)
   
(10
)
  Other
   
3,019
     
8,379
     
10,410
     
15,612
 
                            Total noninterest income
   
4,543
     
9,960
     
16,902
     
40,003
 
 
                               
NONINTEREST EXPENSE:
                               
  Salaries and employee benefits
   
9,602
     
10,819
     
41,338
     
46,764
 
  Occupancy
   
2,285
     
2,561
     
9,524
     
9,522
 
  Equipment rent, depreciation and maintenance
   
1,305
     
1,563
     
5,465
     
7,198
 
  Costs associated with foreclosed properties and other
                         
     real estate owned
   
3,006
     
5,465
     
17,000
     
28,336
 
  FDIC insurance premiums and other regulatory fees
   
1,504
     
1,781
     
6,264
     
8,756
 
  Other
   
3,858
     
5,237
     
18,377
     
20,599
 
                            Total noninterest expense
   
21,560
     
27,426
     
97,968
     
121,175
 
 
                               
 Loss before reorganization items and
                         
                               income tax expense (benefit)
   
(1,628
)
   
(6,744
)
   
(24,641
)
   
(56,304
)
 
                               
Reorganization items
   
210
     
-
     
2,956
     
-
 
 
                               
                            Loss before income tax expense (benefit)
   
(1,838
)
   
(6,744
)
   
(27,597
)
   
(56,304
)
 
                               
Income tax expense (benefit)
   
(156
)
   
70
     
(152
)
   
(3,333
)
 
                               
                            Loss from continuing operations
   
(1,682
)
   
(6,814
)
   
(27,445
)
   
(52,971
)
 
                               
Discontinued operations:
                               
  Income (loss) from operations of bank subsidiaries sold
   
18
     
(609
)
   
(26
)
   
(2,126
)
  Gain (loss) on sale of bank subsidiaries
   
(12
)
   
999
     
143
     
5,495
 
  Less income tax expense (benefit)
   
(4
)
   
454
     
97
     
2,324
 
                            Income (loss) from discontinued operations
   
10
     
(64
)
   
20
     
1,045
 
 
                               
                            NET LOSS
   
(1,672
)
   
(6,878
)
   
(27,425
)
   
(51,926
)
 
                               
Net losses attributable to noncontrolling interests in
                         
    consolidated subsidiaries
   
122
     
362
     
1,951
     
6,499
 
 
                               
             NET LOSS ATTRIBUTABLE TO
                               
CAPITOL BANCORP LIMITED
 
$
(1,550
)
 
$
(6,516
)
 
$
(25,474
)
 
$
(45,427
)
 
                               
            NET LOSS PER COMMON SHARE
                               
ATTRIBUTABLE TO CAPITOL BANCORP
                         
LIMITED (basic and diluted)
 
$
(0.04
)
 
$
(0.16
)
 
$
(0.62
)
 
$
(1.17
)
 
                               
 
 
 
 
Page 7 of 12

 
CAPITOL BANCORP LIMITED
 
(DEBTOR-IN-POSSESSION)
 
Condensed Consolidated Balance Sheets
 
(in thousands, except share and per-share data)
 
 
 
 
   
 
 
 
 
   
 
 
  
 
December 31
 
 
  
 
(Unaudited)
   
 
 
 
 
2012
   
2011
 
ASSETS
 
 
   
 
 
 
 
   
 
Cash and due from banks
 
 
$
56,582
   
$
37,162
 
Money market and interest-bearing deposits
   
270,265
     
315,205
 
Cash and cash equivalents
   
326,847
     
352,367
 
Loans held for sale
 
   
--
     
2,129
 
Investment securities:
 
               
  Available for sale, carried at fair value
   
15,706
     
14,883
 
  Held for long-term investment, carried at
               
    amortized cost which approximates fair value
   
2,736
     
2,737
 
Total investment securities
   
18,442
     
17,620
 
Federal Home Loan Bank and Federal Reserve
               
  Bank stock (carried on the basis of cost)
   
10,531
     
12,807
 
Portfolio loans:
 
               
  Loans secured by real estate:
 
               
       Commercial
 
   
756,970
     
893,644
 
       Residential (including multi-family)
   
253,693
     
325,730
 
       Construction, land development and other land
   
56,425
     
102,414
 
Total loans secured by real estate
   
1,067,088
     
1,321,788
 
  Commercial and other business-purpose loans
   
128,096
     
178,417
 
  Consumer
 
   
9,324
     
12,216
 
  Other
 
   
2,159
     
2,779
 
Total portfolio loans
   
1,206,667
     
1,515,200
 
  Less allowance for loan losses
   
(63,455
)
   
(85,788
)
Net portfolio loans
   
1,143,212
     
1,429,412
 
Premises and equipment
 
   
20,829
     
23,920
 
Accrued interest income
 
   
3,964
     
4,943
 
Other real estate owned
 
   
80,963
     
94,300
 
Other assets
 
   
13,464
     
14,249
 
Assets of discontinued operations
   
--
     
253,518
 
 
 
               
            TOTAL ASSETS
 
 
$
1,618,252
   
$
2,205,265
 
 
 
               
LIABILITIES AND EQUITY
 
               
 
 
               
LIABILITIES:
 
               
Deposits:
 
               
  Noninterest-bearing
 
 
$
323,411
   
$
325,607
 
  Interest-bearing
 
   
1,220,457
     
1,504,595
 
Total deposits
   
1,543,868
     
1,830,202
 
Debt obligations:
 
               
  Notes payable and short-term borrowings
   
8,428
     
50,445
 
  Subordinated debentures
 
   
--
     
149,156
 
Total debt obligations
   
8,428
     
199,601
 
Accrued interest on deposits and other liabilities
   
9,779
     
49,406
 
Liabilities of discontinued operations
   
--
     
234,703
 
Liabilities subject to compromise
   
200,293
     
--
 
Total liabilities
   
1,762,368
     
2,313,912
 
 
 
               
EQUITY:
 
               
Capitol Bancorp Limited stockholders' equity:
               
  Preferred stock (Series A), 700,000 shares authorized
               
    ($100 liquidation preference per share); 50,980 shares
               
    issued and outstanding
 
   
5,098
     
5,098
 
  Preferred stock (for potential future issuance),
               
    19,300,000 shares authorized; none issued and outstanding
   
--
     
--
 
  Common stock, no par value, 1,500,000,000 shares authorized;
         
    issued and outstanding:  2012 - 41,177,479 shares
               
                                         2011 - 41,039,767 shares
   
292,092
     
292,135
 
  Retained-earnings deficit
 
   
(430,590
)
   
(404,846
)
  Undistributed common stock held by employee-benefit trust
   
(541
)
   
(541
)
  Accumulated other comprehensive income
   
72
     
70
 
Total Capitol Bancorp Limited stockholders' equity deficit
   
(133,869
)
   
(108,084
)
Noncontrolling interests in consolidated subsidiaries
   
(10,247
)
   
(563
)
Total equity deficit
   
(144,116
)
   
(108,647
)
 
 
               
            TOTAL LIABILITIES AND EQUITY
 
$
1,618,252
   
$
2,205,265
 
 
 
               
 
 
Page 8 of 12

 
CAPITOL BANCORP LIMITED
(DEBTOR-IN-POSSESSION)
Allowance for Loan Losses Activity


ALLOWANCE FOR LOAN LOSSES ACTIVITY (in thousands):

 
 
Periods Ended December 31
 
 
 
Three Month Period
   
Year Ended
 
 
 
2012
   
2011(1)
   
2012
   
2011(1)
 
 
 
   
   
   
 
Allowance for loan losses at beginning of period
 
$
65,289
   
$
96,249
   
$
85,788
   
$
124,955
 
 
                               
Allowance for loan losses of previously-discontinued
bank subsidiary
   
 
--
     
 
--
     
 
--
     
 
2,380
 
 
                               
Loans charged-off:
                               
Loans secured by real estate:
                               
Commercial
   
(3,154
)
   
(7,600
)
   
(19,298
)
   
(33,609
)
Residential (including multi-family)
   
(1,090
)
   
(3,511
)
   
(11,536
)
   
(19,709
)
Construction, land development and other land
   
(1,201
)
   
(3,613
)
   
(5,705
)
   
(20,753
)
Total loans secured by real estate
   
(5,445
)
   
(14,724
)
   
(36,539
)
   
(74,071
)
Commercial and other business-purpose loans
   
(693
)
   
(1,675
)
   
(7,911
)
   
(17,339
)
Consumer
   
(469
)
   
(304
)
   
(989
)
   
(1,033
)
Other
   
--
     
(2
)
   
(656
)
   
(2
)
Total charge-offs
   
(6,607
)
   
(16,705
)
   
(46,095
)
   
(92,445
)
Recoveries:
                               
Loans secured by real estate:
                               
Commercial
   
1,162
     
1,759
     
6,947
     
4,709
 
Residential (including multi-family)
   
924
     
404
     
5,334
     
2,881
 
Construction, land development and other land
   
1,526
     
303
     
3,166
     
3,768
 
Total loans secured by real estate
   
3,612
     
2,466
     
15,447
     
11,358
 
Commercial and other business-purpose loans
   
1,094
     
708
     
6,316
     
3,667
 
Consumer
   
25
     
82
     
448
     
237
 
Other
   
29
     
2
     
99
     
6
 
Total recoveries
   
4,760
     
3,258
     
22,310
     
15,268
 
Net charge-offs
   
(1,847
)
   
(13,447
)
   
(23,785
)
   
(77,177
)
Additions to allowance charged to expense (provision
for loan losses)
   
 
13
     
 
2,986
     
 
1,452
     
 
35,630
 
 
                               
Allowance for loan losses at end of period
 
$
63,455
   
$
85,788
   
$
63,455
   
$
85,788
 
 
                               
Average total portfolio loans for the period
 
$
1,224,881
   
$
1,565,656
   
$
1,333,237
   
$
1,731,864
 
 
                               
Ratio of net charge-offs (annualized) to average
portfolio loans outstanding
   
 
0.60
 
%
   
 
3.44
 
%
   
 
1.78
 
%
   
 
4.46
 
%

(1)
For comparative purposes, original balances as previously reported have been adjusted to exclude amounts related to discontinued operations.
 
 
 

 
Page 9 of 12

CAPITOL BANCORP LIMITED
(DEBTOR-IN-POSSESSION)
Asset Quality Data


ASSET QUALITY (in thousands):

 
 
December 31,
2012
   
September 30,
2012
   
June 30,
2012
   
March 31,
2012
 
 
 
   
   
   
 
Nonaccrual loans:
 
   
   
   
 
Loans secured by real estate:
 
   
   
   
 
Commercial
 
$
80,449
   
$
81,274
   
$
93,792
   
$
114,225
 
Residential (including multi-family)
   
29,719
     
34,017
     
36,525
     
39,094
 
Construction, land development and other land
   
8,440
     
12,632
     
16,696
     
21,411
 
Total loans secured by real estate
   
118,608
     
127,923
     
147,013
     
174,730
 
Commercial and other business-purpose loans
   
11,678
     
12,432
     
13,238
     
14,901
 
Consumer
   
292
     
216
     
174
     
182
 
Total nonaccrual loans
   
130,578
     
140,571
     
160,425
     
189,813
 
 
                               
Past due (>90 days) loans and accruing interest:
                               
Loans secured by real estate:
                               
Commercial
   
660
     
702
     
1,029
     
515
 
Residential (including multi-family)
   
85
     
--
     
231
     
1,089
 
Construction, land development and other land
   
--
     
--
     
--
     
312
 
Total loans secured by real estate
   
745
     
702
     
1,260
     
1,916
 
Commercial and other business-purpose loans
   
70
     
190
     
93
     
233
 
Consumer
   
--
     
--
     
14
     
17
 
Total past due loans
   
815
     
892
     
1,367
     
2,166
 
 
                               
Total nonperforming loans
 
$
131,393
   
$
141,463
   
$
161,792
   
$
191,979
 
 
                               
Real estate owned and other
repossessed assets
   
 
81,031
     
 
89,835
     
 
95,331
     
 
101,456
 
 
                               
Total nonperforming assets
 
$
212,424
   
$
231,298
   
$
257,123
   
$
293,435
 



Page 10 of 12

CAPITOL BANCORP LIMITED
(DEBTOR-IN-POSSESSION)
Selected Supplemental Data


EPS COMPUTATION COMPONENTS (in thousands):

 
 
Periods Ended December 31
 
 
 
Three Month Period
   
Year Ended
 
 
 
2012
   
2011
   
2012
   
2011
 
 
 
   
   
   
 
Numerator—net loss attributable to Capitol
Bancorp Limited for the period
 
 
$
 
(1,550
 
)
 
 
$
 
(6,516
 
)
 
 
$
 
(25,474
 
)
 
 
$
 
(45,427
 
)
 
                               
Denominator:
                               
Weighted average number of common shares
outstanding, excluding unvested restricted shares
of common stock (denominator for basic and
diluted net loss)
   
 
 
 
41,169
     
 
 
 
41,019
     
 
 
 
41,070
     
 
 
 
38,817
 
 
                               
Number of antidilutive stock options excluded from
diluted net loss per share computation
   
 
1,067
     
 
2,163
     
 
1,067
     
 
2,163
 
 
                               
Number of antidilutive unvested restricted shares
excluded from basic and diluted net loss per
share computation
   
 
 
8
     
 
 
21
     
 
 
8
     
 
 
21
 
 
                               
Number of antidilutive warrants excluded from
diluted net loss per share computation
   
 
1,250
     
 
1,326
     
 
1,250
     
 
1,326
 
 
                               
Net income (loss) per common share attributable to
Capitol Bancorp Limited:
                               
From continuing operations
 
$
(0.04
)
 
$
(0.16
)
 
$
(0.63
)
 
$
(1.23
)
From discontinued operations
   
--
     
--
     
0.01
     
0.06
 
 
                               
Total net loss per common share attributable
to Capitol Bancorp Limited
 
 
$
 
(0.04
 
)
 
 
$
 
(0.16
 
)
 
 
$
 
(0.62
 
)
 
 
$
 
(1.17
 
)


AVERAGE BALANCES (in thousands):

 
 
Periods Ended December 31
 
 
 
Three Month Period
   
Year Ended
 
 
 
2012
   
2011
   
2012
   
2011
 
 
 
   
   
   
 
Portfolio loans(1)
 
$
1,224,881
   
$
1,565,656
   
$
1,333,237
   
$
1,731,864
 
Earning assets(1)
   
1,543,016
     
1,928,010
     
1,661,852
     
2,094,266
 
Total assets
   
1,663,660
     
2,309,445
     
1,885,281
     
2,821,131
 
Deposits(1)
   
1,572,091
     
1,889,434
     
1,671,516
     
2,021,309
 
Capitol Bancorp Limited stockholders' equity (deficit)
   
(133,606
)
   
(101,366
)
   
(124,663
)
   
(75,189
)

(1)   Amounts as previously reported have been adjusted to exclude amounts related to discontinued operations.
 
 
 
 
 
Page 11 of 12

 
Capitol Bancorp's National Network of Community Banks
 
 
Arizona Region:
 
Central Arizona Bank
Scottsdale, Arizona
Sunrise Bank of Albuquerque
Albuquerque, New Mexico
Sunrise Bank of Arizona
Phoenix, Arizona
 
 
Great Lakes Region:
 
Bank of Maumee
Maumee, Ohio
Capitol National Bank
Lansing, Michigan
Indiana Community Bank
Goshen, Indiana
Michigan Commerce Bank
Ann Arbor, Michigan
 
 
Midwest Region:
 
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
 
 
Southeast Region:
 
Pisgah Community Bank
Asheville, North Carolina
Sunrise Bank
Valdosta, Georgia
 
 

 
 
 
 
 
 
Page 12 of 12