Exhibit 99.1

		News
		CapitalSource Inc.
		4445 Willard Avenue
		Twelfth Floor
		Chevy Chase, MD 20815

		FOR IMMEDIATE RELEASE
For information contact:
Investor Relations:		Media Relations:
Dennis Oakes		Michael E. Weiss
Senior Vice President — Investor Relations		Director of Communications
(212) 321-7212		(301) 841-2918

CAPITALSOURCE REPORTS THIRD QUARTER 2010 RESULTS

	•		Net Income of $78 Million or $0.24 Per Share
	•		New Funded Loans Top $400 Million
	•		Loan Yield and Net Finance Margin Expand at CapitalSource Bank
	•		Credit Performance Remains Stable
	•		Professional Practice Lending Group Added
	•		Real Estate Securitization Deconsolidated as Previously Announced

Chevy Chase, MD., October 29, 2010 — CapitalSource Inc. (NYSE:CSE) today announced financial results for the third quarter of 2010. Net income for the quarter was $78 million, or $0.24 per diluted share, compared to net income of $18 million or $0.06 per diluted share in the prior quarter and a net loss of $274 million or $0.87 per diluted share in the third quarter of 2009. Net income in the quarter included a carryback tax benefit of $37 million or $0.11 per diluted share.

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

“The third quarter was another strong effort by our national direct origination lending franchise, with most of our business groups making meaningful contributions. The largest was healthcare real estate, which accounted for nearly 30% of new loans funded in the quarter. The equipment finance, technology cash flow, multifamily and general real estate groups each contributed in excess of 10% to the total,” said James J. Pieczynski, CapitalSource Co-CEO. “During the quarter we completed the formation of our professional practice lending group, which will focus on providing financing for the acquisition of dental,

eye care and veterinary medical practices across the country. The new group further diversifies our lending platform, which now includes twelve distinct business lines following the addition in recent months of equipment finance, small business and multifamily. These new business lines combined have contributed approximately one-third of the year-to-date production volume.”

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

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

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

CapitalSource Bank Segment

•		Total loans held for investment and loans held for sale increased $232 million from the prior quarter to $3.7 billion. There were $463 million in new loan commitments closed at CapitalSource Bank during the quarter, of which $405 million funded at closing. The yield on the commercial loan portfolio was 7.83% for the quarter, an increase of 49 basis points from the prior quarter primarily due to the impact of declining non-accruals and the full benefit of a growing balance of high yielding loans.
•		The “A” Participation Interest, net was $5 million at the end of the quarter, reflecting principal repayments of $166 million during the quarter. The “A” Participation Interest was fully paid off in October.
•		Investment securities, available-for-sale, which consist of investments in Agency callable notes, Agency and Non-Agency MBS and US Treasury and Agency securities, increased $49 million from the prior quarter to $1.5 billion.
•		Investment securities, held-to-maturity, which consist primarily of investments in the most senior AAA-rated tranches of CMBS, increased $3 million during the quarter to $208 million due to $10 million of purchases, partially offset by principal payments.
•		Cash and cash equivalents, including restricted cash totaled $365 million at the end of the quarter, a $9 million increase from the end of the prior quarter.

•		Deposits at the end of the quarter were $4.6 billion, a $57 million increase from the end of the prior quarter. The average rate on new and renewed certificates of deposit was 0.99% for the quarter, a decrease of 17 basis points from the prior quarter. At quarter end, the weighted average interest rate on deposits was 1.25%, a decrease of 2 basis points from the end of the prior quarter.
•		Interest income was $85 million for the quarter, an increase of $7 million from the prior quarter, primarily due to loan portfolio growth.
•		Net finance margin for the quarter was 4.94%, an increase of 50 basis points from the prior quarter, primarily due to a decrease in loans on non-accrual, portfolio loan growth and a lower cost of funds.
•		Yield on average interest earning assets was 6.04% for the quarter, an increase of 45 basis points from the prior quarter, primarily due to a decrease in loans on non-accrual and loan portfolio growth.
•		Cost of interest-bearing liabilities, which includes deposits and FHLB borrowings, was 1.30% for the quarter, a decrease of 7 basis points from the prior quarter. The cost of deposits was 1.26%, a decrease of 7 basis points from the prior quarter due to continued deposit rate reductions. The cost of FHLB borrowings was 1.98%, an increase of 1 basis point from the prior quarter.
•		Non-interest income was $5 million for the quarter, a decrease of $1 million from the prior quarter, primarily due to lower fees earned for servicing loans for the Parent Company as a result of the declining Parent Company portfolio, partially offset by higher loan fees.
•		Total operating expenses were $29 million, unchanged from the prior quarter. Operating expenses as a percentage of average total assets were 1.94%, a decrease of 10 basis points from the prior quarter.
•		Total Risk-Based Capital Ratio was 18.26% at the end of the quarter, an increase of 57 basis points from the end of the prior quarter.
•		Tier 1 Leverage Ratio was 13.03% at the end of the quarter, an increase of 49 basis points from the end of the prior quarter.
•		Tangible Common Equity to Tangible Assets was 12.85% at the end of the quarter, an increase of 31 basis points from the end of the prior quarter.
•		Loans on non-accrual were $350 million at the end of the quarter, a decrease of $42 million from the end of the prior quarter. The decrease was primarily due to charge-offs, loan payoffs, loan sales and foreclosures. As a percentage of total loans, loans on non-accrual were 9.44%, a decrease of 1.86% compared to the end of the prior quarter.
•		Impaired loans, which exclude deferred loan fees and discounts and allowance for loan losses, were $402 million at the end of the quarter, a decrease of $74 million from the end of the prior quarter. The decrease was primarily due to charge-offs, loan payoffs, loan sales and foreclosures. As a percentage of total loans, impaired loans were 10.86%, a 2.85% decrease compared to the end of the prior quarter.
•		Loans 30-89 days delinquent were $16 million at the end of the quarter, an increase of $1 million from the end of the prior quarter. As a percentage of total loans, loans 30-89 days delinquent were 0.44%, an increase of 2 basis points compared to the end of the prior quarter.

•		Loans 90 or more days delinquent were $149 million at the end of the quarter, an increase of $85 million from the end of the prior quarter. The increase was due primarily to one $87 million resort/club loan that was previously on non-accrual but not delinquent until the current quarter. As a percentage of total loans, loans 90 or more days delinquent were 4.03%, an increase of 2.18% compared to the end of the prior quarter.
•		Net charge-offs were $48 million in the quarter, a decrease of $15 million from the prior quarter. As a percentage of average loans, net charge-offs for the 12 months ended September 30, 2010 were 4.64%, an increase of 16 basis points compared to the 12 months ended June 30, 2010.
•		Provision for loan losses was $15 million for the quarter, an increase of $10 million from the prior quarter.
•		Allowance for loan losses was $131 million at the end of the quarter, a decrease of $34 million from the end of the prior quarter. As a percentage of total loans, allowance for loan losses was 3.53%, a decrease of 1.21% compared to the end of the prior quarter.

Other Commercial Finance Segment

•		Deconsolidation of the 2006-A Term Debt Securitization: During the three months ended September 30, 2010, we delegated certain of our collateral management and special servicing rights in our 2006-A term debt securitization (the “2006-A Trust”) and sold our equity interest and certain notes issued by the 2006-A Trust for $7 million. As a result of this transaction, we concluded that we were no longer the primary beneficiary and deconsolidated the 2006-A Trust, which resulted in the removal of all assets and liabilities, including approximately $929 million of commercial loans and $891 million of term debt from our consolidated balance sheet. Consequently, our financial results for the third quarter reflect the impact of this deconsolidation on certain categories of income and expense in our consolidated income statements, including interest income, interest expense and the provision for loan losses. Consolidated credit metrics for the third quarter were also impacted.
•		Total loans held for investment and loans held for sale, were $2.9 billion at the end of the quarter, a decrease of $1.3 billion from the end of the prior quarter, primarily due to a $929 million decrease relating to deconsolidation of the 2006-A Trust, loan payoffs of $243 million, loans charged-off and loan foreclosures. Loan yield was 8.90% for the quarter, an increase of 98 basis points from the prior quarter, primarily due to deconsolidation of the 2006-A Trust which included a large pool of non-accrual loans and had a lower than average yield.
•		Cash and cash equivalents were $284 million at the end of the quarter, a decrease of $92 million from the end of the prior quarter, primarily due to $137 million utilized to pay down the outstanding balance on the syndicated bank facility, partially offset by the sale of Omega Healthcare Investors Inc. (OHI) stock obtained as consideration for the net lease asset sales completed earlier this year. At September 30, the available but undrawn capacity on the syndicated bank facility was approximately $110 million.
•		Restricted cash was $105 million at the end of the quarter, a decrease of $40 million from the end of the prior quarter.
•		Interest income was $68 million for the quarter, a decrease of $18 million from the prior quarter primarily due to a decrease in the outstanding balance of commercial loans, including deconsolidation of the 2006-A Trust.

•

Yield on average interest-earning assets was 7.64% for the quarter, an increase of 54 basis points from the prior quarter, primarily due to deconsolidation of the 2006-A Trust which included a large pool of non-accrual loans and had a lower than average yield.

•

Cost of funds was 6.65% for the quarter, an increase of 187 basis points from the prior quarter primarily due to a shift in the mix of total borrowing following deconsolidation of the 2006-A Trust which had a lower borrowing cost. Borrowing spread to average one-month LIBOR increased 189 basis points to 6.36%.

•

Total operating expenses were unchanged from the prior quarter at $41 million. Operating expenses as a percentage of average total assets were 4.06% for the quarter, an increase of 84 basis points from the prior quarter, primarily due to a significant decline in assets as a result of deconsolidation of the 2006-A Trust and loan payoffs.

•

Loans on non-accrual were $438 million at the end of the quarter, a decrease of $296 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $262 million of the decline. As a percentage of total loans, loans on non-accrual were 14.99%, a decrease of 2.49% compared to the end of the prior quarter.

•

Impaired loans, which exclude deferred loan fees and discounts and allowance for loan losses, were $575 million at the end of the quarter, a decrease of $418 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $389 million of the decline. As a percentage of total loans, impaired loans were 19.68%, a decrease of 3.96% compared to the end of the prior quarter.

•

Loans 30-89 days delinquent were $41 million at the end of the quarter, a decrease of $54 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted a $58 million decline. As a percentage of total loans, loans 30-89 days delinquent were 1.39%, a decrease of 87 basis points compared to the end of the prior quarter.

•

Loans 90 or more days delinquent were $214 million at the end of the quarter, a decrease of $181 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $173 million of the decline. As a percentage of total loans, loans 90 or more days delinquent were 7.30%, a decrease of 2.10% compared to the end of the prior quarter.

•

Net charge-offs were $38 million, a decrease of $32 million from the prior quarter. As a percentage of average loans, net commercial charge-offs for the 12 months ended September 30, 2010 were 8.32%, a decrease of 86 basis points compared to the 12 months ended June 30, 2010.

•

Provision for loan losses was $24 million for the quarter, an increase of $4 million from the prior quarter.

•

Allowance for loan losses was $263 million at the end of the quarter, a decrease of $151 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $138 million of the decline. As a percentage of total loans, the allowance for loan losses was 8.99%, a decrease of 87 basis points compared to the end of the prior quarter.

Consolidated Metrics

Assets

•

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

Credit

•

Loans on non-accrual were $788 million at the end of the quarter, a decrease of $338 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $262 million of the decline. As a percentage of lending assets, non-accruals were 11.88%, a decrease of 2.48% compared to the end of the prior quarter.

•

Impaired loans, which exclude deferred loan fees and discounts and allowance for loan losses, were $977 million at the end of the quarter, a decrease of $492 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for $389 million of the decline. As a percentage of lending assets, impaired loans were 14.74%, a decrease of 3.99% compared to the end of the prior quarter.

•

Loans 30-89 days delinquent were $57 million at the end of the quarter, a decrease of $53 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for a $58 million decline. As a percentage of lending assets, loans 30-89 days delinquent were 0.86%, a decrease of 54 basis points compared to the end of the prior quarter.

•

Loans 90 or more days delinquent were $363 million at the end of the quarter, a decrease of $96 million from the end of the prior quarter. The decrease was primarily due to deconsolidation of the 2006-A Trust, which accounted for a $173 million decline, partially offset by one $87 million resort/club loan that was previously on non-accrual but not delinquent until the current quarter. As a percentage of lending assets, loans 90 or more days delinquent were 5.47%, a decrease of 38 basis points compared to the end of the prior quarter.

•

Net charge-offs were $86 million, a decrease of $47 million from the prior quarter. As a percentage of average commercial lending assets, net commercial charge-offs for the 12 months ended September 30, 2010 were 6.42%, a decrease of 31 basis points compared to the 12 months ended June 30, 2010.

•

Allowance for loan losses was $394 million at the end of the quarter, a decrease of $185 million from the end of the prior quarter, primarily due to deconsolidation of the 2006-A Trust which accounted for $138 million of the reduction. As a percentage of commercial lending assets, the allowance for loan losses was 5.93%, a decrease of 1.45% compared to the end of the prior quarter.

Net Income

•

Total Investment Income was $158 million, a decrease of $10 million from the prior quarter due primarily to a decline of assets at the Parent Company, including loan payoffs and deconsolidation of the 2006-A Trust, partially offset by the net growth of assets at CapitalSource Bank.

•

Provision for loan losses was $39 million for the quarter, an increase of $14 million from the prior quarter.

•

Total operating expenses were $55 million, an increase of $1 million from the prior quarter. Operating expenses as a percentage of average total assets were 2.22%, an increase of 21 basis points from the prior quarter due primarily to lower assets.

•

Gain on investments was $30 million for the quarter, an increase of $20 million from the prior quarter, primarily due to gains on the sale of certain cost-based investments and the receipt of dividends.

•

Loss on derivatives, net was $2 million for the quarter, a decrease of $2 million from the prior quarter, primarily due to the termination of a pay-fixed swap related to a fixed rate loan and the maturity of a foreign exchange contract.

•

Net expense of real estate owned (“REO”) and other foreclosed assets was $7 million for the quarter, a decrease of $36 million from the prior quarter, primarily due to significantly lower write downs of loans receivable and lower impairments on REO.

•

Other (expense) income, net was $16 million income for the quarter, an increase of $17 million from a $1 million expense in the prior quarter. Other income in the quarter includes a $17 million net gain on the deconsolidation of the 2006-A Trust.

•

Income tax benefit (expense) was a $36 million benefit, primarily due to a $37 million benefit from the carryback of a net operating loss for one of our corporate entities.

Valuation Allowance

•

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

Book Value

•

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

Share Count

•

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

Dividends

•

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

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

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

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

About CapitalSource

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

Forward Looking Statements

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

CapitalSource Third Quarter 2010 — Financial Supplement

Table of Contents

Consolidated Balance Sheets			10
Consolidated Statements of Income			11
Segment Income Statements and Balance Sheets			12 & 13
Selected Financial Data			14
Credit Quality Data			15

CapitalSource Third Quarter 2010 — Financial Supplement

CapitalSource Inc.
Consolidated Balance Sheets
($ in thousands)

		September 30,				December 31,
		2010				2009
		(Unaudited)
ASSETS
Cash and cash equivalents		$	633,050			$	1,171,195
Restricted cash			121,554				168,468
Investment securities:
Available-for-sale, at fair value			1,545,838				960,591
Held-to-maturity, at amortized cost			208,222				242,078
Total investment securities			1,754,060				1,202,669
Commercial real estate “A” Participation Interest, net			5,409				530,560
Loans:
Loans held for sale			36,979				670
Loans held for investment			6,590,728				8,281,570
Less deferred loan fees and discounts			(118,411	)			(146,329	)
Less allowance for loan losses			(393,642	)			(586,696	)
Loans held for investment, net			6,078,675				7,548,545
Total loans			6,115,654				7,549,215
Interest receivable			61,742				87,647
Other investments			82,526				96,517
Goodwill			173,135				173,135
Other assets			604,577				656,994
Assets of discontinued operations, held for sale			—				624,650
Total assets		$	9,551,707			$	12,261,050
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits		$	4,627,206			$	4,483,879
Credit facilities			78,250				542,781
Term debt			1,145,638				2,956,536
Other borrowings			1,274,876				1,204,074
Other liabilities			356,540				363,293
Liabilities of discontinued operations			—				527,228
Total liabilities			7,482,510				10,077,791
Shareholders’ equity:
Preferred stock (50,000,000 shares authorized; no shares outstanding)			—				—
Common stock ($0.01 par value, 1,200,000,000 shares authorized; 323,278,564 and 323,042,613 shares issued and shares outstanding, respectively)			3,233				3,230
Additional paid-in capital			3,918,771				3,909,364
Accumulated deficit			(1,873,369	)			(1,748,822	)
Accumulated other comprehensive income, net			20,562				19,361
Total CapitalSource Inc. shareholders’ equity			2,069,197				2,183,133
Noncontrolling interests			—				126
Total shareholders’ equity			2,069,197				2,183,259
Total liabilities and shareholders’ equity		$	9,551,707			$	12,261,050

CapitalSource Third Quarter 2010 — Financial Supplement

CapitalSource Inc.
Consolidated Statements of Income
(Unaudited)
($ in thousands, except per share data)

		Three Months Ended												Nine Months Ended
		September 30,				June 30,				September 30,				September 30,				September 30,
		2010				2010				2009				2010				2009
Net investment income:		(Unaudited)												(Unaudited)
Interest income:
Loans		$	136,066			$	146,559			$	191,928			$	437,009			$	615,283
Investment securities			14,608				15,619				13,421				44,818				47,443
Other			302				304				1,126				1,179				3,781
Total interest income			150,976				162,482				206,475				483,006				666,507
Fee income			6,821				5,663				5,176				18,926				16,843
Total investment income			157,797				168,145				211,651				501,932				683,350
Interest expense:
Deposits			14,490				15,279				22,674				46,127				91,020
Borrowings			44,066				46,277				79,658				139,915				246,928
Total interest expense			58,556				61,556				102,332				186,042				337,948
Net investment income			99,241				106,589				109,319				315,890				345,402
Provision for loan losses			38,771				25,262				221,385				282,973				580,499
Net investment income (loss) after provision for loan losses			60,470				81,327				(112,066	)			32,917				(235,097	)
Operating expenses:
Compensation and benefits			28,565				29,423				29,339				92,171				99,184
Professional fees			8,792				8,497				14,986				27,659				43,856
Other administrative expenses			17,410				15,671				20,101				51,733				58,630
Total operating expenses			54,767				53,591				64,426				171,563				201,670
Other income (expense):
Gain (loss) on investments, net			29,943				10,257				(8,472	)			46,279				(29,566	)
Loss on derivatives			(1,968	)			(3,614	)			(10,298	)			(9,919	)			(12,317	)
(Loss) gain on residential mortgage investment portfolio			—				—				(3	)			—				15,308
Gain (loss) on extinguishment of debt			—				398				11,472				1,096				(41,091	)
Net expense of real estate owned and other foreclosed assets			(7,372	)			(43,175	)			(8,981	)			(91,039	)			(32,460	)
Other income (expense), net			16,128				(1,298	)			5,143				26,960				3,705
Total other income (expense)			36,731				(37,432	)			(11,139	)			(26,623	)			(96,421	)
Net income (loss) from continuing operations before income taxes			42,434				(9,696	)			(187,631	)			(165,269	)			(533,188	)
Income tax (benefit) expense			(35,668	)			(4,174	)			97,089				(18,836	)			131,189
Net income (loss) from continuing operations			78,102				(5,522	)			(284,720	)			(146,433	)			(664,377	)
Net income from discontinued operations, net of taxes			—				2,166				10,484				9,489				37,108
Net gain from sale of discontinued operations, net of taxes			—				21,696				—				21,696				2,144
Net income (loss)			78,102				18,340				(274,236	)			(115,248	)			(625,125	)
Net (loss) income attributable to noncontrolling interests			(83	)			—				10				(83	)			(28	)
Net income (loss) attributable to CapitalSource Inc.		$	78,185			$	18,340			$	(274,246	)		$	(115,165	)		$	(625,097	)
Basic income (loss) per share:
From continuing operations		$	0.24			$	(0.02	)		$	(0.90	)		$	(0.46	)		$	(2.20	)
From discontinued operations		$	—			$	0.08			$	0.03			$	0.10			$	0.13
Attributable to CapitalSource Inc.		$	0.24			$	0.06			$	(0.87	)		$	(0.36	)		$	(2.07	)
Diluted income (loss) per share:
From continuing operations		$	0.24			$	(0.02	)		$	(0.90	)		$	(0.46	)		$	(2.20	)
From discontinued operations		$	—			$	0.08			$	0.03			$	0.10			$	0.13
Attributable to CapitalSource Inc.		$	0.24			$	0.06			$	(0.87	)		$	(0.36	)		$	(2.07	)
Average shares outstanding:
Basic			321,070,479				320,802,358				315,604,434				320,723,068				301,823,130
Diluted			325,337,737				320,802,358				315,604,434				320,723,068				301,823,130
Dividends declared per share		$	0.01			$	0.01			$	0.01			$	0.03			$	0.03

CapitalSource Inc.
Segment Data
(Unaudited)
($ in thousands)

		Three Months Ended September 30, 2010																Three Months Ended June 30, 2010
						OTHER																OTHER
		CAPITALSOURCE				COMMERCIAL				INTERCOMPANY								CAPITALSOURCE				COMMERCIAL				INTERCOMPANY
Net investment income:		BANK				FINANCE				ELIMINATIONS				CONSOLIDATED				BANK				FINANCE				ELIMINATIONS				CONSOLIDATED
Interest income		$	85,445			$	68,358			$	(2,827	)		$	150,976			$	78,108			$	85,913			$	(1,539	)		$	162,482
Fee income			2,586				4,235				—				6,821				2,072				3,591				—				5,663
Total investment income			88,031				72,593				(2,827	)			157,797				80,180				89,504				(1,539	)			168,145
Interest expense			16,066				42,490				—				58,556				16,476				45,080				—				61,556
Net investment income			71,965				30,103				(2,827	)			99,241				63,704				44,424				(1,539	)			106,589
Provision for loan losses			14,552				24,219				—				38,771				5,094				20,168				—				25,262
Net investment income after provision for loan losses			57,413				5,884				(2,827	)			60,470				58,610				24,256				(1,539	)			81,327
Compensation and benefits			10,667				17,898				—				28,565				11,018				18,405				—				29,423
Professional fees			461				8,331				—				8,792				482				8,015				—				8,497
Other operating expenses			17,469				14,566				(14,625	)			17,410				17,748				13,972				(16,049	)			15,671
Total operating expenses			28,597				40,795				(14,625	)			54,767				29,248				40,392				(16,049	)			53,591
Total other income (expense)			5,371				45,720				(14,360	)			36,731				5,858				(27,107	)			(16,183	)			(37,432	)
Net income (loss) from continuing operations before income taxes			34,187				10,809				(2,562	)			42,434				35,220				(43,243	)			(1,673	)			(9,696	)
Income tax benefit			(2,707	)			(32,961	)			—				(35,668	)			(2,463	)			(1,711	)			—				(4,174	)
Net income (loss) from continuing operations		$	36,894			$	43,770			$	(2,562	)		$	78,102			$	37,683			$	(41,532	)		$	(1,673	)		$	(5,522	)

		Nine Months Ended September 30, 2010																Nine Months Ended September 30, 2009
						OTHER																OTHER
		CAPITALSOURCE				COMMERCIAL				INTERCOMPANY								CAPITALSOURCE				COMMERCIAL				INTERCOMPANY
Net investment income:		BANK				FINANCE				ELIMINATIONS				CONSOLIDATED				BANK				FINANCE				ELIMINATIONS				CONSOLIDATED
Interest income		$	244,285			$	245,460			$	(6,739	)		$	483,006			$	223,955			$	446,817			$	(4,265	)		$	666,507
Fee income			6,438				12,488				—				18,926				5,050				11,793				—				16,843
Total investment income			250,723				257,948				(6,739	)			501,932				229,005				458,610				(4,265	)			683,350
Interest expense			49,865				136,177				—				186,042				92,566				245,382				—				337,948
Net investment income			200,858				121,771				(6,739	)			315,890				136,439				213,228				(4,265	)			345,402
Provision for loan losses			107,350				175,623				—				282,973				163,912				416,587				—				580,499
Net investment income (loss) after provision for loan losses			93,508				(53,852	)			(6,739	)			32,917				(27,473	)			(203,359	)			(4,265	)			(235,097	)
Compensation and benefits			32,805				59,366				—				92,171				33,369				65,815				—				99,184
Professional fees			1,458				26,201				—				27,659				1,785				42,071				—				43,856
Other operating expenses			47,917				46,127				(42,311	)			51,733				40,153				54,313				(35,836	)			58,630
Total operating expenses			82,180				131,694				(42,311	)			171,563				75,307				162,199				(35,836	)			201,670
Total other income (expense)			18,352				(2,976	)			(41,999	)			(26,623	)			25,334				(86,055	)			(35,700	)			(96,421	)
Net income (loss) from continuing operations before income taxes			29,680				(188,522	)			(6,427	)			(165,269	)			(77,446	)			(451,613	)			(4,129	)			(533,188	)
Income tax (benefit) expense			(5,226	)			(13,610	)			—				(18,836	)			8,641				122,548				—				131,189
Net income (loss) from continuing operations		$	34,906			$	(174,912	)		$	(6,427	)		$	(146,433	)		$	(86,087	)		$	(574,161	)		$	(4,129	)		$	(664,377	)

CapitalSource Inc.
Segment Data
(Unaudited)
($ in thousands)

		September 30, 2010																June 30, 2010
						OTHER																OTHER
		CAPITALSOURCE				COMMERCIAL				INTERCOMPANY								CAPITALSOURCE				COMMERCIAL				INTERCOMPANY
		BANK				FINANCE				ELIMINATIONS				CONSOLIDATED				BANK				FINANCE				ELIMINATIONS				CONSOLIDATED
ASSETS
Cash and cash equivalents and restricted cash		$	365,349			$	389,255			$	—			$	754,604			$	355,692			$	521,350			$	—			$	877,042
Investment securities:
Available-for-sale			1,531,785				14,053				—				1,545,838				1,482,937				39,025				—				1,521,962
Held-to-maturity			208,222				—				—				208,222				204,551				—				—				204,551
Commercial real estate “A” Participation Interest, net			5,409				—				—				5,409				170,458				—				—				170,458
Loans			3,631,505				2,904,747				(26,956	)			6,509,296				3,398,178				4,170,255				(23,955	)			7,544,478
Allowance for loan losses			(131,005	)			(262,637	)			—				(393,642	)			(164,562	)			(414,071	)			—				(578,633	)
Loans, net of allowance for loan losses			3,500,500				2,642,110				(26,956	)			6,115,654				3,233,616				3,756,184				(23,955	)			6,965,845
Receivables due from affiliates			1,476				66,873				(68,349	)			—				1,726				42,551				(44,277	)			—
Other assets			346,577				579,437				(4,034	)			921,980				329,398				634,118				(4,155	)			959,361
Total assets		$	5,959,318			$	3,691,728			$	(99,339	)		$	9,551,707			$	5,778,378			$	4,993,228			$	(72,387	)		$	10,699,219
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits		$	4,627,206			$	—			$	—			$	4,627,206			$	4,570,466			$	—			$	—			$	4,570,466
Borrowings			300,000				2,198,764				—				2,498,764				265,000				3,547,282				—				3,812,282
Balance due to affiliates			66,873				1,476				(68,349	)			—				42,551				1,726				(44,277	)			—
Other liabilities			48,599				313,464				(5,523	)			356,540				24,137				330,925				(5,379	)			349,683
Total liabilities			5,042,678				2,513,704				(73,872	)			7,482,510				4,902,154				3,879,933				(49,656	)			8,732,431
Shareholders’ equity:
Common stock			921,000				3,233				(921,000	)			3,233				921,000				3,225				(921,000	)			3,225
Additional paid-in capital / retained earnings/deficit			(18,982	)			1,154,229				910,155				2,045,402				(56,480	)			1,114,251				909,973				1,967,744
Accumulated other comprehensive income (loss), net			14,622				20,562				(14,622	)			20,562				11,704				(4,181	)			(11,704	)			(4,181	)
Total shareholders’ equity			916,640				1,178,024				(25,467	)			2,069,197				876,224				1,113,295				(22,731	)			1,966,788
Total liabilities and shareholders’ equity		$	5,959,318			$	3,691,728			$	(99,339	)		$	9,551,707			$	5,778,378			$	4,993,228			$	(72,387	)		$	10,699,219
Book value per outstanding share		$	2.84			$	3.64			$	(0.08	)		$	6.40			$	2.72			$	3.45			$	(0.07	)		$	6.10

CapitalSource Third Quarter 2010 — Financial Supplement

CapitalSource Inc.
Selected Financial Data
(Unaudited)

		Three Months Ended												Nine Months Ended
		September 30,				June 30,				September 30,				September 30,				September 30,
		2010				2010				2009				2010				2009
CapitalSource Bank Segment:
Performance ratios:
Return on average assets			2.50	%			2.63	%			(1.07	%)			0.81	%			(2.00	%)
Return on average equity			16.43	%			17.85	%			(6.89	%)			5.36	%			(12.68	%)
Yield on average interest earning assets			6.04	%			5.59	%			5.62	%			5.84	%			5.37	%
Cost of funds			1.30	%			1.37	%			2.01	%			1.38	%			2.59	%
Net finance margin			4.94	%			4.44	%			3.94	%			4.68	%			3.20	%
Operating expenses as a percentage of average total assets			1.94	%			2.04	%			1.79	%			1.90	%			1.75	%
Core lending spread			7.54	%			7.03	%			7.13	%			7.37	%			6.90	%
Loan yield			7.83	%			7.34	%			7.40	%			7.65	%			7.27	%
Capital ratios:
Tier 1 leverage			13.03	%			12.54	%			12.52	%			13.03	%			12.52	%
Total risk-based capital			18.26	%			17.69	%			16.75	%			18.26	%			16.75	%
Tangible common equity to tangible assets			12.85	%			12.54	%			12.71	%			12.85	%			12.71	%
Average balances ($ in thousands):
Average loans		$	3,630,271			$	3,340,833			$	2,906,688			$	3,363,676			$	2,881,782
Average assets			5,857,253				5,750,509				5,614,879				5,796,290				5,767,924
Average interest earning assets			5,783,365				5,753,858				5,557,381				5,740,258				5,700,846
Average deposits			4,579,727				4,595,065				4,459,800				4,579,658				4,669,281
Average borrowings			315,228				244,286				200,011				256,330				110,062
Average equity			891,114				846,691				872,325				870,988				907,881
Other Commercial Finance Segment:
Performance ratios:
Return on average assets			4.36	%			(3.31	%)			(12.91	%)			(3.90	%)			(8.51	%)
Return on average equity			15.95	%			(15.79	%)			(91.14	%)			(16.75	%)			(57.05	%)
Yield on average interest earning assets			7.64	%			7.10	%			6.69	%			7.13	%			7.17	%
Cost of funds			6.65	%			4.78	%			4.57	%			5.20	%			4.38	%
Net finance margin			3.17	%			3.52	%			2.78	%			3.37	%			3.34	%
Operating expenses as a percentage of average total assets			4.06	%			3.22	%			2.46	%			3.57	%			2.40	%
Core lending spread			8.61	%			7.61	%			7.47	%			7.75	%			7.75	%
Loan yield			8.90	%			7.92	%			7.74	%			8.03	%			8.12	%
Leverage ratios:
Total debt to equity (as of period end)			1.87x				3.25x				6.19x				1.87x				6.19x
Equity to total assets (as of period end)			31.91	%			22.30	%			13.49	%			31.91	%			13.49	%
Average balances ($ in thousands):
Average loans		$	3,229,059			$	4,520,667			$	5,943,007			$	4,279,789			$	6,338,287
Average assets			3,987,312				5,036,228				8,236,018				4,926,964				9,019,553
Average interest earning assets			3,772,120				5,056,036				7,999,917				4,834,203				8,545,894
Average borrowings			2,535,383				3,779,755				6,841,000				3,503,504				7,488,183
Average equity			1,090,838				1,054,735				1,166,229				1,145,662				1,345,570
Consolidated CapitalSource Inc.: (1)
Performance ratios:
Return on average assets			3.17	%			(0.21	%)			(8.20	%)			(1.45	%)			(6.05	%)
Return on average equity			15.84	%			(1.18	%)			(55.78	%)			(7.72	%)			(39.63	%)
Yield on average interest earning assets			6.55	%			6.24	%			6.19	%			6.35	%			6.41	%
Cost of funds			3.13	%			2.89	%			3.54	%			2.98	%			3.69	%
Net finance margin			4.12	%			3.95	%			3.20	%			3.99	%			3.24	%
Operating expenses as a percentage of average total assets			2.22	%			2.01	%			1.86	%			2.16	%			1.84	%
Leverage ratios:
Total debt to equity (as of period end)			3.44x				4.26x				6.15x				3.44x				6.15x
Equity to total assets (as of period end)			21.66	%			18.38	%			13.72	%			21.66	%			13.72	%
Tangible common equity to tangible assets			20.20	%			17.02	%			15.94	%			20.20	%			15.94	%
Average balances ($ in thousands):
Average loans			6,859,387				7,861,634				8,849,696				7,643,529				9,219,745
Average assets			9,775,893				10,691,819				13,768,446				10,641,042				14,690,486
Average interest earning assets			9,555,543				10,810,028				13,557,298				10,574,525				14,246,416
Average borrowings			2,850,611				3,949,041				7,016,200				3,759,834				7,575,706
Average deposits			4,579,727				4,595,065				4,459,800				4,579,658				4,669,281
Average equity			1,958,206				1,879,498				2,025,133				1,994,768				2,241,522

CapitalSource Inc.
Credit Quality Data
(Unaudited)

		September 30, 2010				June 30, 2010				March 31, 2010				December 31, 2009				September 30, 2009
Loans 30-89 days contractually delinquent:
As a % of total commercial lending assets(1)			0.86	%			1.40	%			3.14	%			3.12	%			1.40	%
Loans 30-89 days contractually delinquent		$	56.8			$	109.7			$	261.3			$	276.2			$	131.6
Loans 90 or more days contractually delinquent:
As a % of total commercial lending assets			5.47	%			5.85	%			5.24	%			5.14	%			4.21	%
Loans 90 or more days contractually delinquent		$	362.6			$	459.2			$	436.8			$	455.1			$	395.5
Loans on non-accrual:(2)
As a % of total commercial lending assets			11.88	%			14.36	%			13.69	%			12.06	%			10.58	%
Loans on non-accrual		$	787.9			$	1,126.4			$	1,140.1			$	1,067.5			$	993.5
Impaired loans:(3)
As a % of total commercial lending assets			14.74	%			18.73	%			16.69	%			14.12	%			13.92	%
Impaired loans		$	977.5			$	1,469.0			$	1,390.6			$	1,250.3			$	1,306.7
Allowance for loan losses:
As a % of total commercial lending assets			5.93	%			7.38	%			8.24	%			6.63	%			5.51	%
Allowance for loan losses		$	393.6			$	578.6			$	686.2			$	586.7			$	517.4
Net charge offs (last twelve months):
As a % of total commercial lending assets			6.50	%			6.99	%			6.93	%			6.63	%			6.17	%
Net charge offs (last twelve months)		$	535.6			$	623.3			$	654.8			$	658.7			$	645.4