Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / MRLN - Marlin Reports First Quarter 2019 Earnings and Declares a Cash Dividend of $0.14 Per Share


MRLN - Marlin Reports First Quarter 2019 Earnings and Declares a Cash Dividend of $0.14 Per Share

First Quarter Summary:

  • Net income of $5.1 million, or $0.41 per diluted share down from $6.2 million, or $0.50 per diluted share a year ago
  • Net Investment in Leases and Loans totaled $1.0 billion, up 9.9% from a year ago, and total managed assets ended the first quarter at $1.2 billion, up 19.1% from a year ago
  • Total sourced origination volume of $208.4 million, up 27.1% year-over-year; Direct origination volume of $43.6 million, up 41.1% year-over-year
  • Total origination yield of 12.76%, up 40 basis points from the prior quarter and up 32 basis points year-over-year      
  • Annualized net charge-offs of 1.83%, compared with 2.30% in the prior quarter and 1.68% in the first quarter last year
  • Equity to assets ratio decreased to 16.17%, compared with 17.17% in the first quarter last year

MOUNT LAUREL, N.J., May 02, 2019 (GLOBE NEWSWIRE) -- Marlin (NASDAQ: MRLN), a nationwide provider of capital solutions to small businesses (“Marlin” or the “Company”), today reported first quarter 2019 net income of $5.1 million, or $0.41 per diluted share, compared with net income of $6.2 million, or $0.50 per share a year ago. First quarter net income on an adjusted basis was $5.0 million, or $0.40 per diluted share, compared with $6.2 million or $0.50 per diluted share a year ago.

Commenting on the Company’s results, Jeffrey A. Hilzinger, Marlin’s President and CEO, said, “We enjoyed a solid start to 2019 as strong execution delivered excellent origination volume growth and stable portfolio performance.  First quarter total sourced origination volume was $208.4 million, up 27.1% year-over-year, and a record for a first quarter.  Growth in the quarter was driven by increased customer demand for both our Equipment Finance and Working Capital Loan products and was strong in both our Direct and Indirect origination channels.  We also referred or sold $56.5 million of leases and loans as part of our capital markets initiatives. Because of these origination and capital markets activities, our Net Investment in Leases and Loans is now consistently in excess of $1 billion and up 10% from a year ago.  Total managed assets, which includes both our balance sheet portfolio and assets we sell but continue to service for others, grew to more than $1.2 billion, an increase of 19.1% from the first quarter last year. In addition, our focus on maintaining disciplined underwriting standards continues to be a top priority and portfolio performance during the quarter was stable and within expectations.”

Mr. Hilzinger concluded, “First quarter net income of $0.41 per diluted share was negatively impacted by $0.04 because of the timing of expense recognition due to the adoption of a new lease accounting standard.  We expect the timing impact to normalize over the course of the year and we continue to expect earnings to be more heavily-weighted towards the second half of 2019, as our recent investments in our salesforce continue to generate returns.  Importantly, we are affirming our previously issued earnings guidance for the full year.”

Results of Operations
Total sourced origination volume for the first quarter of $208.4 million was up 27.1% from a year ago. Direct origination volume of $43.6 million in the first quarter was up 41.1% from $30.9 million in the first quarter of 2018. Indirect origination volume in the first quarter of 2019 was $149.9 million, up 16.3% from $128.8 million in the first quarter last year. Assets originated for sale in the first quarter of $11.3 million compared with none in the first quarter last year. Referral volume totaled $3.6 million, down from $4.2 million in the first quarter last year.

Net interest and fee margin as a percentage of average finance receivables was 9.59% for the first quarter, down 17 basis points from the fourth quarter of 2018 and down 84 basis points from a year ago. The year-over-year decrease in margin percentage was primarily a result of an increase in interest expense resulting from the higher cost of funds associated with the securitization that was executed in the second half of 2018, partially offset by an increase of 32 basis points in new origination loan and lease yield. The Company’s interest expense as a percent of average total finance receivables increased to 239 basis points in the first quarter of 2019 compared with 220 basis points for the fourth quarter of 2018 and 149 basis points for the first quarter of 2018.  The sequential quarter increase was primarily due to an increase in deposits costs, while the year-over-year increase was due to a higher cost of funds associated with both deposits and long-term borrowings from the securitization.

On an absolute basis, net interest and fee income was $24.0 million for the first quarter of 2019 compared with $23.8 million for the first quarter last year.

Non-interest income was $12.9 million for the first quarter of 2019, compared with $7.1 million in the prior quarter and $5.2 million in the prior year period. The increase compared with the prior and year-ago quarters is primarily due to the Company’s January 1, 2019 adoption of ASC 842 – Lease Accounting, which increased non-interest income by $5.6 million, as certain lessor costs, including property taxes that are paid by the lessee to the lessor are required to be presented gross in the consolidated statement of operations.  To a lesser extent, the increase was due to an increase in gains-on-sale and an increase in insurance-related income. Non-interest expense was $24.8 million for the first quarter of 2019, compared with $16.4 million in the prior quarter and $16.6 million in the first quarter last year. The increase in non-interest expense compared with the prior and year-ago quarters was primarily due to the aforementioned adoption of ASC 842, which increased non-interest expense by $6.2 million due to the change in presentation of property taxes paid by the lessee to the lessor gross in the consolidated statement of operations. 

The Company’s efficiency ratio for the first quarter was 67.2% compared with 57.1% in the first quarter last year. The Company’s non-GAAP efficiency ratio for the first quarter was 57.8% compared with 55.8% in the first quarter last year.   Marlin expects its efficiency ratio to improve in the remainder of 2019 as the Company continues to generate returns from recent investments in sales and marketing, leverages its fixed costs through continued portfolio growth and generates continued operational efficiencies through its various process improvement activities.

Marlin recorded an income tax expense of $1.6 million, representing an effective tax rate of 23.8% for the first quarter of 2019, compared with an income tax expense of $1.7 million, representing an effective tax rate of 21.4%, for the first quarter of 2018.

Portfolio Performance
Allowance for credit losses as a percentage of total finance receivables was 1.66% at March 31, 2019 relatively consistent with 1.62% at December 31, 2018 and 1.68% at March 31, 2018.

Finance receivables over 30 days delinquent were 1.11% of the Company’s total finance receivables portfolio as of March 31, 2019, up 2 basis points from December 31, 2018 and up 6 basis points from March 31, 2018. Finance receivables over 60 days delinquent were 0.66% of the Company’s total finance receivables portfolio as of March 31, 2019, up 1 basis point from December 31, 2018 and up 2 basis points from March 31, 2018. Annualized first quarter net charge-offs were 1.83% of average total finance receivables versus 2.30% in the fourth quarter of 2018 and 1.68% a year ago.

As of March 31, 2019, the Company’s consolidated equity to assets ratio was 16.17%. This compares to 17.01% and 17.17%, in the prior quarter and year ago quarter, respectively.

Corporate Developments
On February 7, 2019 the Company announced the launch of its new brand, Marlin Capital Solutions, to better reflect the breadth of services it offers to small businesses and equipment finance partners. The new brand reflects Marlin’s transformation and serves to inform existing and prospective customers and partners that the company isn’t just a source of capital, but a source of solutions. The transformation is accompanied by a new logo, website, and tagline.

Marlin’s Board of Directors today declared a $0.14 per share quarterly dividend. The dividend is payable May 23, 2019, to shareholders of record on May 13, 2019. Based on the closing stock price on May 1, 2019, the annualized dividend yield on the Company’s common stock is 2.57%.

Business Outlook
The Company is affirming its previously issued guidance for the full year ending December 31, 2019 as follows:

  • Total Sourced Origination volume is expected to finish approximately 20% above 2018 levels
  • Portfolio performance is expected to remain in line with the results observed over the last 12 months
  • Net interest and fee margin, as a percentage of average finance receivables, is expected to be between 9.5% and 10.0%
  • ROE is expected to continue to improve in 2019 as the Company continues to improve operating scale
  • Adjusted EPS is expected to be between $2.30 and $2.40 per share

Conference Call and Webcast
Marlin will host a conference call on Friday, May 3, 2019 at 9:00 a.m. ET to discuss the Company’s first quarter 2019 results. The conference call details are as follows:

First Quarter 2019 Financial Results Conference Call

Date:
Friday, May 3, 2019
Time:
9:00 a.m. Eastern Time / 6:00 a.m. Pacific Time
Dial-in:
1-877-407-0792 (Domestic)
1-201-689-8263 (International)
Conference ID:
13689688
Webcast:
http://public.viavid.com/index.php?id=134034

For those unable to participate during the live broadcast, a replay of the call will also be available from 7:30 p.m. Eastern Time on May 3, 2019 through 11:59 p.m. Eastern Time on May 17, 2019 by dialing 1-844-512-2921 (domestic) and 1-412-317-6671 (international) and referencing the replay pin number: 13689688.

About Marlin
Marlin is a nationwide provider of capital solutions to small businesses with a mission of helping small businesses fulfill their American dream. Our products and services are offered directly to small businesses and through financing programs with independent equipment dealers and other intermediaries. For more information about Marlin, visit marlincapitalsolutions.com or call toll free at (888) 479-9111.

Forward-Looking Statements
This release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. All forward-looking statements (including statements regarding future financial and operating results) 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. All statements contained in this release that are not clearly historical in nature are forward-looking, and the words “anticipate,” “believe,” “expect,” “estimate,” “plan,” “may,” “intend” and similar expressions are generally intended to identify forward-looking statements. Economic, business, funding, market, competitive, legal and/or regulatory factors, among others, affecting our business are examples of factors that could cause actual results to differ materially from those described in the forward-looking statements. More detailed information about these factors is contained in our filings with the Securities and Exchange Commission, including the sections captioned “Risk Factors” and “Business” in the Company’s Form 10-K filed with the Securities and Exchange Commission. 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.

Regulation G – Non-GAAP Financial Measures
In this release the Company uses certain financial measures which are not calculated and presented in accordance with U.S. generally accepted accounting principles (“GAAP”). The Company defines net income on an adjusted basis as net income excluding an after-tax charge related to a reserve for restitution in connection with certain payment processing practices in effect prior to February 2016 and charges for associated legal and consulting fees, the after-tax hurricane credit and insurance loss reserves, the after-tax executive severance, and the net tax benefit from the tax cut and jobs act, as applicable. The Company defines diluted earnings per share on an adjusted basis, return on average assets on an adjusted basis and return on average equity on an adjusted basis as the calculation used for the “as reported” number substituting net income as reported with net income on an adjusted basis while using the same denominator in the “as reported” number, where appropriate. The Company defines efficiency ratio on an adjusted basis as the calculation used for the “as reported” ratio adjusting the numerator for the reserve for restitution in connection with certain payment processing practices in effect prior to February 2016, hurricane insurance loss reserves, executive severance, certain acquisition related expenses, and the impact of pass-through lease expenses that are required to be presented on a gross basis in the income statement, as applicable.  The Company adjusts the denominator in the “as reported” ratio for pass-through lease revenue that is required to be presented on a gross basis in the income statement, as applicable. The Company believes that these non-GAAP measures are useful performance metrics for management, investors and lenders, because it provides a means to evaluate period-to-period comparisons of the Company's financial performance without the effects of certain adjustments in accordance with GAAP that may not necessarily be indicative of current operating performance.

Non-GAAP financial measures should not be considered as an alternative to GAAP financial measures. They may not be indicative of the historical operating results of the Company nor are they intended to be predictive of potential future results. Investors should not consider non-GAAP financial measures in isolation or as a substitute for performance measures calculated in accordance with GAAP.

Investor Contacts:
Mike Bogansky
Senior Vice President & Chief Financial Officer
856-505-4108

Lasse Glassen
Addo Investor Relations
lglassen@addoir.com
424-238-6249

---Tables to Follow--


 
 MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES 
 Consolidated Balance Sheets 
 (Unaudited) 
 
  
 
March 31,
 
 
December 31,
 
 
2019
 
 
 
2017
 
 
 
 
 
 
 
 
(Dollars in thousands, except per-share data)
 
 
 
 
 
 
ASSETS
 
 
 
 
 
Cash and due from banks
$
4,737
 
 
$
5,088
 
Interest-earning deposits with banks 
 
136,215
 
 
 
92,068
 
  Total cash and cash equivalents
 
140,952
 
 
 
97,156
 
Time deposits with banks
 
11,239
 
 
 
9,659
 
Restricted interest-earning deposits (includes $9.1 and $10.0 million at March 31, 2019, and 
 
13,174
 
 
 
14,045
 
  December 31, 2018, respectively, related to consolidated VIEs) 
 
 
 
 
 
Investment securities (amortized cost of $10.8 million and $11.2 million at
 
10,676
 
 
 
10,956
 
March 31, 2019 and December 31, 2018, respectively)
 
 
 
 
 
Net investment in leases and loans: 
 
 
 
 
 
 Leases
 
480,766
 
 
 
489,299
 
 Loans
 
559,306
 
 
 
527,541
 
  Net investment in leases and loans, excluding allowance for credit losses
 
1,040,072
 
 
 
1,016,840
 
  (includes $129.4 million and $150.2 million at March 31, 2019 and December 31, 2018,
 
 
 
 
 
  respectively, related to consolidated VIEs)
 
 
 
 
 
Allowance for credit losses
 
(16,882
)
 
 
(16,100
)
  Total net investment in leases and loans
 
1,023,190
 
 
 
1,000,740
 
Intangible assets
 
8,149
 
 
 
7,912
 
Goodwill
 
6,735
 
 
 
7,360
 
Operating lease right-of-use assets
 
6,048
 
 
 
 
Property and equipment, net
 
3,992
 
 
 
4,317
 
Property tax receivables
 
9,133
 
 
 
5,245
 
Other assets
 
13,437
 
 
 
9,656
 
  Total assets
$
1,246,725
 
 
$
1,167,046
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
Deposits
$
840,167
 
 
$
755,776
 
Long-term borrowings related to consolidated VIEs
 
129,171
 
 
 
150,055
 
Operating lease liabilities
 
9,104
 
 
 
 
Other liabilities:
 
 
 
 
 
  Sales and property taxes payable
 
8,590
 
 
 
3,775
 
  Accounts payable and accrued expenses
 
34,105
 
 
 
36,369
 
  Net deferred income tax liability
 
23,938
 
 
 
22,560
 
  Total liabilities
 
1,045,075
 
 
 
968,535
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders’ equity:
 
 
 
 
 
  Preferred Stock, $0.01 par value; 5,000,000 shares authorized; none issued
 
 
 
 
 
  Common Stock, $0.01 par value; 75,000,000 shares authorized;
 
 
 
 
 
    12,349,076 and 12,367,724 shares issued and outstanding at March 31, 2019 and 
 
123
 
 
 
124
 
    December 31, 2018, respectively
 
 
 
 
 
  Additional paid-in capital
 
83,215
 
 
 
83,498
 
  Stock subscription receivable
 
(2
)
 
 
(2
)
  Accumulated other comprehensive loss
 
(4
)
 
 
(44
)
  Retained earnings
 
118,318
 
 
 
114,935
 
  Total stockholders’ equity
 
201,650
 
 
 
198,511
 
  Total liabilities and stockholders’ equity
$
1,246,725
 
 
$
1,167,046
 
 

 

 
 MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES
 Consolidated Statements of Operations 
 (Unaudited) 
 
  
Three Months Ended March 31,
 
  
2019
 
 
2018
 
 
 
 
 
 
 
 
 
 
(Dollars in thousands, except per-share data)
 
 
 
 
 
 
 
 
Interest income
$
25,883
 
 
$
23,279
 
Fee income
 
4,042
 
 
 
3,959
 
Interest and fee income
 
29,925
 
 
 
27,238
 
Interest expense
 
5,962
 
 
 
3,399
 
Net interest and fee income
 
23,963
 
 
 
23,839
 
Provision for credit losses
 
5,363
 
 
 
4,612
 
Net interest and fee income after provision for credit losses
 
18,600
 
 
 
19,227
 
 
 
 
 
 
 
 
 
Non-interest income:
 
 
 
 
 
 
 
  Insurance premiums written and earned
 
2,132
 
 
 
1,939
 
  Other income 
 
10,816
 
 
 
3,295
 
  Non-interest income 
 
12,948
 
 
 
5,234
 
Non-interest expense:
 
 
 
 
 
 
 
  Salaries and benefits
 
11,451
 
 
 
10,023
 
  General and administrative
 
13,354
 
 
 
6,571
 
  Non-interest expense
 
24,805
 
 
 
16,594
 
  Income before income taxes
 
6,743
 
 
 
7,867
 
Income tax expense
 
1,602
 
 
 
1,682
 
  Net income
$
5,141
 
 
$
6,185
 
 
 
 
 
 
 
 
 
Basic earnings per share
$
0.42
 
 
$
0.50
 
Diluted earnings per share
$
0.41
 
 
$
0.50
 
 
 
 
 
 
 
 
 


 
 MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Financial Measures
 
 
Three Months Ended March 31,
 
 
2019
 
 
 
2018
 
 
 
 
(Dollars in thousands, except per-share data)
 
  (Unaudited) 
 
 
 
 
 
 
Net income as reported
$
5,141
 
 
$
6,185
 
Deduct:
 
 
 
 
 
  Reversal of charges in connection with executive separation
 
  218
 
 
 
  - 
 
  Tax effect
 
  (56
)
 
 
  - 
 
Reversal of charges in connection with executive separation, net of tax
 
  162
 
 
 
  - 
 
Net Income on an adjusted basis
$
4,979
 
 
$
6,185
 
 
 
 
 
 
 
Diluted earnings per share as reported
0.41
 
 
0.50
 
Diluted earnings per share on an adjusted basis
$
0.40
 
 
0.50
 
 
 
 
 
 
 
 
 
Return on Average Assets as reported
 
1.70
%
 
 
2.37
%
Return on Average Assets on an adjusted basis
 
1.64
%
 
 
2.37
%
 
 
 
 
 
 
 
 
Return on Average Equity as reported
 
10.45
%
 
 
13.69
%
Return on Average Equity on an adjusted basis
 
10.12
%
 
 
13.69
%
 
 
Efficiency Ratio numerator as reported
$
24,805
 
 
$
16,594
 
Adjustments to Numerator:
 
 
 
 
Expense adjustments as seen in Net Income reconciliation above
 
  218
 
 
 
  - 
 
Acquisition related expenses
 
  (716
)
 
 
  (365
)
Pass-through expenses
 
  (6,233
)
 
 
  - 
 
Efficiency ratio numerator on an adjusted basis
$
18,074
 
 
$
16,229
 
Adjustments to Denominator:
 
 
 
 
 
Efficiency Ratio denominator as reported
$
36,911
 
 
$
29,073
 
Pass-through revenue
 
  (5,643
)
 
 
  - 
 
Efficiency Ratio denominator on an adjusted basis
$
31,268
 
 
$
29,073
 
 
 
 
 
 
 
Efficiency Ratio as reported
 
67.20
%
 
 
57.08
%
Efficiency Ratio on an adjusted basis
 
57.80
%
 
 
55.82
%
 
Net Income on an Adjusted Basis is defined as net income excluding the following:  First quarter 2019 partial reversal of a prior period charges related to executive separation. 
Efficiency on an Adjusted Basis is defined as Efficiency ratio adjusted for the following:  First quarter 2019 partial reversal of prior period charges related to executive separation, acquisition related expenses, and pass through lease revenue and expense that is required to be presented on a gross basis in the income statement
 


 
MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES 
Supplemental Quarterly Data
(Dollars in thousands, except share amounts)
(Unaudited)
 
Quarter Ended:
 
3/31/2018
 
 
6/30/2018
 
 
9/30/2018
 
 
12/31/2018
 
 
3/31/2019
 
 
 
 
 
 
 
Net Income:
 
 
 
 
 
Net Income
$
6,185
 
$
6,467
 
$
5,906
 
$
6,422
 
$
5,141
 
 
 
 
 
 
 
Annualized Performance Measures:
 
 
 
 
 
Return on Average Assets
 
2.37
%
 
2.41
%
 
2.04
%
 
2.28
%
 
1.69
%
Return on Average Stockholders' Equity
 
13.69
%
 
13.93
%
 
12.36
%
 
13.16
%
 
10.45
%
 
 
 
 
 
 
 
 
 
 
 
 
EPS Data:
 
 
 
 
 
Net Income Allocated to Common Stock
$
6,065
 
$
6,352
 
$
5,808
 
$
6,322
 
$
5,069
 
Number of Shares - Basic
 
12,188,906
 
 
12,199,089
 
 
12,214,913
 
 
12,202,652
 
 
12,165,646
 
Basic Earnings per Share
$
0.50
 
$
0.52
 
$
0.48
 
$
0.52
 
$
0.42
 
 
 
 
 
 
 
Number of Shares - Diluted
 
12,245,019
 
 
12,269,989
 
 
12,296,726
 
 
12,286,748
 
 
12,252,116
 
Diluted Earnings per Share
$
0.50
 
$
0.52
 
$
0.47
 
$
0.51
 
$
0.41
 
 
 
 
 
 
 
Cash Dividends Declared per share
$
0.14
 
$
0.14
 
$
0.14
 
$
0.14
 
$
0.14
 
 
 
 
 
 
 
New Asset Production:
 
 
 
 
 
Direct Originations
$
30,869
 
$
36,338
 
$
35,469
 
$
40,381
 
$
43,565
 
Indirect Originations
$
128,833
 
$
135,865
 
$
137,605
 
$
159,534
 
$
149,875
 
  Total Originations
$
159,702
 
$
172,203
 
$
173,074
 
$
199,915
 
$
193,440
 
 
 
 
 
 
 
Equipment Finance Originations
$
141,646
 
$
155,385
 
$
153,503
 
$
180,116
 
$
169,831
 
Working Capital Loans Originations
$
18,056
 
$
16,818
 
$
19,571
 
$
19,799
 
$
23,609
 
  Total Originations
$
159,702
 
$
172,203
 
$
173,074
 
$
199,915
 
$
193,440
 
 
 
 
 
 
 
Assets originated for sale in the period
$
0
 
$
1,801
 
$
3,890
 
$
11,905
 
$
11,298
 
Assets referred in the period
$
4,201
 
$
5,638
 
$
2,540
 
$
4,451
 
$
3,617
 
Total Sourced Originations
$
163,903
 
$
179,642
 
$
179,504
 
$
216,271
 
$
208,355
 
Assets sold in the period
$
22,981
 
$
16,890
 
$
40,986
 
$
58,138
 
$
52,867
 
 
 
 
 
 
 
Implicit Yield on Direct Originations
 
19.47
%
 
18.59
%
 
22.39
%
 
21.79
%
 
23.09
%
Implicit Yield on Indirect Originations
 
10.75
%
 
10.54
%
 
10.29
%
 
9.97
%
 
9.76
%
Total Implicit Yield on Total Originations
 
12.44
%
 
12.24
%
 
12.77
%
 
12.36
%
 
12.76
%
 
 
 
 
 
 
Implicit Yield on Equipment Finance Originations
 
9.99
%
 
9.94
%
 
9.96
%
 
9.68
%
 
9.59
%
Implicit Yield on Working Capital Loans Originations
 
31.68
%
 
33.52
%
 
34.85
%
 
36.67
%
 
35.55
%
 
 
 
 
 
 
# of Leases / Loans Equipment Finance
 
7,764
 
 
8,238
 
 
7,603
 
 
7,873
 
 
7,467
 
Equipment Finance Approval Percentage
 
56
%
 
56
%
 
57
%
 
59
%
 
58
%
Average Monthly Equipment Finance Sources
 
1,190
 
 
1,240
 
 
1,174
 
 
1,140
 
 
1,074
 
 
 
 
 
 
 

Notes and Footnotes:              

(1) COF is defined as interest expense for the period divided by average interest bearing liabilities, annualized.
(2) Net investment in total finance receivables includes net investment in Equipment Finance leases and loans and Working Capital Loans.           
(3) Adjusted General and administrative expense excludes Non-GAAP General and administrative expense items as defined in the reconciliation of GAAP to Non-GAAP financial measures and acquisition related intangible amortization and pass-through lease expense that is required to be presented on a gross basis in the income statement.
(4) Adjusted non-interest expense excludes Non-GAAP non-interest expense items as defined in the reconciliation of GAAP to Non-GAAP financial measures and acquisition related sales commissions, acquisition related intangible amortization, and pass-through lease expense that is required to be presented on a gross basis in the income statement.
**Equipment Finance consists of equipment leases and loans; Working Capital Loans consist of small business loans.


 
MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES
Supplemental Quarterly Data
(Dollars in thousands, except share amounts)
(Unaudited)
 
Quarter Ended:
 
3/31/2018
 
 
6/30/2018
 
 
9/30/2018
 
 
12/31/2018
 
 
3/31/2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Interest and Fee Margin (NIM)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percent of Average Total Finance Receivables:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Income
 
10.19
%
 
10.24
%
 
10.37
%
 
10.28
%
 
10.36
%
Fee Income
 
1.73
%
 
1.66
%
 
1.64
%
 
1.68
%
 
1.62
%
Interest and Fee Income
 
11.92
%
 
11.90
%
 
12.01
%
 
11.96
%
 
11.98
%
Interest Expense
 
1.49
%
 
1.59
%
 
2.07
%
 
2.20
%
 
2.39
%
Net Interest and Fee Margin (NIM)
 
10.43
%
 
10.31
%
 
9.94
%
 
9.76
%
 
9.59
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of Funds (1)
 
1.63
%
 
1.76
%
 
2.15
%
 
2.43
%
 
2.49
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Income Equipment Finance
$
20,639
 
$
21,082
 
$
21,489
 
$
21,590
 
$
21,722
 
Interest Income Working Capital Loans
$
2,321
 
$
2,463
 
$
2,626
 
$
2,824
 
$
3,228
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average Total Finance Receivables
$
913,804
 
$
936,007
 
$
957,755
 
$
970,785
 
$
999,432
 
Average Net Investment Equipment Finance
$
884,946
 
$
905,583
 
$
925,900
 
$
937,004
 
$
960,501
 
Average Working Capital Loans
$
28,858
 
$
30,424
 
$
31,855
 
$
33,781
 
$
38,931
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
End of Period Net Investment Equipment Finance
$
900,763
 
$
933,261
 
$
937,897
 
$
965,351
 
$
981,664
 
End of Period Working Capital Loans
$
29,864
 
$
29,848
 
$
32,528
 
$
35,389
 
$
41,526
 
  Total Owned Net Investment in Leases and Loans (2)
$
930,627
 
$
963,109
 
$
970,425
 
$
1,000,740
 
$
1,023,190
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Assets Serviced for Others
$
90,701
 
$
98,442
 
$
128,539
 
$
164,029
 
$
192,731
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Total Managed Assets
$
1,021,328
 
$
1,061,551
 
$
1,098,964
 
$
1,164,769
 
$
1,215,921
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average Total Managed Assets
$
996,334
 
$
1,030,579
 
$
1,071,246
 
$
1,117,069
 
$
1,177,812
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Asset Quality:
 
 
 
 
 
 
 
 
 
 
 
Total Finance Receivables
 
 
 
 
 
30+ Days Past Due Delinquencies
 
1.05
%
 
0.96
%
 
1.02
%
 
1.09
%
 
1.11
%
30+ Days Past Due Delinquencies
$
10,994
 
$
10,438
 
$
11,270
 
$
12,295
 
$
12,849
 
 
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.64
%
 
0.55
%
 
0.57
%
 
0.65
%
 
0.66
%
60+ Days Past Due Delinquencies
$
6,735
 
$
6,007
 
$
6,244
 
$
7,292
 
$
7,626
 
 
 
 
 
 
 
Equipment Finance
 
 
 
 
 
30+ Days Past Due Delinquencies
 
1.07
%
 
0.97
%
 
1.02
%
 
1.08
%
 
1.13
%
30+ Days Past Due Delinquencies
$
10,942
 
$
10,286
 
$
10,913
 
$
11,803
 
$
12,565
 
 
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.66
%
 
0.56
%
 
0.57
%
 
0.65
%
 
0.68
%
60+ Days Past Due Delinquencies
$
6,735
 
$
5,952
 
$
6,137
 
$
7,100
 
$
7,626
 
 
 
 
 
 
 
Working Capital Loans
 
 
 
 
 
15+ Days Past Due Delinquencies
 
0.53
%
 
0.59
%
 
1.17
%
 
1.44
%
 
1.41
%
15+ Days Past Due Delinquencies
$
162
 
$
183
 
$
394
 
$
526
 
$
605
 
 
 
 
 
 
 
30+ Days Past Due Delinquencies
 
0.17
%
 
0.49
%
 
1.06
%
 
1.35
%
 
0.66
%
30+ Days Past Due Delinquencies
$
52
 
$
152
 
$
357
 
$
492
 
$
284
 
 
 
 
 
 
 

Notes and Footnotes:              
(1) COF is defined as interest expense for the period divided by average interest bearing liabilities, annualized.
(2) Net investment in total finance receivables includes net investment in Equipment Finance leases and loans and Working Capital Loans.           
(3) Adjusted General and administrative expense excludes Non-GAAP General and administrative expense items as defined in the reconciliation of GAAP to Non-GAAP financial measures and acquisition related intangible amortization and pass-through lease expense that is required to be presented on a gross basis in the income statement.
(4) Adjusted non-interest expense excludes Non-GAAP non-interest expense items as defined in the reconciliation of GAAP to Non-GAAP financial measures and acquisition related sales commissions, acquisition related intangible amortization, and pass-through lease expense that is required to be presented on a gross basis in the income statement.
**Equipment Finance consists of equipment leases and loans; Working Capital Loans consist of small business loans.


 
MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES 
Supplemental Quarterly Data
(Dollars in thousands, except share amounts)
(Unaudited)
 
Quarter Ended:
 
3/31/2018
 
 
6/30/2018
 
 
9/30/2018
 
 
12/31/2018
 
 
3/31/2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Asset Quality:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Charge-offs - Total Finance Receivables
$
3,843
 
$
4,306
 
$
4,546
 
$
5,578
 
$
4,581
 
% on Average Total Finance Receivables
 
 
 
 
 
  Annualized
 
1.68
%
 
1.84
%
 
1.90
%
 
2.30
%
 
1.83
%
 
 
 
 
 
 
Net Charge-offs - Equipment Finance
$
3,618
 
$
3,851
 
$
4,194
 
$
5,132
 
$
3,927
 
% on Average Net Investment in Equipment Finance
 
 
 
 
 
  Annualized
 
1.64
%
 
1.70
%
 
1.81
%
 
2.19
%
 
1.64
%
 
 
 
 
 
 
Net Charge-offs - Working Capital Loans
$
224
 
$
456
 
$
352
 
$
446
 
$
654
 
% of Average Working Capital Loans
 
 
 
 
 
  Annualized
 
3.10
%
 
6.00
%
 
4.42
%
 
5.28
%
 
6.72
%
 
 
 
 
 
 
 
 
 
 
 
 
Total Allowance for Credit Losses
$
15,620
 
$
15,570
 
$
15,917
 
$
16,100
 
$
16,882
 
% of Total Finance Receivables
 
1.68
%
 
1.62
%
 
1.65
%
 
1.62
%
 
1.66
%
% of 60+ Delinquencies
 
231.92
%
 
259.19
%
 
254.92
%
 
220.79
%
 
221.37
%
 
 
 
 
 
 
Allowance for Credit Losses - Equipment Finance
$
14,310
 
$
14,236
 
$
14,498
 
$
14,633
 
$
15,198
 
% of Net Investment Equipment Finance
 
1.60
%
 
1.53
%
 
1.55
%
 
1.52
%
 
1.56
%
% of 60+ Delinquencies
 
212.48
%
 
239.18
%
 
236.24
%
 
206.10
%
 
199.28
%
 
 
 
 
 
 
Allowance for Credit Losses - Working Capital Loans
$
1,310
 
$
1,334
 
$
1,419
 
$
1,467
 
$
1,684
 
% of Total Working Capital Loans
 
4.25
%
 
4.32
%
 
4.22
%
 
4.02
%
 
3.94
%
 
 
 
 
 
 
 
 
 
 
 
 
Non-accrual - Equipment Finance
$
3,626
 
$
3,211
 
$
3,392
 
$
3,720
 
$
4,390
 
Non-accrual - Equipment Finance
 
0.36
%
 
0.30
%
 
0.32
%
 
0.34
%
 
0.39
%
 
 
 
 
 
 
Non-accrual - Working Capital Loans
$
27
 
$
147
 
$
217
 
$
492
 
$
284
 
Non-accrual - Working Capital Loans
 
0.09
%
 
0.48
%
 
0.65
%
 
1.35
%
 
0.66
%
 
 
 
 
 
 
Non-accrual - Total Finance Receivables
$
3,653
 
$
3,358
 
$
3,609
 
$
4,212
 
$
4,674
 
Non-accrual - Total Finance Receivables
 
0.35
%
 
0.31
%
 
0.33
%
 
0.37
%
 
0.40
%
 
 
 
 
 
 
Restructured - Total Finance Receivables
$
4,366
 
$
3,747
 
$
3,456
 
$
3,636
 
$
3,363
 
 
 
 
 
 
 
Expense Ratios:
 
 
 
 
 
Salaries and Benefits Expense
$
10,023
 
$
9,527
 
$
10,292
 
$
9,908
 
$
11,451
 
Salaries and Benefits Expense
 
 
 
 
 
  Annualized % of Avg. Fin. Recbl.
 
4.39
%
 
4.07
%
 
4.30
%
 
4.08
%
 
4.58
%
 
 
 
 
 
 
Total personnel end of quarter
 
326
 
 
320
 
 
339
 
 
341
 
 
352
 
 
 
 
 
 
 
General and Administrative Expense
$
6,571
 
$
6,449
 
$
5,445
 
$
6,450
 
$
13,354
 
General and Administrative Expense
 
 
 
 
 
  Annualized % of Avg. Fin. Recbl.
 
2.88
%
 
2.76
%
 
2.27
%
 
2.66
%
 
5.34
%
Adjusted General and Administrative Expense
 
 
 
 
 
  Annualized % of Avg. Fin. Recbl. (3)
 
2.79
%
 
2.73
%
 
2.25
%
 
2.57
%
 
2.75
%

Notes and Footnotes:              
(1) COF is defined as interest expense for the period divided by average interest bearing liabilities, annualized.
(2) Net investment in total finance receivables includes net investment in Equipment Finance leases and loans and Working Capital Loans.           
(3) Adjusted General and administrative expense excludes Non-GAAP General and administrative expense items as defined in the reconciliation of GAAP to Non-GAAP financial measures and acquisition related intangible amortization and pass-through lease expense that is required to be presented on a gross basis in the income statement.                     
(4) Adjusted non-interest expense excludes Non-GAAP non-interest expense items as defined in the reconciliation of GAAP to Non-GAAP financial measures and acquisition related sales commissions, acquisition related intangible amortization, and pass-through lease expense that is required to be presented on a gross basis in the income statement.
**Equipment Finance consists of equipment leases and loans; Working Capital Loans consist of small business loans.


 
MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES
Supplemental Quarterly Data
 (Dollars in thousands, except share amounts)
(Unaudited)
 
 
Quarter Ended:
 
3/31/2018
 
 
6/30/2018
 
 
9/30/2018
 
 
12/31/2018
 
 
3/31/2019
 
 
 
 
 
 
 
Expense Ratios:
 
 
 
 
 
Non-Interest Expense/Average Total Managed Assets
 
6.66
%
 
6.20
%
 
5.88
%
 
5.86
%
 
8.42
%
Adjusted Non-Interest Expense/Average Total Managed Assets (4)
 
6.52
%
 
6.06
%
 
5.46
%
 
5.61
%
 
6.14
%
 
 
 
 
 
 
Efficiency Ratio
 
57.08
%
 
55.56
%
 
55.69
%
 
53.11
%
 
67.20
%
Adjusted Efficiency Ratio (4)
 
55.82
%
 
54.31
%
 
51.70
%
 
50.90
%
 
57.80
%
 
 
 
 
 
 
Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
Investment in Leases and Loans
$
927,752
 
$
959,452
 
$
966,659
 
$
996,384
 
$
1,019,311
 
Initial Direct Costs and Fees
 
18,495
 
 
19,227
 
 
19,683
 
 
20,456
 
 
20,761
 
Reserve for Credit Losses
 
(15,620
)
 
(15,570
)
 
(15,917
)
 
(16,100
)
 
(16,882
)
Net Investment in Leases and Loans
$
930,627
 
$
963,109
 
$
970,425
 
$
1,000,740
 
$
1,023,190
 
Cash and Cash Equivalents
 
84,891
 
 
99,227
 
 
88,448
 
 
97,156
 
 
140,942
 
Restricted Cash
 
  - 
 
 
  - 
 
 
  10,049
 
 
  14,045
 
 
  13,174
 
Other Assets
 
55,707
 
 
50,975
 
 
57,811
 
 
55,105
 
 
69,409
 
Total Assets
$
1,071,225
 
$
1,113,311
 
$
1,126,733
 
$
1,167,046
 
$
1,246,725
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
Deposits
 
  833,145
 
 
  863,568
 
 
  700,107
 
 
  755,776
 
 
  840,167
 
Total Debt
 
  - 
 
 
  - 
 
 
  174,519
 
 
  150,055
 
 
  129,171
 
Other Liabilities
 
54,153
 
 
60,101
 
 
58,564
 
 
62,704
 
 
75,737
 
Total Liabilities
$
887,298
 
$
923,669
 
$
933,190
 
$
968,535
 
$
1,045,075
 
 
 
 
 
 
 
Stockholders' Equity
 
 
 
 
 
Common Stock
$
124
 
$
124
 
$
124
 
$
124
 
$
123
 
Paid-in Capital, net
 
82,507
 
 
83,472
 
 
83,315
 
 
83,496
 
 
83,209
 
Other Comprehensive Income (Loss)
 
(98
)
 
(73
)
 
(149
)
 
(44
)
 
(4
)
Retained Earnings
 
101,394
 
 
106,119
 
 
110,253
 
 
114,935
 
 
118,318
 
Total Stockholders' Equity
$
183,927
 
$
189,642
 
$
193,543
 
$
198,511
 
$
201,650
 
 
 
 
 
 
 
Total Liabilities and
 
 
 
 
 
Stockholders' Equity
$
1,071,225
 
$
1,113,311
 
$
1,126,733
 
$
1,167,046
 
$
1,246,725
 
 
 
 
 
 
 
Capital and Leverage:
 
 
 
 
 
Equity
$
183,927
 
$
189,642
 
$
193,543
 
$
198,511
 
$
201,650
 
Debt to Equity
 
4.53
 
 
4.55
 
 
4.52
 
 
4.56
 
 
4.81
 
Equity to Assets
 
17.17
%
 
17.03
%
 
17.18
%
 
17.01
%
 
16.17
%
 
 
 
 
 
 
Regulatory Capital Ratios:
 
 
 
 
 
Tier 1 Leverage Capital
 
17.35
%
 
17.04
%
 
15.57
%
 
16.38
%
 
15.41
%
Common Equity Tier 1 Risk-based Capital
 
18.33
%
 
18.07
%
 
17.46
%
 
17.50
%
 
17.25
%
Tier 1 Risk-based Capital
 
18.33
%
 
18.07
%
 
17.46
%
 
17.50
%
 
17.25
%
Total Risk-based Capital
 
19.58
%
 
19.33
%
 
18.72
%
 
18.76
%
 
18.50
%
 
 
 
 
 
 

Notes and Footnotes:              
(1) COF is defined as interest expense for the period divided by average interest bearing liabilities, annualized.
(2) Net investment in total finance receivables includes net investment in Equipment Finance leases and loans and Working Capital Loans.           
(3) Adjusted General and administrative expense excludes Non-GAAP General and administrative expense items as defined in the reconciliation of GAAP to Non-GAAP financial measures and acquisition related intangible amortization and pass-through lease expense that is required to be presented on a gross basis in the income statement.                     
(4) Adjusted non-interest expense excludes Non-GAAP non-interest expense items as defined in the reconciliation of GAAP to Non-GAAP financial measures and acquisition related sales commissions, acquisition related intangible amortization, and pass-through lease expense that is required to be presented on a gross basis in the income statement.
**Equipment Finance consists of equipment leases and loans; Working Capital Loans consist of small business loans.

Stock Information

Company Name: Marlin Business Services Corp.
Stock Symbol: MRLN
Market: NASDAQ
Website: marlincapitalsolutions.com

Menu

MRLN MRLN Quote MRLN Short MRLN News MRLN Articles MRLN Message Board
Get MRLN Alerts

News, Short Squeeze, Breakout and More Instantly...