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 Fourth Quarter 2018 Earnings and Declares a Cash Dividend of $0.14 Per Share


MRLN - Marlin Reports Fourth Quarter 2018 Earnings and Declares a Cash Dividend of $0.14 Per Share

Fourth Quarter Summary:

  • Net income of $6.4 million, or $0.51 per diluted share down from $15.9 million, or $1.27 per diluted share a year ago
  • Net income on an adjusted basis of $6.4 million, or $0.51 per diluted share, increased 8.5% compared with net income on an adjusted basis of $5.9 million, or $0.47 per diluted share in the fourth quarter last year
  • Net Investment in Leases and Loans totaled $1.0 billion, up 9.4% from a year ago and total managed assets ended the fourth quarter at $1.2 billion, up 17.8% from a year ago
  • Total Sourced Originations of $216.3 million, up 15.9% year-over-year; Direct origination volume of $40.4 million, up 27.7% year-over-year
  • Yield on Total Originations of 12.36%, down 41 basis points from the prior quarter and up 77 basis points year-over-year 
  • Annualized net charge-offs of 2.30%, compared with 1.90% in the prior quarter and 1.87% in the fourth quarter last year
  • Provision for credit losses of $5.8 million compared with $4.9 million in the prior quarter and $4.5 million in the fourth quarter last year
  • Equity to assets ratio of 17.01%, compared with 17.27% in the fourth quarter last year

Full Year 2018 Summary:

  • Total Sourced Originations of $739.3 million, up 8.2% from a year ago
  • Total Net Investment in Leases and Loans of $1.0 billion, up 3.1% from the prior quarter and up 9.4% from a year ago
  • Net income of $25.0 million, or $2.00 per diluted share, compared with $25.3 million, or $2.01 per diluted share, in the prior year
  • Net income on an adjusted basis of $25.4 million, or $2.04 per share, up from $18.9 million, or $1.50 per diluted share in the prior year
  • ROE of 13.27%; ROE on an adjusted basis of 13.52% compared with ROE on an adjusted basis of 11.48% in the prior year

MOUNT LAUREL, N.J., Jan. 31, 2019 (GLOBE NEWSWIRE) -- Marlin (NASDAQ: MRLN), a nationwide provider of capital solutions to small businesses (“Marlin” or the “Company”), today reported fourth quarter 2018 net income of $6.4 million, or $0.51 per diluted share, compared with net income of $15.9 million, or $1.27 per share a year ago. Fourth quarter net income on an adjusted basis was $6.4 million, or $0.51 per diluted share, compared with $5.9 million or $0.47 per diluted share a year ago.

For the year ended December 31, 2018, net income was $25.0 million, or $2.00 per diluted share, down from $25.3 million, or $2.01 per diluted share, in 2017. For the year ended December 31, 2018, adjusted net income increased 34.9% to $25.4 million, or $2.04 per diluted share, compared with $18.9 million, or $1.50 per diluted share, in the prior year.

Commenting on the Company’s results, Jeffrey A. Hilzinger, Marlin’s President and CEO, said, “We completed the year with a strong fourth quarter driven by solid origination volume that led to Net Investment in Leases and Loans reaching a record level and excellent year-over-year growth in adjusted net income. Fourth quarter Total Sourced Origination volume was $216.3 million compared with $186.5 million last year, resulting in a year-over-year improvement of 15.9%. This increase included strong growth from both our Equipment Finance and Working Capital Loan products as well as from our Direct origination channel. In addition, as part of Marlin’s capital markets initiatives, we referred or sold $62.6 million of leases and loans. Due to these origination and capital markets activities, our Net Investment in Leases and Loans increased 9.4% from a year ago and surpassed the $1 billion milestone for the first time in Company history, and total managed assets grew to nearly $1.2 billion, an increase of 17.8% from a year ago. At the bottom line, adjusted earnings expanded sharply on a year-over-year basis for both the fourth quarter and full-year.”

Mr. Hilzinger concluded, “While overall asset quality of our portfolio remains strong, charge-offs during the fourth quarter were elevated due primarily to fraudulent activity perpetrated by a single vendor. Charge-offs in the fourth quarter associated with fraud by this vendor totaled $1.2 million. Excluding the fraud, net charge-offs in the fourth quarter would have been 1.69% on an annualized basis which is better than the average for the prior four quarters of 1.74% and adjusted earnings per share would have been $2.11. Significant actions have been taken throughout 2018 to combat fraud risk including the implementation of new anti-fraud tools, increased vendor surveillance staff and enhancements to procedures. Overall, we expect our portfolio performance to continue to be stable and remain within our targeted range.”

Results of Operations
Total Sourced Origination volume for the fourth quarter of $216.3 million was up 15.9% from a year ago. Direct origination volume of $40.4 million in the fourth quarter was up 27.7% from $31.6 million in the fourth quarter of 2017. Indirect origination volume in the fourth quarter of 2018 was $159.5 million, up from $148.5 million in the same period a year ago. Referral volume totaled $4.5 million, down from $6.5 million in the fourth quarter last year, largely due to the transition of leases originated by Marlin’s Horizon Keystone division to Marlin’s balance sheet over the past year.

Net interest and fee margin as a percentage of average finance receivables was 9.76% for the fourth quarter, down 18 basis points from the third quarter of 2018 and down 81 basis points from a year ago. The decrease in margin percentage was primarily a result of an increase in interest expense, partially offset by an increase of 77 basis points in new origination loan and lease yield over last year. The Company’s interest expense as a percent of average finance receivables increased to 220 basis points compared with 207 basis points for the previous quarter due exclusively to the securitization completed in the third quarter. Interest expense as a percent of average finance receivables increased from 145 basis points for the fourth quarter of 2017 due primarily to the impact on funding costs from the recent securitization and to a lesser extent an increase in deposit rates. 

On an absolute basis, net interest and fee income was $23.7 million for the fourth quarter of 2018 compared with $23.6 million for the fourth quarter last year.

Non-interest income was $7.1 million for the fourth quarter of 2018, compared with $4.4 million in the prior quarter and $5.3 million in the prior year period. The year-over-year increase in non-interest income is primarily due to an increase in gains-on-sale and to a lesser extent an increase in insurance-related income. Non-interest expense was $16.4 million for the fourth quarter of 2018, compared with $15.7 million in the prior quarter and $15.4 million in the fourth quarter last year.

The Company’s efficiency ratio for the fourth quarter was 53.1% compared with 53.3% in the fourth quarter last year. The Company’s non-GAAP efficiency ratio for the fourth quarter was 53.1% compared with 51.8% in the fourth quarter last year and, excluding acquisition related sales commissions and intangible amortization, the non-GAAP efficiency ratio in 2018 was 53.2% as compared to 55.0% in 2017. Marlin expects its efficiency ratio to continue to improve as the Company leverages its fixed costs through continued portfolio growth and from continued operational efficiencies generated by its various process improvement activities.

Marlin recorded an income tax expense of $2.3 million, representing an effective tax rate of 26.0% for the fourth quarter of 2018, compared with an income tax benefit of $6.9 million, for the fourth quarter of 2017 due to the Tax Cuts and Jobs Act of 2017 enacted on December 22, 2017 which resulted in a one-time net tax benefit of $10.2 million. Excluding the one-time tax benefit, Marlin recorded an income tax provision of $3.3 million for the fourth quarter of 2017, representing an effective tax rate of 37.0%.

Portfolio Performance
Allowance for credit losses as a percentage of total finance receivables was 1.62% at December 31, 2018 relatively consistent with 1.65% at September 30, 2018 and 1.63% at December 31, 2017.

Finance receivables over 30 days delinquent were 1.09% of the Company’s total finance receivables portfolio as of December 31, 2018, up 7 basis points from September 30, 2018 and up 7 basis points from December 31, 2017. Finance receivables over 60 days delinquent were 0.65% of the Company’s total finance receivables portfolio as of December 31, 2018, up 8 basis points from September 30, 2018 and up 10 basis points from December 31, 2017. Annualized fourth quarter net charge-offs were 2.30% of average total finance receivables versus 1.90% in the third quarter of 2018 and 1.87% a year ago.

As of December 31, 2018, the Company’s consolidated equity to assets ratio was 17.01%. This compares to 17.18% and 17.27%, in the prior quarter and year ago quarter, respectively.

Corporate Developments
On January 2, 2019 the Company announced the appointment of Michael R. Bogansky as Senior Vice President and Chief Financial Officer, effective February 1, 2019. Prior to joining Marlin, Mr. Bogansky was a Senior Vice President and Chief Financial Officer at PHH Corporation (formerly NYSE:PHH), as PHH was recently acquired by Ocwen Financial Corporation. Prior to that, he was Senior Vice President, Corporate Controller & Principal Accounting Officer of PHH.

Marlin’s Board of Directors today declared a $0.14 per share quarterly dividend. The dividend is payable February 21, 2019, to shareholders of record on February 11, 2019. Based on the closing stock price on January 31, 2019, the annualized dividend yield on the Company’s common stock is 2.53%.

Business Outlook
The Company’s guidance for the full year ending December 31, 2019 is as follows:

  • Total Sourced Origination volume is expected to finish approximately 20% above 2018 levels
  • Excluding the vendor fraud experienced in the fourth quarter of 2018, 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
  • 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, February 1, 2019 at 9:00 a.m. ET to discuss the Company’s fourth quarter 2018 results. If you wish to participate, please call 877-407-0792 approximately 10 minutes in advance of the call time. The conference ID will be: “Marlin.” The call will also be webcast on the Investor Relations page of the Company’s website, www.marlinfinance.com. An audio replay will also be available on the Investor Relations section of Marlin’s website for 45 days.

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. Marlin Business Services Corp. is publicly traded (NASDAQ: MRLN). For more information about Marlin, visit www.marlinfinance.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, and executive severance, as applicable. The Company believes that these non-GAAP measures are useful performance metrics for management, investors and lenders, because it 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:
Ed Dietz
Senior Vice President & General Counsel
856-505-4458

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

---Tables to Follow---

 
MARLIN BUSINESS SERVICES CORP.
AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Unaudited)
 
 
 
 
 
December 31,
 
December 31,
 
 
 
 
 2018
 
2017
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in thousands, except per-share data)
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
Cash and due from banks
$
5,088
 
 
$
3,544
 
Interest-earning deposits with banks
 
92,068
 
 
 
63,602
 
Total cash and cash equivalents
 
97,156
 
 
 
67,146
 
Time deposits with banks
 
9,659
 
 
 
8,110
 
Restricted interest-earning deposits (includes $10.0 and $0 million at December 31, 2018, and
 
14,045
 
 
 
 
December 31, 2017, respectively, related to consolidated VIEs)
 
 
 
 
 
Investment securities (amortized cost of $11.2 million and $11.7 million at
 
10,956
 
 
 
11,533
 
December 31, 2018 and December 31, 2017, respectively)
 
 
 
 
 
Net investment in leases and loans:
 
 
 
 
 
Net investment in leases and loans, excluding allowance for credit losses
 
1,016,840
 
 
 
929,271
 
(includes $150.2 million and $0 million at December 31, 2018 and December 31, 2017,
 
 
 
 
 
respectively, related to consolidatedVIEs)
 
 
 
 
 
Allowance for credit losses
 
(16,100
)
 
 
(14,851
)
Total net investment in leases and loans
 
1,000,740
 
 
 
914,420
 
Intangible assets
 
7,912
 
 
 
1,128
 
Goodwill
 
7,360
 
 
 
1,160
 
Property and equipment, net
 
4,317
 
 
 
4,204
 
Property tax receivables
 
5,245
 
 
 
6,292
 
Other assets
 
9,656
 
 
 
26,167
 
Total assets
$
1,167,046
 
 
$
1,040,160
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
Deposits
$
755,776
 
 
$
809,315
 
Long-term borrowings related to consolidated VIEs
 
150,055
 
 
 
 
Other liabilities:
 
 
 
 
 
Sales and property taxes payable
 
3,775
 
 
 
2,963
 
Accounts payable and accrued expenses
 
36,369
 
 
 
31,492
 
Net deferred income tax liability
 
22,560
 
 
 
16,741
 
Total liabilities
 
968,535
 
 
 
860,511
 
 
 
 
 
 
 
 
 
 
 
 
 
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;
 
 
 
 
 
12,367,724 and 12,449,458 shares issued and outstanding at December 31, 2018 and
 
 
 
 
 
 
 
December 31, 2017, respectively
 
124
 
 
 
124
 
Additional paid-in capital
 
83,498
 
 
 
82,588
 
Stock subscription receivable
 
(2
)
 
 
(2
)
Accumulated other comprehensive loss
 
(44
)
 
 
(96
)
Retained earnings
 
114,935
 
 
 
97,035
 
Total stockholders’ equity
 
198,511
 
 
 
179,649
 
Total liabilities and stockholders’ equity
$
1,167,046
 
 
$
1,040,160
 
 


 
MARLIN BUSINESS SERVICES CORP.
AND SUBSIDIARIES 
Condensed Consolidated Statements of Operations
(Unaudited)
 
 
 
 
 
Three Months Ended December 31,
 
Twelve Months Ended December 31,
 
 
 
 
2018
 
2017
 
2018
 
2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in thousands, except per-share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
$
24,946
 
$
22,994
 
 
$
97,025
 
$
87,455
 
Fee income
 
4,078
 
 
3,809
 
 
 
15,843
 
 
14,864
 
Interest and fee income
 
29,024
 
 
26,803
 
 
 
112,868
 
 
102,319
 
Interest expense
 
5,349
 
 
3,228
 
 
 
17,414
 
 
11,180
 
Net interest and fee income
 
23,675
 
 
23,575
 
 
 
95,454
 
 
91,139
 
Provision for credit losses
 
5,761
 
 
4,516
 
 
 
19,522
 
 
18,394
 
Net interest and fee income after provision for credit losses
 
17,914
 
 
19,059
 
 
 
75,932
 
 
72,745
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest income:
 
 
 
 
 
 
 
 
 
 
 
Insurance premiums written and earned
 
2,108
 
 
1,881
 
 
 
8,087
 
 
7,155
 
Other income
 
5,017
 
 
3,417
 
 
 
13,347
 
 
9,577
 
Non-interest income
 
7,125
 
 
5,298
 
 
 
21,434
 
 
16,732
 
Non-interest expense:
 
 
 
 
 
 
 
 
 
 
 
Salaries and benefits
 
9,908
 
 
9,806
 
 
 
39,750
 
 
37,569
 
General and administrative
 
6,450
 
 
5,583
 
 
 
24,915
 
 
28,272
 
Non-interest expense
 
16,358
 
 
15,389
 
 
 
64,665
 
 
65,841
 
Income before income taxes
 
8,681
 
 
8,968
 
 
 
32,701
 
 
23,636
 
Income tax expense
 
2,259
 
 
(6,926
)
 
 
7,721
 
 
(1,656
)
Net income
$
6,422
 
$
15,894
 
 
$
24,980
 
$
25,292
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic earnings per share
$
0.52
 
$
1.27
 
 
$
2.01
 
$
2.02
 
Diluted earnings per share
$
0.51
 
$
1.27
 
 
$
2.00
 
$
2.01
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash dividends declared per share
$
0.14
 
$
0.14
 
 
$
0.56
 
$
0.56
 
 


 
MARLIN BUSINESS SERVICES CORP.
AND SUBSIDIARIES
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
 
 
 
 
 
 
 
Three Months Ended December 31,
 
Twelve Months Ended December 31,
 
2018
 
2017
 
2018
 
2017
 
(Dollars in thousands, except per-share data)
 
(Dollars in thousands, except per-share data)
 
(Unaudited) 
 
(Unaudited) 
 
 
 
 
 
 
 
 
Net income as reported
$
6,422
 
 
$
15,894
 
 
$
24,980
 
 
$
25,292
 
 
 
 
 
 
 
 
 
Deduct:
 
 
 
 
 
 
 
Executive separation
 
-
 
 
 
(551
)
 
 
(631
)
 
 
(551
)
Charge in connection with regulatory matters
 
-
 
 
 
-
 
 
 
-
 
 
 
(4,816
)
Hurricane credit loss reserve
 
-
 
 
 
-
 
 
 
-
 
 
 
(500
)
Hurricane insurance loss reserve
 
-
 
 
 
110
 
 
 
-
 
 
 
(327
)
Tax effect
 
-
 
 
 
168
 
 
 
162
 
 
 
2,369
 
Charges in connection with executive separation, regulatory matters, & hurricane reserves, net of tax
 
-
 
 
 
(273
)
 
 
(469
)
 
 
(3,825
)
 
 
 
 
 
 
 
 
Net tax benefit resulting from the Tax Cuts and Jobs Act of 2017
 
 
 
 
10,246
 
 
 
 
 
 
10,246
 
 
 
 
 
 
 
 
 
Net Income on an adjusted basis
$
6,422
 
 
$
5,921
 
 
$
25,449
 
 
$
18,871
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per share as reported
$
0.51
 
 
$
1.27
 
 
$
2.00
 
 
$
2.01
 
Diluted earnings per share on an adjusted basis
$
0.51
 
 
$
0.47
 
 
$
2.04
 
 
$
1.50
 
 
 
 
 
 
 
 
 
Return on Average Assets as reported
 
2.28
%
 
 
6.21
%
 
 
2.29
%
 
 
2.59
%
Return on Average Assets on an adjusted basis
 
2.28
%
 
 
2.31
%
 
 
2.33
%
 
 
1.94
%
 
 
 
 
 
 
 
 
Return on Average Equity as reported
 
13.16
%
 
 
38.08
%
 
 
13.27
%
 
 
15.38
%
Return on Average Equity on an adjusted basis
 
13.16
%
 
 
14.18
%
 
 
13.52
%
 
 
11.48
%
 
 
 
 
 
 
 
 
Efficiency Ratio as reported
 
53.11
%
 
 
53.30
%
 
 
55.32
%
 
 
61.04
%
Efficiency Ratio on an adjusted basis
 
53.11
%
 
 
51.77
%
 
 
54.78
%
 
 
55.76
%
 
 
 
 
 
 
 
 

Net Income on an Adjusted Basis is defined as net income excluding the following: Third quarter 2018 charge of $0.6 million related to the departure of the Company's Chief Financial Officer. A Fourth quarter 2017 charge of $0.6 million related to the departure of the Company's Chief Operating Officer. A fourth quarter 2017 partial reversal of hurricane insurance reserve in the amount of $0.1 million. Fourth quarter 2017 net tax benefit in the amount of $10.2 million resulting from the Tax Cuts and Jobs Act of 2017. A third quarter 2017 $0.9 million charge related to credit and insurance hurricane loss reserves. A first quarter 2017 $4.2 million charge associated with recent regulatory matters and charges for associated legal and consulting fees in the amounts of $0.3 million and $0.4 million for the first quarter and second quarter 2017, respectively. The appropriate tax effect, where appropriate, on the aforementioned items. The efficiency ratio as reported and the efficiency ratio on an adjusted basis are not impacted by the $0.5 million hurricane credit loss reserve charge as the provision for credit losses is not included as part of the ratio numerator.

 
 
 
 
 
 
MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES
SUPPLEMENTAL QUARTERLY DATA
(Dollars in thousands, except share amounts)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended:
12/31/17
3/31/18
6/30/18
9/30/18
12/31/18
 
 
 
 
 
 
Net Income:
 
 
 
 
 
Net Income
$
15,894
 
$
6,185
 
$
6,467
 
$
5,906
 
$
6,422
 
 
 
 
 
 
 
Annualized Performance Measures:
 
 
 
 
 
Return on Average Assets
 
6.21
%
 
2.37
%
 
2.41
%
 
2.04
%
 
2.28
%
Return on Average Stockholders' Equity
 
38.08
%
 
13.69
%
 
13.93
%
 
12.36
%
 
13.16
%
 
 
 
 
 
 
 
 
 
 
 
 
EPS Data:
 
 
 
 
 
Net Income Allocated to Common Stock
$
15,532
 
$
6,065
 
$
6,352
 
$
5,808
 
$
6,322
 
Number of Shares - Basic
 
12,187,666
 
 
12,188,906
 
 
12,199,089
 
 
12,214,913
 
 
12,202,652
 
Basic Earnings per Share
$
1.27
 
$
0.50
 
$
0.52
 
$
0.48
 
$
0.52
 
 
 
 
 
 
 
Number of Shares - Diluted
 
12,230,858
 
 
12,245,019
 
 
12,269,989
 
 
12,296,726
 
 
12,286,748
 
Diluted Earnings per Share
$
1.27
 
$
0.50
 
$
0.52
 
$
0.47
 
$
0.51
 
 
 
 
 
 
 
Cash Dividends Declared per share
$
0.14
 
$
0.14
 
$
0.14
 
$
0.14
 
$
0.14
 
 
 
 
 
 
 
New Asset Production:
 
 
 
 
 
Direct Originations
$
31,610
 
$
30,869
 
$
36,338
 
$
35,469
 
$
40,381
 
Indirect Originations
$
148,468
 
$
128,833
 
$
135,865
 
$
137,605
 
$
159,534
 
Total Originations
$
180,078
 
$
159,702
 
$
172,203
 
$
173,074
 
$
199,915
 
 
 
 
 
 
 
Equipment Finance Originations
$
163,562
 
$
141,646
 
$
155,385
 
$
153,503
 
$
180,116
 
Working Capital Loans Originations
$
16,516
 
$
18,056
 
$
16,818
 
$
19,571
 
$
19,799
 
Total Originations
$
180,078
 
$
159,702
 
$
172,203
 
$
173,074
 
$
199,915
 
 
 
 
 
 
 
Assets originated for sale in the period
$
0
 
$
0
 
$
1,801
 
$
3,890
 
$
11,905
 
Assets referred in the period
$
6,466
 
$
4,201
 
$
5,638
 
$
2,540
 
$
4,451
 
Total Sourced Originations
$
186,544
 
$
163,903
 
$
179,642
 
$
179,504
 
$
216,271
 
Assets sold in the period
$
36,037
 
$
22,981
 
$
16,890
 
$
40,986
 
$
58,138
 
 
 
 
 
 
 
Implicit Yield on Direct Originations
 
19.22
%
 
19.47
%
 
18.59
%
 
22.39
%
 
21.79
%
Implicit Yield on Indirect Originations
 
9.93
%
 
10.75
%
 
10.54
%
 
10.29
%
 
9.97
%
Total Implicit Yield on Total Originations
 
11.59
%
 
12.44
%
 
12.24
%
 
12.77
%
 
12.36
%
 
 
 
 
 
 
Implicit Yield on Equipment Finance Originations
 
9.46
%
 
9.99
%
 
9.94
%
 
9.96
%
 
9.68
%
Implicit Yield on Working Capital Loans Originations
 
32.73
%
 
31.68
%
 
33.52
%
 
34.85
%
 
36.67
%
 
 
 
 
 
 
# of Leases / Loans Equipment Finance
 
8,346
 
 
7,764
 
 
8,238
 
 
7,603
 
 
7,873
 
Equipment Finance Approval Percentage
 
56
%
 
56
%
 
56
%
 
57
%
 
59
%
Average Monthly Equipment Finance Sources
 
1,244
 
 
1,190
 
 
1,240
 
 
1,174
 
 
1,140
 
 
 
 
 
 
 
Net Interest and Fee Margin (NIM)
 
 
 
 
 
Percent of Average Total Finance Receivables:
 
 
 
 
 
Interest Income
 
10.31
%
 
10.19
%
 
10.24
%
 
10.37
%
 
10.28
%
Fee Income
 
1.71
%
 
1.73
%
 
1.66
%
 
1.64
%
 
1.68
%
Interest and Fee Income
 
12.02
%
 
11.92
%
 
11.90
%
 
12.01
%
 
11.96
%
Interest Expense
 
1.45
%
 
1.49
%
 
1.59
%
 
2.07
%
 
2.20
%
Net Interest and Fee Margin (NIM)
 
10.57
%
 
10.43
%
 
10.31
%
 
9.94
%
 
9.76
%
 
 
 
 
 
 
Cost of Funds (1)
 
1.58
%
 
1.63
%
 
1.76
%
 
2.15
%
 
2.43
%
 
 
 
 
 
 
Interest Income Equipment Finance
$
20,382
 
$
20,639
 
$
21,082
 
$
21,489
 
$
21,590
 
Interest Income Working Capital Loans
$
2,322
 
$
2,321
 
$
2,463
 
$
2,626
 
$
2,824
 
 
 
 
 
 
 
Average Total Finance Receivables
$
891,819
 
$
913,804
 
$
936,007
 
$
957,755
 
$
970,785
 
Average Net Investment Equipment Finance
$
864,665
 
$
884,946
 
$
905,583
 
$
925,900
 
$
937,004
 
Average Working Capital Loans
$
27,154
 
$
28,858
 
$
30,424
 
$
31,855
 
$
33,781
 
 
 
 
 
 
 
End of Period Net Investment Equipment Finance
$
887,328
 
$
900,763
 
$
933,261
 
$
937,897
 
$
965,351
 
End of Period Working Capital Loans
$
27,092
 
$
29,864
 
$
29,848
 
$
32,528
 
$
35,389
 
Total Owned Net Investment in Leases and Loans (2)
$
914,420
 
$
930,627
 
$
963,109
 
$
970,425
 
$
1,000,740
 
 
 
 
 
 
 
Total Assets Serviced for Others
$
74,359
 
$
90,701
 
$
98,442
 
$
128,539
 
$
164,029
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Managed Assets
$
988,779
 
$
1,021,328
 
$
1,061,551
 
$
1,098,964
 
$
1,164,769
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average Total Managed Assets
$
950,327
 
$
996,334
 
$
1,030,579
 
$
1,071,246
 
$
1,117,069
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Asset Quality:
 
 
 
 
 
 
 
 
 
 
 
Total Finance Receivables
 
 
 
 
 
30+ Days Past Due Delinquencies
 
1.02
%
 
1.05
%
 
0.96
%
 
1.02
%
 
1.09
%
30+ Days Past Due Delinquencies
$
10,565
 
$
10,994
 
$
10,438
 
$
11,270
 
$
12,295
 
 
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.55
%
 
0.64
%
 
0.55
%
 
0.57
%
 
0.65
%
60+ Days Past Due Delinquencies
$
5,647
 
$
6,735
 
$
6,007
 
$
6,244
 
$
7,292
 
 
 
 
 
 
 
Equipment Finance
 
 
 
 
 
30+ Days Past Due Delinquencies
 
1.04
%
 
1.07
%
 
0.97
%
 
1.02
%
 
1.08
%
30+ Days Past Due Delinquencies
$
10,446
 
$
10,942
 
$
10,286
 
$
10,913
 
$
11,803
 
 
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.56
%
 
0.66
%
 
0.56
%
 
0.57
%
 
0.65
%
60+ Days Past Due Delinquencies
$
5,647
 
$
6,735
 
$
5,952
 
$
6,137
 
$
7,100
 
 
 
 
 
 
 
Working Capital Loans
 
 
 
 
 
15+ Days Past Due Delinquencies
 
0.95
%
 
0.53
%
 
0.59
%
 
1.17
%
 
1.44
%
15+ Days Past Due Delinquencies
$
264
 
$
162
 
$
183
 
$
394
 
$
526
 
 
 
 
 
 
 
30+ Days Past Due Delinquencies
 
0.43
%
 
0.17
%
 
0.49
%
 
1.06
%
 
1.35
%
30+ Days Past Due Delinquencies
$
119
 
$
52
 
$
152
 
$
357
 
$
492
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Charge-offs - Total Finance Receivables
$
4,169
 
$
3,843
 
$
4,306
 
$
4,546
 
$
5,578
 
% on Average Total Finance Receivables
 
 
 
 
 
Annualized
 
1.87
%
 
1.68
%
 
1.84
%
 
1.90
%
 
2.30
%
 
 
 
 
 
 
Net Charge-offs - Equipment Finance
$
3,944
 
$
3,618
 
$
3,851
 
$
4,194
 
$
5,132
 
% on Average Net Investment in Equipment Finance
 
 
 
 
 
Annualized
 
1.82
%
 
1.64
%
 
1.70
%
 
1.81
%
 
2.19
%
 
 
 
 
 
 
Net Charge-offs - Working Capital Loans
$
225
 
$
224
 
$
456
 
$
352
 
$
446
 
% of Average Working Capital Loans
 
 
 
 
 
Annualized
 
3.31
%
 
3.10
%
 
6.00
%
 
4.42
%
 
5.28
%
 
 
 
 
 
 
 
 
 
 
 
 
Total Allowance for Credit Losses
$
14,851
 
$
15,620
 
$
15,570
 
$
15,917
 
$
16,100
 
% of Total Finance Receivables
 
1.63
%
 
1.68
%
 
1.62
%
 
1.65
%
 
1.62
%
% of 60+ Delinquencies
 
262.99
%
 
231.92
%
 
259.19
%
 
254.92
%
 
220.79
%
 
 
 
 
 
 
Allowance for Credit Losses - Equipment Finance
$
13,815
 
$
14,310
 
$
14,236
 
$
14,498
 
$
14,633
 
% of Net Investment Equipment Finance
 
1.56
%
 
1.60
%
 
1.53
%
 
1.55
%
 
1.52
%
% of 60+ Delinquencies
 
244.64
%
 
212.48
%
 
239.18
%
 
236.24
%
 
206.10
%
 
 
 
 
 
 
Allowance for Credit Losses - Working Capital Loans
$
1,036
 
$
1,310
 
$
1,334
 
$
1,419
 
$
1,467
 
% of Total Working Capital Loans
 
3.73
%
 
4.25
%
 
4.32
%
 
4.22
%
 
4.02
%
 
 
 
 
 
 
 
 
 
 
 
 
Non-accrual - Equipment Finance
$
3,065
 
$
3,626
 
$
3,211
 
$
3,392
 
$
3,720
 
Non-accrual - Equipment Finance
 
0.30
%
 
0.36
%
 
0.30
%
 
0.32
%
 
0.34
%
 
 
 
 
 
 
Non-accrual - Working Capital Loans
$
118
 
$
27
 
$
147
 
$
217
 
$
492
 
Non-accrual - Working Capital Loans
 
0.42
%
 
0.09
%
 
0.48
%
 
0.65
%
 
1.35
%
 
 
 
 
 
 
Non-accrual - Total Finance Receivables
$
3,183
 
$
3,653
 
$
3,358
 
$
3,609
 
$
4,212
 
Non-accrual - Total Finance Receivables
 
0.31
%
 
0.35
%
 
0.31
%
 
0.33
%
 
0.37
%
 
 
 
 
 
 
Restructured - Total Finance Receivables
$
4,489
 
$
4,366
 
$
3,747
 
$
3,456
 
$
3,636
 
 
 
 
 
 
 
Expense Ratios:
 
 
 
 
 
Salaries and Benefits Expense
$
9,806
 
$
10,023
 
$
9,527
 
$
10,292
 
$
9,908
 
Salaries and Benefits Expense
 
 
 
 
 
Annualized % of Avg. Fin. Recbl.
 
4.40
%
 
4.39
%
 
4.07
%
 
4.30
%
 
4.08
%
 
 
 
 
 
 
Total personnel end of quarter
 
330
 
 
326
 
 
320
 
 
339
 
 
341
 
 
 
 
 
 
 
General and Administrative Expense
$
5,583
 
$
6,571
 
$
6,449
 
$
5,445
 
$
6,450
 
General and Administrative Expense
 
 
 
 
 
Annualized % of Avg. Fin. Recbl.
 
2.50
%
 
2.88
%
 
2.76
%
 
2.27
%
 
2.66
%
 
 
 
 
 
 
Non-Interest Expense/Average Total Managed Assets
 
6.48
%
 
6.66
%
 
6.20
%
 
5.88
%
 
5.86
%
Adjusted Non-Interest Expense/Average Total Managed Assets (3)
 
6.16
%
 
6.52
%
 
6.06
%
 
5.46
%
 
5.61
%
 
 
 
 
 
 
Efficiency Ratio
 
53.30
%
 
57.08
%
 
55.56
%
 
55.69
%
 
53.11
%
 
 
 
 
 
 
Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
Investment in Leases and Loans
$
911,242
 
$
927,752
 
$
959,452
 
$
966,659
 
$
996,384
 
Initial Direct Costs and Fees
 
18,029
 
 
18,495
 
 
19,227
 
 
19,683
 
 
20,456
 
Reserve for Credit Losses
 
(14,851
)
 
(15,620
)
 
(15,570
)
 
(15,917
)
 
(16,100
)
Net Investment in Leases and Loans
$
914,420
 
$
930,627
 
$
963,109
 
$
970,425
 
$
1,000,740
 
Cash and Cash Equivalents
 
67,146
 
 
84,891
 
 
99,227
 
 
88,448
 
 
97,156
 
Restricted Cash
 
-
 
 
-
 
 
-
 
 
10,049
 
 
14,045
 
Other Assets
 
58,594
 
 
55,707
 
 
50,975
 
 
57,811
 
 
55,105
 
Total Assets
$
1,040,160
 
$
1,071,225
 
$
1,113,311
 
$
1,126,733
 
$
1,167,046
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
Deposits
 
809,315
 
 
833,145
 
 
863,568
 
 
700,107
 
 
755,776
 
Total Debt
 
-
 
 
-
 
 
-
 
 
174,519
 
 
150,055
 
Other Liabilities
 
51,196
 
 
54,153
 
 
60,101
 
 
58,564
 
 
62,704
 
Total Liabilities
$
860,511
 
$
887,298
 
$
923,669
 
$
933,190
 
$
968,535
 
 
 
 
 
 
 
Stockholders' Equity
 
 
 
 
 
Common Stock
$
124
 
$
124
 
$
124
 
$
124
 
$
124
 
Paid-in Capital, net
 
82,586
 
 
82,507
 
 
83,472
 
 
83,315
 
 
83,496
 
Other Comprehensive Income (Loss)
 
(96
)
 
(98
)
 
(73
)
 
(149
)
 
(44
)
Retained Earnings
 
97,035
 
 
101,394
 
 
106,119
 
 
110,253
 
 
114,935
 
Total Stockholders' Equity
$
179,649
 
$
183,927
 
$
189,642
 
$
193,543
 
$
198,511
 
 
 
 
 
 
 
Total Liabilities and
 
 
 
 
 
Stockholders' Equity
$
1,040,160
 
$
1,071,225
 
$
1,113,311
 
$
1,126,733
 
$
1,167,046
 
 
 
 
 
 
 
Capital and Leverage:
 
 
 
 
 
Equity
$
179,649
 
$
183,927
 
$
189,642
 
$
193,543
 
$
198,511
 
Debt to Equity
 
4.50
 
 
4.53
 
 
4.55
 
 
4.52
 
 
4.56
 
Equity to Assets
 
17.27
%
 
17.17
%
 
17.03
%
 
17.18
%
 
17.01
%
 
 
 
 
 
 
Regulatory Capital Ratios:
 
 
 
 
 
Tier 1 Leverage Capital
 
17.25
%
 
17.35
%
 
17.04
%
 
15.57
%
 
16.38
%
Common Equity Tier 1 Risk-based Capital
 
18.22
%
 
18.33
%
 
18.07
%
 
17.46
%
 
17.50
%
Tier 1 Risk-based Capital
 
18.22
%
 
18.33
%
 
18.07
%
 
17.46
%
 
17.50
%
Total Risk-based Capital
 
19.47
%
 
19.58
%
 
19.33
%
 
18.72
%
 
18.76
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 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 and intangible amortization.
**Equipment Finance consists of equipment leases and loans; Working Capital Loans consist of small business loans.
 
 
 
 
 
 


 
 
 
 
MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES 
SUPPLEMENTAL ANNUAL DATA
(Dollars in thousands, except share amounts)
(Unaudited)
 
 
 
 
 
 
 
 
Year Ended:
 
2016
 
 
2017
 
 
2018
 
 
 
 
 
Net Income:
 
 
 
Net Income
$
17,279
 
$
25,292
 
$
24,980
 
 
 
 
 
Annualized Performance Measures:
 
 
 
Return on Average Assets
 
2.08
%
 
2.59
%
 
2.29
%
Return on Average Stockholders' Equity
 
11.15
%
 
15.38
%
 
13.27
%
 
 
 
 
 
 
 
 
EPS Data:
 
 
 
Net Income Allocated to Common Stock
$
16,761
 
$
24,664
 
$
24,548
 
Number of Shares - Basic
 
12,141,595
 
 
12,216,020
 
 
12,201,465
 
Basic Earnings per Share
$
1.38
 
$
2.02
 
$
2.01
 
 
 
 
 
Number of Shares - Diluted
 
12,150,697
 
 
12,249,623
 
 
12,273,406
 
Diluted Earnings per Share
$
1.38
 
$
2.01
 
$
2.00
 
 
 
 
 
Cash Dividends Declared per share
$
0.56
 
$
0.56
 
$
0.56
 
 
 
 
 
New Asset Production:
 
 
 
Direct Originations
$
50,313
 
$
91,182
 
$
143,057
 
Indirect Originations
$
453,969
 
$
538,263
 
$
561,837
 
Total Originations
$
504,282
 
$
629,445
 
$
704,894
 
 
 
 
 
Equipment Finance Originations
$
468,505
 
$
570,555
 
$
630,650
 
Working Capital Loans Originations
$
35,777
 
$
58,890
 
$
74,244
 
Total Originations
$
504,282
 
$
629,445
 
$
704,894
 
 
 
 
 
Assets originated for sale in the period
$
0
 
$
0
 
$
17,596
 
Assets referred in the period
$
17,724
 
$
54,110
 
$
16,830
 
Total Sourced Originations
$
522,006
 
$
683,555
 
$
739,320
 
Assets sold in the period
$
18,132
 
$
66,744
 
$
138,995
 
 
 
 
 
Implicit Yield on Direct Originations
 
23.49
%
 
21.58
%
 
20.63
%
Implicit Yield on Indirect Originations
 
10.35
%
 
10.32
%
 
10.37
%
Total Implicit Yield on Total Originations
 
11.66
%
 
11.95
%
 
12.45
%
 
 
 
 
Implicit Yield on Equipment Finance Originations
 
9.97
%
 
9.76
%
 
9.88
%
Implicit Yield on Working Capital Loans Originations
 
33.82
%
 
33.19
%
 
34.26
%
 
 
 
 
# of Leases / Loans Equipment Finance
 
26,632
 
 
30,682
 
 
31,478
 
Equipment Finance Approval Percentage
 
58
%
 
56
%
 
57
%
Average Monthly Equipment Finance Sources
 
1,116
 
 
1,198
 
 
1,186
 
 
 
 
 
Net Interest and Fee Margin (NIM)
 
 
 
Percent of Average Total Finance Receivables:
 
 
 
Interest Income
 
10.38
%
 
10.33
%
 
10.27
%
Fee Income
 
2.16
%
 
1.76
%
 
1.68
%
Interest and Fee Income
 
12.54
%
 
12.09
%
 
11.95
%
Interest Expense
 
1.08
%
 
1.32
%
 
1.84
%
Net Interest and Fee Margin (NIM)
 
11.46
%
 
10.77
%
 
10.11
%
 
 
 
 
Cost of Funds (1)
 
1.20
%
 
1.43
%
 
2.02
%
 
 
 
 
Interest Income Equipment Finance
$
69,903
 
$
78,171
 
 
84,800
 
Interest Income Working Capital Loans
$
4,302
 
$
8,355
 
 
10,234
 
 
 
 
 
Average Total Finance Receivables
$
720,060
 
$
846,743
 
$
944,588
 
Average Net Investment Equipment Finance
$
707,889
 
$
821,972
 
$
913,358
 
Average Working Capital Loans
$
12,171
 
$
24,771
 
$
31,230
 
 
 
 
 
End of Period Net Investment Equipment Finance
$
777,607
 
$
887,328
 
$
965,351
 
End of Period Working Capital Loans
$
19,110
 
$
27,092
 
$
35,389
 
Total Owned Net Investment in Leases and Loans (2)
$
796,717
 
$
914,420
 
$
1,000,740
 
 
 
 
 
Total Assets Serviced for Others
$
19,203
 
$
74,359
 
$
164,029
 
 
 
 
 
Total Managed Assets
$
815,920
 
$
988,779
 
$
1,164,769
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average Total Managed Assets
$
731,259
 
$
884,851
 
$
1,053,829
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Asset Quality:
 
 
 
 
 
 
 
Total Finance Receivables
 
 
 
30+ Days Past Due Delinquencies
 
0.80
%
 
1.02
%
 
1.09
%
30+ Days Past Due Delinquencies
$
7,226
 
$
10,565
 
$
12,295
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.46
%
 
0.55
%
 
0.65
%
60+ Days Past Due Delinquencies
$
4,137
 
$
5,647
 
$
7,292
 
 
 
 
 
Equipment Finance
 
 
 
30+ Days Past Due Delinquencies
 
0.82
%
 
1.04
%
 
1.08
%
30+ Days Past Due Delinquencies
$
7,226
 
$
10,446
 
$
11,803
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.47
%
 
0.56
%
 
0.65
%
60+ Days Past Due Delinquencies
$
4,137
 
$
5,647
 
$
7,100
 
 
 
 
 
Working Capital Loans
 
 
 
15+ Days Past Due Delinquencies
 
0.50
%
 
0.95
%
 
1.44
%
15+ Days Past Due Delinquencies
$
98
 
$
264
 
$
526
 
 
 
 
 
30+ Days Past Due Delinquencies
 
0.00
%
 
0.43
%
 
1.35
%
30+ Days Past Due Delinquencies
$
0
 
$
119
 
$
492
 
 
 
 
 
 
 
 
 
Net Charge-offs - Total Finance Receivables
$
9,890
 
$
14,480
 
$
18,273
 
% on Average Total Finance Receivables
 
 
 
Annualized
 
1.37
%
 
1.71
%
 
1.93
%
 
 
 
 
Net Charge-offs - Equipment Finance
$
9,528
 
$
13,383
 
$
16,795
 
% on Average Net Investment in Equipment Finance
 
 
 
Annualized
 
1.35
%
 
1.63
%
 
1.84
%
 
 
 
 
Net Charge-offs - Working Capital Loans
$
362
 
$
1,097
 
$
1,478
 
% of Average Working Capital Loans
 
 
 
Annualized
 
2.97
%
 
4.43
%
 
4.73
%
 
 
 
 
 
 
 
 
Total Allowance for Credit Losses
$
10,937
 
$
14,851
 
$
16,100
 
% of Total Finance Receivables
 
1.38
%
 
1.63
%
 
1.62
%
% of 60+ Delinquencies
 
264.37
%
 
262.99
%
 
220.79
%
 
 
 
 
Allowance for Credit Losses - Equipment Finance
$
10,177
 
$
13,815
 
$
14,633
 
% of Net Investment Equipment Finance
 
1.32
%
 
1.56
%
 
1.52
%
% of 60+ Delinquencies
 
245.98
%
 
244.64
%
 
206.10
%
 
 
 
 
Allowance for Credit Losses - Working Capital Loans
$
760
 
$
1,036
 
$
1,467
 
% of Total Working Capital Loans
 
3.86
%
 
3.73
%
 
4.02
%
 
 
 
 
 
 
 
 
Non-accrual - Equipment Finance
$
2,176
 
$
3,065
 
$
3,720
 
Non-accrual - Equipment Finance
 
0.25
%
 
0.30
%
 
0.34
%
 
 
 
 
Non-accrual - Working Capital Loans
$
66
 
$
118
 
$
492
 
Non-accrual - Working Capital Loans
 
0.34
%
 
0.42
%
 
1.35
%
 
 
 
 
Non-accrual - Total Finance Receivables
$
2,242
 
$
3,183
 
$
4,212
 
Non-accrual - Total Finance Receivables
 
0.25
%
 
0.31
%
 
0.37
%
 
 
 
 
Restructured - Total Finance Receivables
$
769
 
$
4,489
 
$
3,636
 
 
 
 
 
Expense Ratios:
 
 
 
Salaries and Benefits Expense
$
31,912
 
$
37,569
 
$
39,750
 
Salaries and Benefits Expense
 
 
 
Annualized % of Avg. Fin. Recbl.
 
4.43
%
 
4.44
%
 
4.21
%
 
 
 
 
Total personnel end of quarter
 
318
 
 
330
 
 
341
 
 
 
 
 
General and Administrative Expense
$
19,523
 
$
28,272
 
$
24,915
 
General and Administrative Expense
 
 
 
Annualized % of Avg. Fin. Recbl.
 
2.71
%
 
3.34
%
 
2.64
%
 
 
 
 
Non-Interest Expense/Average Total Managed Assets
 
7.05
%
 
7.44
%
 
6.14
%
Adjusted Non-Interest Expense/Average Total Managed Assets (3)
 
7.05
%
 
6.71
%
 
5.90
%
 
 
 
 
Efficiency Ratio
 
55.77
%
 
61.04
%
 
55.32
%
 
 
 
 
Balance Sheet:
 
 
 
 
 
 
 
Assets
 
 
 
Investment in Leases and Loans
$
793,285
 
$
911,242
 
$
996,384
 
Initial Direct Costs and Fees
 
14,369
 
 
18,029
 
 
20,456
 
Reserve for Credit Losses
 
(10,937
)
 
(14,851
)
 
(16,100
)
Net Investment in Leases and Loans
$
796,717
 
$
914,420
 
$
1,000,740
 
Cash and Cash Equivalents
 
61,757
 
 
67,146
 
 
97,156
 
Restricted Cash
 
-
 
 
-
 
 
14,045
 
Other Assets
 
33,684
 
 
58,594
 
 
55,105
 
Total Assets
$
892,158
 
$
1,040,160
 
$
1,167,046
 
 
 
 
 
Liabilities
 
 
 
Deposits
 
697,357
 
 
809,315
 
 
755,776
 
Total Debt
 
-
 
 
-
 
 
150,055
 
Other Liabilities
 
32,512
 
 
51,196
 
 
62,704
 
Total Liabilities
$
729,869
 
$
860,511
 
$
968,535
 
 
 
 
 
Stockholders' Equity
 
 
 
Common Stock
$
126
 
$
124
 
$
124
 
Paid-in Capital, net
 
83,503
 
 
82,586
 
 
83,496
 
Other Comprehensive Income (Loss)
 
(138
)
 
(96
)
 
(44
)
Retained Earnings
 
78,798
 
 
97,035
 
 
114,935
 
Total Stockholders' Equity
$
162,289
 
$
179,649
 
$
198,511
 
 
 
 
 
Total Liabilities and
 
 
 
Stockholders' Equity
$
892,158
 
$
1,040,160
 
$
1,167,046
 
 
 
 
 
Capital and Leverage:
 
 
 
Equity
$
162,289
 
$
179,649
 
$
198,511
 
Debt to Equity
 
4.30
 
 
4.50
 
 
4.56
 
Equity to Assets
 
18.19
%
 
17.27
%
 
17.01
%
 
 
 
 
Regulatory Capital Ratios:
 
 
 
Tier 1 Leverage Capital
 
18.36
%
 
17.25
%
 
16.38
%
Common Equity Tier 1 Risk-based Capital
 
19.37
%
 
18.22
%
 
17.50
%
Tier 1 Risk-based Capital
 
19.37
%
 
18.22
%
 
17.50
%
Total Risk-based Capital
 
20.62
%
 
19.47
%
 
18.76
%
 
 
 
 
 
 
 
 
 
 
 
 
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 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 and intangible amortization.
**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...