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 and Full Year 2019 Earnings and Declares a Cash Dividend of $0.14 Per Share


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

Fourth Quarter Summary:

  • Net income of $8.4 million, or $0.69 per diluted share, up 31.0% from $6.4 million, or $0.51 per diluted share a year ago and up from $7.4 million, or $0.60 per diluted share last quarter
  • Total sourced origination volume of $236.5 million, up 9.3% year-over-year; Direct origination volume of $50.4 million, up 24.9% year-over-year
  • Net Investment in Leases and Loans totaled $1.0 billion, relatively flat from a year ago, and total managed assets ended the fourth quarter at $1.3 billion, up 15.7% from a year ago
  • Total origination yield of 12.43%, down 95 basis points from the prior quarter and up 7 basis points year-over-year

Full Year 2019 Summary:

  • Net income of $27.1 million, or $2.20 per diluted share, up 8.6% from $25.0 million, or $2.00 per diluted share a year ago; Net income on an adjusted basis* of $27.2 million, or $2.20 per share, up from $25.4 million, or $2.04 per diluted share in the prior year
  • Total sourced origination volume of $877.9 million, up 18.7% from a year ago; Direct origination volume of $184.6 million, up 29% year-over-year
  • Operating efficiency of 54.18% compared to 55.32% in the prior year; operating efficiency on an adjusted basis* of 49.42% compared to 53.16% in the prior year
  • ROE of 13.33% compared to 13.27% in the prior year; ROE on an adjusted basis* of 13.36% compared with ROE on an adjusted basis* of 13.52% in the prior year
  • In addition to quarterly dividends, returned capital through share repurchases totaling $6.8 million, or 294,686 shares

MOUNT LAUREL, N.J., Jan. 30, 2020 (GLOBE NEWSWIRE) -- Marlin Business Services Corp. (NASDAQ: MRLN), a nationwide provider of capital solutions to small businesses (“Marlin” or the “Company”), today reported fourth quarter 2019 net income of $8.4 million, or $0.69 per diluted share, compared with $7.4 million, or $0.60 per diluted share in the prior quarter, and $6.4 million, or $0.51 per share a year ago.

Commenting on the Company’s results, Jeffrey A. Hilzinger, Marlin’s President and CEO, said, “Marlin concluded 2019 with strong performance in the fourth quarter highlighted by record origination volume, disciplined expense management and excellent earnings growth. Total origination volume of $236.5 million increased 9.3% year-over-year, driven by increasing customer demand for both our equipment finance and working capital loan products, as well as solid growth in our direct origination channel.  For the full year, total origination volume of $877.9 million grew 18.7% year-over-year, more than double the prior year’s growth rate.  We also delivered solid earnings growth despite an increase in provisions for credit losses driven by higher delinquencies and charge-offs.  We continue to closely monitor the portfolio and are making appropriate adjustments to ensure optimal risk-adjusted portfolio performance.”

Mr. Hilzinger continued, “While the origination growth we experienced demonstrates the significant demand that exists for our financing products, market conditions during the quarter created both an increasingly competitive pricing environment and a favorable capital markets environment. These market conditions allowed us to offset continued yield compression with exceptionally strong capital markets execution. I also remain extremely pleased with our ability to carefully manage expenses as evidenced by decreases in our adjusted efficiency ratio, which improved on both a sequential quarter and year-over-year basis. As a result, fourth quarter net income expanded to $8.4 million, or $0.69 per diluted share, up 31% from a year ago.  For the full year net income of $27.1 million, or $2.20 per diluted share, was up 9% from a year ago. Overall, I believe that the fundamentals of our business remain strong as we enter 2020 and that Marlin is well-positioned for another year of profitable growth.”

Results of Operations
Total sourced origination volume for the fourth quarter of $236.5 million was up 9.3% from a year ago. Direct origination volume of $50.4 million in the fourth quarter was up 24.9% from $40.4 million in the fourth quarter of 2018. Indirect origination volume in the fourth quarter of 2019 was $167.7 million, up 5.1% from $159.5 million in the fourth quarter last year. Assets originated for sale in the fourth quarter of $16.3 million compared with $11.9 million in the fourth quarter last year. Referral volume totaled $2.0 million, down from $4.5 million in the fourth quarter last year.

Net interest and fee margin as a percentage of average finance receivables was 9.44% for the fourth quarter, down 11 basis points from the third quarter of 2019 and down 32 basis points from a year ago. The sequential quarter decrease was driven primarily by a decrease in new origination loan and lease yields. The year-over-year decrease in margin percentage was primarily a result of an increase in interest expense resulting from higher deposit rates and lower fee income, partially offset by an increase of seven basis points in new origination loan and lease yield. The Company’s interest expense as a percent of average total finance receivables was 236 basis points in the fourth quarter of 2019 compared with 250 basis points for the third quarter of 2019 and 220 basis points for the fourth quarter of 2018.  The year-over-year increase was due to a higher cost of funds associated with deposits.

On an absolute basis, net interest and fee income was $24.4 million for the fourth quarter of 2019 compared with $23.7 million for the fourth quarter last year.

Non-interest income was $13.5 million for the fourth quarter of 2019, compared with $10.4 million in the prior quarter and $7.1 million in the prior year period. The sequential and year-over-year increase in non-interest income is primarily due to an increase in gains from the sale of assets. Non-interest expense was $16.4 million for the fourth quarter of 2019, compared with $17.0 million in the prior quarter and $16.4 million in the fourth quarter last year.

The Company’s efficiency ratio for the fourth quarter improved to 43.2% from 53.1% in the fourth quarter last year. The Company’s non-GAAP efficiency ratio for the fourth quarter was 40.2% compared with 50.9% in the fourth quarter last year. Marlin’s efficiency ratio has improved primarily due to an increase in non-interest income from capital markets activities coupled with a stable expense base.

Marlin recorded income tax expense of $2.9 million, representing an effective tax rate of 25.5% for the fourth quarter of 2019, compared with an income tax expense of $2.3 million, representing an effective tax rate of 26.0%, for the fourth quarter of 2018.

Portfolio Performance
Allowance for credit losses as a percentage of total finance receivables was 2.15% at December 31, 2019 compared with 1.86% at September 30, 2019 and 1.62% at December 31, 2018.

Finance receivables over 30 days delinquent were 1.41% of the Company’s total finance receivables portfolio as of December 31, 2019, up 13 basis points from September 30, 2019 and up 32 basis points from December 31, 2018. Finance receivables over 60 days delinquent were 0.85% of the Company’s total finance receivables portfolio as of December 31, 2019, up 1 basis point from September 30, 2019 and up 20 basis points from December 31, 2018. Annualized fourth quarter net charge-offs were 3.00% of average total finance receivables versus 1.99% in the third quarter of 2019 and 2.30% a year ago. Included in fourth quarter charge-offs was $0.9 million that was specifically reserved for during the third quarter, thereby eliminating the entire allowance related to the fraudulent activities within a specific dealer’s portfolio.

As of December 31, 2019, the Company’s consolidated equity to assets ratio was 17.80%. This compares to 16.74% and 17.01%, in the prior quarter and year ago quarter, respectively.

Corporate Developments
Marlin’s Board of Directors today declared a $0.14 per share quarterly dividend. The dividend is payable February 20, 2020, to shareholders of record on February 10, 2020. Based on the closing stock price on January 29, 2020, the annualized dividend yield on the Company’s common stock is 2.66%.

Business Outlook
The Company expects earnings per share on an adjusted basis* for the year ending December 31, 2020 to be between $2.17 and $2.27 per share.  The Company’s earnings guidance for the full year ending December 31, 2020 reflects the adoption of Accounting Standards Update (“ASU”) 2016-13, Financial Instruments – Credit Losses.  ASU 2016 – 13 replaces the currently used incurred loss methodology for estimating credit losses with a forward-looking current expected credit losses (“CECL”) methodology effective on January 1, 2020.  We estimate that the adoption of the CECL methodology could unfavorably impact earnings in 2020 by up to $0.25 per share.

The Company’s earnings guidance is based on the following assumptions:

  • Total sourced origination volume growth in 2020 of approximately 20% from 2019 levels, with continued disproportionate growth in the working capital loan product.
  • Portfolio performance does not deteriorate from year-end 2019 experience and delinquencies and net charge-offs remain at the higher end of our expected range.
  • Net interest and fee margin in 2020, as a percentage of average finance receivables, of between 9.25% and 9.75%.

* Non-GAAP Financial Measures: Net income on an adjusted basis, ROE on an adjusted basis and adjusted efficiency ratio are financial measures that are not in accordance with U.S. generally accepted accounting principles (GAAP).  See “Regulation G – Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Financial Measures” below for a detailed description and reconciliation of such Non-GAAP financial measures to their most directly comparable GAAP financial measures, in accordance with Regulation G.

Conference Call and Webcast
Marlin will host a conference call on Friday, January 31, 2020 at 9:00 a.m. ET to discuss the Company’s fourth quarter and full year 2019 results. The conference call details are as follows:

Fourth Quarter and Full Year 2019 Financial Results Conference Call

Date:
Friday, January 31, 2020
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:
13697822
Webcast:
http://public.viavid.com/index.php?id=137519

For those unable to participate during the live broadcast, a replay of the call will also be available from 12:00 p.m. Eastern Time on January 31, 2020 through 11:59 p.m. Eastern Time on February 14, 2020 by dialing 1-844-512-2921 (domestic) and 1-412-317-6671 (international) and referencing the replay pin number: 13697822.

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. Such forward-looking statements represent only the company’s current beliefs regarding future events and are not guarantees of performance or results.  All forward-looking statements (including statements regarding expectations of 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,” “could”, “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 under the headings “Forward-Looking Statements” and “Risk Factors” in our periodic reports filed with the United States Securities and Exchange Commission, including the most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, which are also available in the “Investors” section of our website. 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.  Investors are cautioned not to place undue reliance on such forward-looking statements.

Regulation G – Non-GAAP Financial Measures
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 after-tax income and expenses that are deemed to be unusual in nature or infrequent in occurrence and are not indicative of the underlying performance of the business for the period presented.  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 any discrete adjustments used to present net income on an adjusted basis as well as the impact of pass-through lease expenses that are required to be presented on a gross basis in the income statement and acquisition related expense, 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 defines General and administrative annualized percent of average finance receivables, on an adjusted basis, as the calculation used for the “as reported” ratio, adjusting the numerator for acquisition related general and administrative expenses and pass-through lease expenses that are required to be presented on a gross basis in the income statement, as applicable.  The adjusted ratio uses the same denominator as the “as reported” ratio.  The Company defines Non-interest expense divided by average total managed assets, on an adjusted basis, as the calculation used for the “as reported” ratio adjusting the number for any discrete adjustments used to present net income on an adjusted basis as well as the impact of pass-through lease expenses that are required to be presented on a gross basis in the income statement and acquisition related expenses, as applicable.  The adjusted ratio uses the same denominator as the “as reported” ratio.  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)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31,
 
 
December 31,
 
 
 
 
 
 
2019
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in thousands, except per-share data)
 
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
Cash and due from banks
$
4,701
 
$
5,088
 
Interest-earning deposits with banks
 
118,395
 
 
92,068
 
Total cash and cash equivalents
 
123,096
 
 
97,156
 
Time deposits with banks
 
12,927
 
 
9,659
 
Restricted interest-earning deposits (includes $6.9 and $10.0 million at December 31, 2019, and  December 31, 2018, respectively, related to consolidated VIEs)
 
6,931
 
 
14,045
 
Investment securities (amortized cost of $11.1 million and $11.2 million at December 31, 2019 and December 31, 2018, respectively)
 
11,076
 
 
10,956
 
Net investment in leases and loans:
 
 
 
 
 
 
Leases
 
426,608
 
 
489,299
 
Loans
 
601,607
 
 
527,541
 
Net investment in leases and loans, excluding allowance for credit losses (includes $76.1 million and $150.2 million at December 31, 2019 and December 31, 2018, respectively, related to consolidated VIEs)
 
1,028,215
 
 
1,016,840
 
Allowance for credit losses
 
(21,695)
 
 
(16,100
)
Total net investment in leases and loans
 
1,006,520
 
 
1,000,740
 
Intangible assets
 
7,461
 
 
7,912
 
Goodwill
 
6,735
 
 
7,360
 
Operating lease right-of-use assets
 
8,863
 
 
 
Property and equipment, net of allowance
 
7,888
 
 
4,317
 
Property tax receivables
 
5,493
 
 
5,245
 
Other assets
 
10,453
 
 
9,656
 
Total assets
$
1,207,443
 
$
1,167,046
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
Deposits
$
839,132
 
$
755,776
 
Long-term borrowings related to consolidated VIEs
 
76,091
 
 
150,055
 
Operating lease liabilities
 
9,730
 
 
 
Other liabilities:
 
 
 
 
 
 
Sales and property taxes payable
 
2,678
 
 
3,775
 
Accounts payable and accrued expenses
 
34,028
 
 
36,369
 
Net deferred income tax liability
 
30,828
 
 
22,560
 
Total liabilities
 
992,487
 
 
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; 12,113,585 and 12,367,724 shares issued and outstanding at December 31, 2019 and December 31, 2018, respectively
 
121
 
 
124
 
Additional paid-in capital
 
79,665
 
 
83,496
 
Accumulated other comprehensive income (loss)
 
58
 
 
(44)
 
Retained earnings
 
135,112
 
 
114,935
 
Total stockholders’ equity
 
214,956
 
 
198,511
 
Total liabilities and stockholders’ equity
$
1,207,443
 
$
1,167,046
 
 
 
 
 
 
 
 
 
 
 

 


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES
Consolidated Statements of Operations
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended December 31,
 
 
Twelve Months Ended December 31,
 
 
 
 
2019
 
2018
 
 
2019
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in thousands, except per-share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
$
26,747
 
$
24,946
 
 
$
107,420
 
$
97,025
Fee income
 
3,787
 
 
4,078
 
 
 
15,205
 
 
15,843
Interest and fee income
 
30,534
 
 
29,024
 
 
 
122,625
 
 
112,868
Interest expense
 
6,102
 
 
5,349
 
 
 
25,033
 
 
17,414
Net interest and fee income
 
24,432
 
 
23,675
 
 
 
97,592
 
 
95,454
Provision for credit losses
 
10,255
 
 
5,761
 
 
 
28,036
 
 
19,522
Net interest and fee income after provision for credit losses
 
14,177
 
 
17,914
 
 
 
69,556
 
 
75,932
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest income:
 
 
 
 
 
 
 
 
 
 
 
 
Gain on leases and loans sold
 
8,810
 
 
3,505
 
 
 
22,210
 
 
8,363
Insurance premiums written and earned
 
2,258
 
 
2,108
 
 
 
8,796
 
 
8,087
Other income
 
2,452
 
 
1,512
 
 
 
13,025
 
 
4,984
Non-interest income
 
13,520
 
 
7,125
 
 
 
44,031
 
 
21,434
Non-interest expense:
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and benefits
 
9,351
 
 
9,908
 
 
 
44,168
 
 
39,750
General and administrative
 
7,052
 
 
6,450
 
 
 
32,566
 
 
24,915
Non-interest expense
 
16,403
 
 
16,358
 
 
 
76,734
 
 
64,665
Income before income taxes
 
11,294
 
 
8,681
 
 
 
36,853
 
 
32,701
Income tax expense
 
2,880
 
 
2,259
 
 
 
9,737
 
 
7,721
Net income
$
8,414
 
$
6,422
 
 
$
27,116
 
$
24,980
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic earnings per share
$
0.69
 
$
0.52
 
 
$
2.21
 
$
2.01
Diluted earnings per share
$
0.69
 
$
0.51
 
 
$
2.20
 
$
2.00
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 


 
 
 
 
 
 
 
 
 
 
 
 
MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP Financial Measures

 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended December 31,
 
Twelve Months Ended December 31,
 
 
2019
 
 
 
2018
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
(Dollars in thousands, except per-share data)
 
(Dollars in thousands, except per-share data)
 
 
 
 
 
 
 
 
 
 
 
 
Net income as reported
$
8,414
 
 
$
6,422
 
 
$
27,116
 
 
$
24,980
 
Deduct:
 
 
 
 
 
 
 
 
 
 
 
Reversal of charges in connection with executive separation
 
-
 
 
 
-
 
 
 
218
 
 
 
-
 
Charges in connection with executive separation
 
-
 
 
 
-
 
 
 
 
 
 
(631
)
Charge in connection with workforce reorganization
 
-
 
 
 
-
 
 
 
(311
)
 
 
-
 
Tax effect
 
-
 
 
 
-
 
 
 
24
 
 
 
162
 
Total adjustments, net of tax
 
-
 
 
 
-
 
 
 
(69
)
 
 
(469
)
Net Income on an adjusted basis
$
8,414
 
 
$
6,422
 
 
$
27,185
 
 
$
25,449
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per share as reported
0.69
 
 
0.51
 
 
2.20
 
 
2.00
 
Diluted earnings per share on an adjusted basis
0.69
 
 
0.51
 
 
2.20
 
 
2.04
 
Return on Average Assets as reported
 
2.74
%
 
 
2.28
%
 
 
2.18
%
 
 
2.29
%
Return on Average Assets on an adjusted basis
 
2.74
%
 
 
2.28
%
 
 
2.19
%
 
 
2.33
%
Return on Average Equity as reported
 
16.04
%
 
 
13.16
%
 
 
13.33
%
 
 
13.27
%
Return on Average Equity on an adjusted basis
 
16.04
%
 
 
13.16
%
 
 
13.36
%
 
 
13.52
%
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency Ratio numerator as reported
$
16,403
 
 
$
16,358
 
 
$
76,734
 
 
$
64,665
 
Adjustments to Numerator:
 
 
 
 
 
 
 
 
 
 
 
Expense adjustments as seen in Net Income reconciliation above
 
-
 
 
 
-
 
 
 
(93
)
 
 
(631
)
Acquisition related expenses
 
(1,050
)
 
 
(680
)
 
 
(3,193
)
 
 
(1,900
)
Pass-through expenses
 
(374
)
 
 
-
 
 
 
(6,624
)
 
 
-
 
Efficiency ratio numerator on an adjusted basis
$
14,979
 
 
$
15,678
 
 
$
66,824
 
 
$
62,134
 
Adjustments to Denominator:
 
 
 
 
 
 
 
 
 
 
 
Efficiency Ratio denominator as reported
$
37,952
 
 
$
30,800
 
 
$
141,623
 
 
$
116,888
 
Pass-through revenue
 
(721
)
 
 
-
 
 
 
(6,401
)
 
 
-
 
Efficiency Ratio denominator on an adjusted basis
$
37,231
 
 
$
30,800
 
 
$
135,222
 
 
$
116,888
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency Ratio as reported
 
43.22
%
 
 
53.11
%
 
 
54.18
%
 
 
55.32
%
Efficiency Ratio on an adjusted basis
 
40.23
%
 
 
50.90
%
 
 
49.42
%
 
 
53.16
%
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest Expense / Average total managed assets numerator, as reported
$
16,403
 
 
$
16,358
 
 
$
76,734
 
 
$
64,665
 
Adjustments to Numerator:
 
 
 
 
 
 
 
 
 
 
 
Expense adjustments as seen in Net Income reconciliation above
 
-
 
 
 
-
 
 
 
(93
)
 
 
(631
)
Acquisition related expenses
 
(1,050
)
 
 
(680
)
 
 
(3,193
)
 
 
(1,900
)
Pass-through expenses
 
(374
)
 
 
-
 
 
 
(6,624
)
 
 
-
 
Non-interest Expense / Average total managed assets numerator, on an adjusted basis
$
14,979
 
 
$
15,678
 
 
$
66,824
 
 
$
62,134
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest Expense / Average total managed assets as reported
 
4.99
%
 
 
5.86
%
 
 
6.14
%
 
 
6.14
%
Non-interest Expense / Average total managed assets on an adjusted basis
 
4.56
%
 
 
5.61
%
 
 
5.35
%
 
 
5.90
%
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative expense Annualized % of Average
 
 
 
 
 
 
 
 
 
 
 
Finance Receivables numerator as reported
$
7,052
 
 
$
6,450
 
 
$
32,566
 
 
$
24,915
 
Adjustments to Numerator:
 
 
 
 
 
 
 
 
 
 
 
Expense adjustments as seen in Net Income reconciliation above
 
-
 
 
 
-
 
 
 
-
 
 
 
(136
)
Acquisition related expenses
 
(480
)
 
 
(219
)
 
 
(1,181
)
 
 
(378
)
Pass-through expenses
 
(374
)
 
 
-
 
 
 
(6,624
)
 
 
-
 
General and administrative expense Annualized % of Average
 
 
 
 
 
 
 
 
 
 
 
Finance Receivables numerator as adjusted
$
6,198
 
 
$
6,231
 
 
$
24,761
 
 
$
24,401
 
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative expense Annualized % of Average
 
 
 
 
 
 
 
 
 
 
 
Finance Receivables as reported
 
2.73
%
 
 
2.66
%
 
 
3.17
%
 
 
2.64
%
General and administrative expense Annualized % of Average
 
 
 
 
 
 
 
 
 
 
 
Finance Receivables on an adjusted basis
 
2.40
%
 
 
2.57
%
 
 
2.41
%
 
 
2.58
%
 
 
 
 
 
 
 
 
 
 
 
 

 

 
 
 
 
 
 
MARLIN BUSINESS SERVICES CORP. AND SUBSIDIARIES
Supplemental Quarterly Data
(Dollars in thousands, except share amounts)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended:
12/31/2018
 
3/31/2019
 
6/30/2019
 
9/30/2019
 
12/31/2019
 
 
 
 
 
 
Net Income:
 
 
 
 
 
Net Income
$
6,422
 
 
$
5,141
 
 
$
6,115
 
 
$
7,446
 
 
$
8,414
 
 
 
 
 
 
 
Annualized Performance Measures:
 
 
 
 
 
Return on Average Assets
 
2.28
%
 
 
1.69
%
 
 
1.94
%
 
 
2.34
%
 
 
2.74
%
Return on Average Stockholders' Equity
 
13.16
%
 
 
10.45
%
 
 
12.05
%
 
 
14.58
%
 
 
16.04
%
 
 
 
 
 
 
 
 
 
 
 
 
EPS Data:
 
 
 
 
 
Net Income Allocated to Common Stock
$
6,322
 
 
$
5,069
 
 
$
6,041
 
 
$
7,357
 
 
$
8,313
 
Number of Shares - Basic
 
12,202,652
 
 
 
12,165,646
 
 
 
12,184,996
 
 
 
12,054,944
 
 
 
11,996,446
 
Basic Earnings per Share
$
0.52
 
 
$
0.42
 
 
$
0.50
 
 
$
0.61
 
 
$
0.69
 
 
 
 
 
 
 
Number of Shares - Diluted
 
12,286,748
 
 
 
12,252,116
 
 
 
12,266,851
 
 
 
12,167,962
 
 
 
12,118,193
 
Diluted Earnings per Share
$
0.51
 
 
$
0.41
 
 
$
0.49
 
 
$
0.60
 
 
$
0.69
 
 
 
 
 
 
 
Cash Dividends Declared per share
$
0.14
 
 
$
0.14
 
 
$
0.14
 
 
$
0.14
 
 
$
0.14
 
 
 
 
 
 
 
New Asset Production:
 
 
 
 
 
Direct Originations
$
40,381
 
 
$
43,565
 
 
$
49,038
 
 
$
41,556
 
 
$
50,421
 
Indirect Originations
$
159,534
 
 
$
149,875
 
 
$
160,279
 
 
$
139,472
 
 
$
167,740
 
Total Originations
$
199,915
 
 
$
193,440
 
 
$
209,317
 
 
$
181,028
 
 
$
218,161
 
 
 
 
 
 
 
Equipment Finance Originations
$
180,116
 
 
$
169,831
 
 
$
181,824
 
 
$
154,781
 
 
$
186,852
 
Working Capital Loans Originations
$
19,799
 
 
$
23,609
 
 
$
27,493
 
 
$
26,247
 
 
$
31,309
 
Total Originations
$
199,915
 
 
$
193,440
 
 
$
209,317
 
 
$
181,028
 
 
$
218,161
 
 
 
 
 
 
 
Assets originated for sale in the period
$
11,905
 
 
$
11,298
 
 
$
18,025
 
 
$
18,174
 
 
$
16,344
 
Assets referred in the period
$
4,451
 
 
$
3,617
 
 
$
4,140
 
 
$
2,408
 
 
$
1,961
 
Total Sourced Originations
$
216,271
 
 
$
208,355
 
 
$
231,482
 
 
$
201,610
 
 
$
236,466
 
Assets sold in the period
$
58,138
 
 
$
52,867
 
 
$
57,640
 
 
$
85,425
 
 
$
114,483
 
 
 
 
 
 
 
Implicit Yield on Direct Originations
 
21.79
%
 
 
23.09
%
 
 
23.09
%
 
 
24.38
%
 
 
23.20
%
Implicit Yield on Indirect Originations
 
9.97
%
 
 
9.76
%
 
 
9.85
%
 
 
10.10
%
 
 
9.19
%
Total Implicit Yield on Total Originations
 
12.36
%
 
 
12.76
%
 
 
12.95
%
 
 
13.38
%
 
 
12.43
%
 
 
 
 
 
 
Implicit Yield on Equipment Finance Originations
 
9.68
%
 
 
9.59
%
 
 
9.71
%
 
 
9.57
%
 
 
8.91
%
Implicit Yield on Working Capital Loans Originations
 
36.67
%
 
 
35.55
%
 
 
34.34
%
 
 
35.81
%
 
 
33.51
%
 
 
 
 
 
 
# of Leases / Loans Equipment Finance
 
7,873
 
 
 
7,467
 
 
 
7,648
 
 
 
6,836
 
 
 
7,279
 
Equipment Finance Approval Percentage
 
59
%
 
 
58
%
 
 
55
%
 
 
53
%
 
 
54
%
Average Monthly Equipment Finance Sources
 
1,140
 
 
 
1,074
 
 
 
1,149
 
 
 
1,067
 
 
 
1,033
 
 
 
 
 
 
 
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 adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
(4) Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
**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)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended:
12/31/2018
 
3/31/2019
 
6/30/2019
 
9/30/2019
 
12/31/2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Interest and Fee Margin (NIM)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percent of Average Total Finance Receivables:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Income
 
10.28
%
 
 
10.36
%
 
 
10.50
%
 
 
10.57
%
 
 
10.34
%
Fee Income
 
1.68
%
 
 
1.62
%
 
 
1.36
%
 
 
1.48
%
 
 
1.46
%
Interest and Fee Income
 
11.96
%
 
 
11.98
%
 
 
11.86
%
 
 
12.05
%
 
 
11.80
%
Interest Expense
 
2.20
%
 
 
2.39
%
 
 
2.48
%
 
 
2.50
%
 
 
2.36
%
Net Interest and Fee Margin (NIM)
 
9.76
%
 
 
9.59
%
 
 
9.38
%
 
 
9.55
%
 
 
9.44
%
 
 
 
 
 
 
Cost of Funds (1)
 
2.43
%
 
 
2.49
%
 
 
2.60
%
 
 
2.63
%
 
 
2.57
%
 
 
 
 
 
 
Interest Income Equipment Finance
$
21,590
 
 
$
21,722
 
 
$
22,390
 
 
$
22,355
 
 
$
21,620
 
Interest Income Working Capital Loans
$
2,824
 
 
$
3,228
 
 
$
3,767
 
 
$
4,389
 
 
$
4,545
 
 
 
 
 
 
 
Average Total Finance Receivables
$
970,785
 
 
$
999,432
 
 
$
1,031,774
 
 
$
1,048,798
 
 
$
1,034,464
 
Average Net Investment Equipment Finance
$
937,004
 
 
$
960,501
 
 
$
986,075
 
 
$
995,346
 
 
$
977,225
 
Average Working Capital Loans
$
33,781
 
 
$
38,931
 
 
$
45,699
 
 
$
53,452
 
 
$
57,239
 
 
 
 
 
 
 
End of Period Net Investment Equipment Finance
$
965,351
 
 
$
981,664
 
 
$
1,012,463
 
 
$
980,799
 
 
$
947,477
 
End of Period Working Capital Loans
$
35,389
 
 
$
41,526
 
 
$
49,808
 
 
$
53,699
 
 
$
59,043
 
Total Owned Net Investment in Leases and Loans (2)
$
1,000,740
 
 
$
1,023,190
 
 
$
1,062,271
 
 
$
1,034,498
 
 
$
1,006,520
 
 
 
 
 
 
 
Total Assets Serviced for Others
$
164,029
 
 
$
192,731
 
 
$
213,797
 
 
$
264,226
 
 
$
341,064
 
 
 
 
 
 
 
Total Managed Assets
$
1,164,769
 
 
$
1,215,921
 
 
$
1,276,068
 
 
$
1,298,724
 
 
$
1,347,584
 
 
 
 
 
 
 
Average Total Managed Assets
$
1,117,069
 
 
$
1,177,812
 
 
$
1,229,588
 
 
$
1,278,394
 
 
$
1,314,728
 
 
 
 
 
 
 
Portfolio Asset Quality:
 
 
 
 
 
 
 
 
 
 
 
Total Finance Receivables
 
 
 
 
 
30+ Days Past Due Delinquencies
 
1.09
%
 
 
1.11
%
 
 
1.05
%
 
 
1.28
%
 
 
1.41
%
30+ Days Past Due Delinquencies
$
12,295
 
 
$
12,849
 
 
$
12,594
 
 
$
14,916
 
 
$
16,076
 
 
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.65
%
 
 
0.66
%
 
 
0.64
%
 
 
0.84
%
 
 
0.85
%
60+ Days Past Due Delinquencies
$
7,292
 
 
$
7,626
 
 
$
7,686
 
 
$
9,783
 
 
$
9,688
 
 
 
 
 
 
 
Equipment Finance
 
 
 
 
 
30+ Days Past Due Delinquencies
 
1.08
%
 
 
1.13
%
 
 
1.08
%
 
 
1.28
%
 
 
1.41
%
30+ Days Past Due Delinquencies
$
11,803
 
 
$
12,565
 
 
$
12,354
 
 
$
14,176
 
 
$
15,221
 
 
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.65
%
 
 
0.68
%
 
 
0.67
%
 
 
0.88
%
 
 
0.87
%
60+ Days Past Due Delinquencies
$
7,100
 
 
$
7,626
 
 
$
7,686
 
 
$
9,756
 
 
$
9,417
 
 
 
 
 
 
 
Working Capital Loans
 
 
 
 
 
15+ Days Past Due Delinquencies
 
1.44
%
 
 
1.41
%
 
 
0.52
%
 
 
1.89
%
 
 
1.75
%
15+ Days Past Due Delinquencies
$
526
 
 
$
605
 
 
$
268
 
 
$
1,043
 
 
$
1,058
 
 
 
 
 
 
 
30+ Days Past Due Delinquencies
 
1.35
%
 
 
0.66
%
 
 
0.47
%
 
 
1.34
%
 
 
1.42
%
30+ Days Past Due Delinquencies
$
492
 
 
$
284
 
 
$
240
 
 
$
740
 
 
$
855
 
 
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 adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
(4) Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
**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)
 
 
 
 
 
 
 
 
 
 
Quarter Ended:
12/31/2018
 
3/31/2019
 
6/30/2019
 
9/30/2019
 
12/31/219
 
 
 
 
 
 
Portfolio Asset Quality:
 
 
 
 
 
Net Charge-offs - Total Finance Receivables
$
5,578
 
 
$
4,581
 
 
$
4,861
 
 
$
5,228
 
 
$
7,771
 
% on Average Total Finance Receivables
 
 
 
 
 
Annualized
 
2.30
%
 
 
1.83
%
 
 
1.88
%
 
 
1.99
%
 
 
3.00
%
 
 
 
 
 
 
Net Charge-offs - Equipment Finance
$
5,132
 
 
$
3,927
 
 
$
4,310
 
 
$
5,038
 
 
$
6,634
 
% on Average Net Investment in Equipment Finance
 
 
 
 
 
Annualized
 
2.19
%
 
 
1.64
%
 
 
1.75
%
 
 
2.02
%
 
 
2.72
%
 
 
 
 
 
 
Net Charge-offs - Working Capital Loans
$
446
 
 
$
654
 
 
$
551
 
 
$
190
 
 
$
1,137
 
% of Average Working Capital Loans
 
 
 
 
 
Annualized
 
5.28
%
 
 
6.72
%
 
 
4.82
%
 
 
1.42
%
 
 
7.95
%
 
 
 
 
 
 
Total Allowance for Credit Losses
$
16,100
 
 
$
16,882
 
 
$
16,777
 
 
$
19,211
 
 
$
21,695
 
% of Total Finance Receivables
 
1.62
%
 
 
1.66
%
 
 
1.59
%
 
 
1.86
%
 
 
2.15
%
% of 60+ Delinquencies
 
220.79
%
 
 
221.37
%
 
 
218.28
%
 
 
196.37
%
 
 
223.94
%
 
 
 
 
 
 
Allowance for Credit Losses - Equipment Finance
$
14,633
 
 
$
15,198
 
 
$
14,837
 
 
$
17,115
 
 
$
19,796
 
% of Net Investment Equipment Finance
 
1.52
%
 
 
1.56
%
 
 
1.47
%
 
 
1.75
%
 
 
2.09
%
% of 60+ Delinquencies
 
206.10
%
 
 
199.28
%
 
 
193.03
%
 
 
175.43
%
 
 
210.21
%
 
 
 
 
 
 
Allowance for Credit Losses - Working Capital Loans
$
1,467
 
 
$
1,684
 
 
$
1,940
 
 
$
2,096
 
 
$
1,899
 
% of Total Working Capital Loans
 
4.02
%
 
 
3.94
%
 
 
3.79
%
 
 
3.80
%
 
 
3.14
%
 
 
 
 
 
 
 
 
 
 
 
 
Non-accrual - Equipment Finance
$
3,720
 
 
$
4,390
 
 
$
4,282
 
 
$
7,209
 
 
$
5,441
 
Non-accrual - Equipment Finance
 
0.34
%
 
 
0.39
%
 
 
0.37
%
 
 
0.65
%
 
 
0.50
%
 
 
 
 
 
 
Non-accrual - Working Capital Loans
$
492
 
 
$
284
 
 
$
248
 
 
$
740
 
 
$
946
 
Non-accrual - Working Capital Loans
 
1.35
%
 
 
0.66
%
 
 
0.48
%
 
 
1.34
%
 
 
1.57
%
 
 
 
 
 
 
Non-accrual - Total Finance Receivables
$
4,212
 
 
$
4,674
 
 
$
4,530
 
 
$
7,949
 
 
$
6,387
 
Non-accrual - Total Finance Receivables
 
0.37
%
 
 
0.40
%
 
 
0.38
%
 
 
0.68
%
 
 
0.56
%
 
 
 
 
 
 
Restructured - Total Finance Receivables
$
3,636
 
 
$
3,363
 
 
$
3,122
 
 
$
2,533
 
 
$
2,906
 
 
 
 
 
 
 
Expense Ratios:
 
 
 
 
 
Salaries and Benefits Expense
$
9,908
 
 
$
11,451
 
 
$
12,469
 
 
$
10,897
 
 
$
9,351
 
Salaries and Benefits Expense
 
 
 
 
 
Annualized % of Avg. Fin. Recbl.
 
4.08
%
 
 
4.58
%
 
 
4.83
%
 
 
4.16
%
 
 
3.62
%
 
 
 
 
 
 
Total personnel end of quarter
 
341
 
 
 
352
 
 
 
356
 
 
 
348
 
 
 
348
 
 
 
 
 
 
 
General and Administrative Expense
$
6,450
 
 
$
13,354
 
 
$
6,068
 
 
$
6,092
 
 
$
7,052
 
General and Administrative Expense
 
 
 
 
 
Annualized % of Avg. Fin. Recbl.
 
2.66
%
 
 
5.34
%
 
 
2.35
%
 
 
2.32
%
 
 
2.73
%
Adjusted General and Administrative Expense
 
 
 
 
 
Annualized % of Avg. Fin. Recbl. (3)
 
2.57
%
 
 
2.75
%
 
 
2.26
%
 
 
2.23
%
 
 
2.40
%
 
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 adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
(4) Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
**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)
 
Quarter Ended:
12/31/2018
 
3/31/3019
 
6/30/2019
 
9/30/2019
 
12/31/2019
 
 
 
 
 
 
Expense Ratios:
 
 
 
 
 
Non-Interest Expense/Average Total Managed Assets
 
5.86
%
 
 
8.42
%
 
 
6.03
%
 
 
5.32
%
 
 
4.99
%
Adjusted Non-Interest Expense/Average Total Managed Assets (4)
 
5.61
%
 
 
6.14
%
 
 
5.68
%
 
 
5.10
%
 
 
4.56
%
 
 
 
 
 
 
Efficiency Ratio
 
53.11
%
 
 
67.20
%
 
 
59.07
%
 
 
48.02
%
 
 
43.22
%
Adjusted Efficiency Ratio (4)
 
50.90
%
 
 
57.80
%
 
 
55.78
%
 
 
46.05
%
 
 
40.23
%
 
 
 
 
 
 
Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
Investment in Leases and Loans
$
996,384
 
 
$
1,019,311
 
 
$
1,057,726
 
 
$
1,032,868
 
 
$
1,007,707
 
Initial Direct Costs and Fees
 
20,456
 
 
 
20,761
 
 
 
21,322
 
 
 
20,841
 
 
 
20,508
 
Reserve for Credit Losses
 
(16,100
)
 
 
(16,882
)
 
 
(16,777
)
 
 
(19,211
)
 
 
(21,695
)
Net Investment in Leases and Loans
$
1,000,740
 
 
$
1,023,190
 
 
$
1,062,271
 
 
$
1,034,498
 
 
$
1,006,520
 
Cash and Cash Equivalents
 
97,156
 
 
 
140,942
 
 
 
139,731
 
 
 
132,461
 
 
 
123,096
 
Restricted Cash
 
14,045
 
 
 
13,174
 
 
 
8,152
 
 
 
7,576
 
 
 
6,931
 
Other Assets
 
55,105
 
 
 
69,409
 
 
 
69,829
 
 
 
72,881
 
 
 
70,896
 
Total Assets
$
1,167,046
 
 
$
1,246,725
 
 
$
1,279,983
 
 
$
1,247,416
 
 
$
1,207,443
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
Deposits
 
755,776
 
 
 
840,167
 
 
 
888,561
 
 
 
869,257
 
 
 
839,132
 
Total Debt
 
150,055
 
 
 
129,171
 
 
 
109,637
 
 
 
91,739
 
 
 
76,091
 
Other Liabilities
 
62,704
 
 
 
75,737
 
 
 
76,231
 
 
 
77,633
 
 
 
77,264
 
Total Liabilities
$
968,535
 
 
$
1,045,075
 
 
$
1,074,429
 
 
$
1,038,629
 
 
$
992,487
 
 
 
 
 
 
 
Stockholders' Equity
 
 
 
 
 
Common Stock
$
124
 
 
$
123
 
 
$
123
 
 
$
122
 
 
$
121
 
Paid-in Capital, net
 
83,496
 
 
 
83,213
 
 
 
82,724
 
 
 
80,226
 
 
 
79,665
 
Other Comprehensive Income (Loss)
 
(44
)
 
 
(4
)
 
 
48
 
 
 
89
 
 
 
58
 
Retained Earnings
 
114,935
 
 
 
118,318
 
 
 
122,659
 
 
 
128,350
 
 
 
135,112
 
Total Stockholders' Equity
$
198,511
 
 
$
201,650
 
 
$
205,554
 
 
$
208,787
 
 
$
214,956
 
 
 
 
 
 
 
Total Liabilities and
 
 
 
 
 
Stockholders' Equity
$
1,167,046
 
 
$
1,246,725
 
 
$
1,279,983
 
 
$
1,247,416
 
 
$
1,207,443
 
 
 
 
 
 
 
Capital and Leverage:
 
 
 
 
 
Equity
$
198,511
 
 
$
201,650
 
 
$
205,554
 
 
$
208,787
 
 
$
214,956
 
Debt to Equity
 
4.56
 
 
 
4.81
 
 
 
4.86
 
 
 
4.60
 
 
 
4.26
 
Equity to Assets
 
17.01
%
 
 
16.17
%
 
 
16.06
%
 
 
16.74
%
 
 
17.80
%
 
 
 
 
 
 
Regulatory Capital Ratios:
 
 
 
 
 
Tier 1 Leverage Capital
 
16.38
%
 
 
15.41
%
 
 
15.24
%
 
 
15.28
%
 
 
16.31
%
Common Equity Tier 1 Risk-based Capital
 
17.50
%
 
 
17.25
%
 
 
17.01
%
 
 
17.72
%
 
 
18.73
%
Tier 1 Risk-based Capital
 
17.50
%
 
 
17.25
%
 
 
17.01
%
 
 
17.72
%
 
 
18.73
%
Total Risk-based Capital
 
18.76
%
 
 
18.50
%
 
 
18.26
%
 
 
18.98
%
 
 
19.99
%
 
 
 
 
 
 
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 adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
(4) Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
**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)
 
 
 
 
Year Ended:
2017
 
2018
 
2019
 
 
 
 
Net Income:
 
 
 
Net Income
$
25,292
 
 
$
24,980
 
 
$
27,116
 
 
 
 
 
Annualized Performance Measures:
 
 
 
Return on Average Assets
 
2.59
%
 
 
2.29
%
 
 
2.18
%
Return on Average Stockholders' Equity
 
15.38
%
 
 
13.27
%
 
 
13.33
%
 
 
 
 
 
 
 
 
EPS Data:
 
 
 
Net Income Allocated to Common Stock
$
24,664
 
 
$
24,548
 
 
$
26,777
 
Number of Shares - Basic
 
12,216,020
 
 
 
12,201,465
 
 
 
12,099,920
 
Basic Earnings per Share
$
2.02
 
 
$
2.01
 
 
$
2.21
 
 
 
 
 
Number of Shares - Diluted
 
12,249,623
 
 
 
12,273,406
 
 
 
12,197,797
 
Diluted Earnings per Share
$
2.01
 
 
$
2.00
 
 
$
2.20
 
 
 
 
 
Cash Dividends Declared per share
$
0.56
 
 
$
0.56
 
 
$
0.56
 
 
 
 
 
New Asset Production:
 
 
 
Direct Originations
$
91,182
 
 
$
143,057
 
 
$
184,580
 
Indirect Originations
$
538,263
 
 
$
561,837
 
 
$
617,366
 
Total Originations
$
629,445
 
 
$
704,894
 
 
$
801,946
 
 
 
 
 
Equipment Finance Originations
$
570,555
 
 
$
630,650
 
 
$
693,288
 
Working Capital Loans Originations
$
58,890
 
 
$
74,244
 
 
$
108,658
 
Total Originations
$
629,445
 
 
$
704,894
 
 
$
801,946
 
 
 
 
 
Assets originated for sale in the period
$
0
 
 
$
17,596
 
 
$
63,841
 
Assets referred in the period
$
54,110
 
 
$
16,830
 
 
$
12,126
 
Total Sourced Originations
$
683,555
 
 
$
739,320
 
 
$
877,913
 
Assets sold in the period
$
66,744
 
 
$
138,995
 
 
$
310,415
 
 
 
 
 
Implicit Yield on Direct Originations
 
21.58
%
 
 
20.63
%
 
 
23.41
%
Implicit Yield on Indirect Originations
 
10.32
%
 
 
10.37
%
 
 
9.71
%
Total Implicit Yield on Total Originations
 
11.95
%
 
 
12.45
%
 
 
12.86
%
 
 
 
 
Implicit Yield on Equipment Finance Originations
 
9.76
%
 
 
9.88
%
 
 
9.43
%
Implicit Yield on Working Capital Loans Originations
 
33.19
%
 
 
34.26
%
 
 
34.72
%
 
 
 
 
# of Leases / Loans Equipment Finance
 
30,682
 
 
 
31,478
 
 
 
29,230
 
Equipment Finance Approval Percentage
 
56
%
 
 
57
%
 
 
55
%
Average Monthly Equipment Finance Sources
 
1,198
 
 
 
1,186
 
 
 
1,081
 
 
 
 
 
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 adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
(4) Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
**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)
 
Year Ended:
 
2017
 
 
 
2018
 
 
 
2019
 
 
Net Interest and Fee Margin (NIM)
 
 
 
Percent of Average Total Finance Receivables:
 
 
 
Interest Income
 
10.33
%
 
 
10.27
%
 
 
10.44
%
Fee Income
 
1.76
%
 
 
1.68
%
 
 
1.48
%
Interest and Fee Income
 
12.09
%
 
 
11.95
%
 
 
11.92
%
Interest Expense
 
1.32
%
 
 
1.84
%
 
 
2.43
%
Net Interest and Fee Margin (NIM)
 
10.77
%
 
 
10.11
%
 
 
9.49
%
 
 
 
 
Cost of Funds (1)
 
1.43
%
 
 
2.02
%
 
 
2.58
%
 
 
 
 
Interest Income Equipment Finance
$
78,171
 
 
$
84,800
 
 
 
88,087
 
Interest Income Working Capital Loans
$
8,355
 
 
$
10,234
 
 
 
15,929
 
 
 
 
 
Average Total Finance Receivables
$
846,743
 
 
$
944,588
 
 
$
1,028,617
 
Average Net Investment Equipment Finance
$
821,972
 
 
$
913,358
 
 
$
979,787
 
Average Working Capital Loans
$
24,771
 
 
$
31,230
 
 
$
48,830
 
 
 
 
 
End of Period Net Investment Equipment Finance
$
887,328
 
 
$
965,351
 
 
$
947,477
 
End of Period Working Capital Loans
$
27,092
 
 
$
35,389
 
 
$
59,043
 
Total Owned Net Investment in Leases and Loans (2)
$
914,420
 
 
$
1,000,740
 
 
$
1,006,520
 
 
 
 
 
Total Assets Serviced for Others
$
74,359
 
 
$
164,029
 
 
$
341,064
 
 
 
 
 
Total Managed Assets
$
988,779
 
 
$
1,164,769
 
 
$
1,347,584
 
 
 
 
 
Average Total Managed Assets
$
884,851
 
 
$
1,053,829
 
 
$
1,250,131
 
 
 
 
 
Portfolio Asset Quality:
 
 
 
 
 
 
 
Total Finance Receivables
 
 
 
30+ Days Past Due Delinquencies
 
1.02
%
 
 
1.09
%
 
 
1.41
%
30+ Days Past Due Delinquencies
$
10,565
 
 
$
12,295
 
 
$
16,076
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.55
%
 
 
0.65
%
 
 
0.85
%
60+ Days Past Due Delinquencies
$
5,647
 
 
$
7,292
 
 
$
9,688
 
 
 
 
 
Equipment Finance
 
 
 
30+ Days Past Due Delinquencies
 
1.04
%
 
 
1.08
%
 
 
1.41
%
30+ Days Past Due Delinquencies
$
10,446
 
 
$
11,803
 
 
$
15,221
 
 
 
 
 
60+ Days Past Due Delinquencies
 
0.56
%
 
 
0.65
%
 
 
0.87
%
60+ Days Past Due Delinquencies
$
5,647
 
 
$
7,100
 
 
$
9,417
 
 
 
 
 
Working Capital Loans
 
 
 
15+ Days Past Due Delinquencies
 
0.95
%
 
 
1.44
%
 
 
1.75
%
15+ Days Past Due Delinquencies
$
264
 
 
$
526
 
 
$
1,058
 
 
 
 
 
30+ Days Past Due Delinquencies
 
0.43
%
 
 
1.35
%
 
 
1.42
%
30+ Days Past Due Delinquencies
$
119
 
 
$
492
 
 
$
855
 
 
 
 
 
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 adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
(4) Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
**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) 
 
 
 
 
Year Ended:
 
2017
 
 
 
2018
 
 
 
2019
 
 
 
 
 
Portfolio Asset Quality:
 
 
 
Net Charge-offs - Total Finance Receivables
$
14,480
 
 
$
18,273
 
 
$
22,441
 
% on Average Total Finance Receivables
 
 
 
Annualized
 
1.71
%
 
 
1.93
%
 
 
2.18
%
 
 
 
 
Net Charge-offs - Equipment Finance
$
13,383
 
 
$
16,795
 
 
$
19,909
 
% on Average Net Investment in Equipment Finance
 
 
 
Annualized
 
1.63
%
 
 
1.84
%
 
 
2.03
%
 
 
 
 
Net Charge-offs - Working Capital Loans
$
1,097
 
 
$
1,478
 
 
$
2,532
 
% of Average Working Capital Loans
 
 
 
Annualized
 
4.43
%
 
 
4.73
%
 
 
5.19
%
 
 
 
 
 
 
 
 
Total Allowance for Credit Losses
$
14,851
 
 
$
16,100
 
 
$
21,695
 
% of Total Finance Receivables
 
1.63
%
 
 
1.62
%
 
 
2.15
%
% of 60+ Delinquencies
 
262.99
%
 
 
220.79
%
 
 
223.94
%
 
 
 
 
Allowance for Credit Losses - Equipment Finance
$
13,815
 
 
$
14,633
 
 
$
19,796
 
% of Net Investment Equipment Finance
 
1.56
%
 
 
1.52
%
 
 
2.09
%
% of 60+ Delinquencies
 
244.64
%
 
 
206.10
%
 
 
210.21
%
 
 
 
 
Allowance for Credit Losses - Working Capital Loans
$
1,036
 
 
$
1,467
 
 
$
1,899
 
% of Total Working Capital Loans
 
3.73
%
 
 
4.02
%
 
 
3.14
%
 
 
 
 
Non-accrual - Equipment Finance
$
3,065
 
 
$
3,720
 
 
$
5,441
 
Non-accrual - Equipment Finance
 
0.30
%
 
 
0.34
%
 
 
0.50
%
 
 
 
 
Non-accrual - Working Capital Loans
$
118
 
 
$
492
 
 
$
946
 
Non-accrual - Working Capital Loans
 
0.42
%
 
 
1.35
%
 
 
1.57
%
 
 
 
 
Non-accrual - Total Finance Receivables
$
3,183
 
 
$
4,212
 
 
$
6,387
 
Non-accrual - Total Finance Receivables
 
0.31
%
 
 
0.37
%
 
 
0.56
%
 
 
 
 
Restructured - Total Finance Receivables
$
4,489
 
 
$
3,636
 
 
$
2,906
 
 
 
 
 
Expense Ratios:
 
 
 
Salaries and Benefits Expense
$
37,569
 
 
$
39,750
 
 
$
44,168
 
Salaries and Benefits Expense
 
 
 
Annualized % of Avg. Fin. Recbl.
 
4.44
%
 
 
4.21
%
 
 
4.29
%
 
 
 
 
Total personnel end of quarter
 
330
 
 
 
341
 
 
 
348
 
 
 
 
 
General and Administrative Expense
$
28,272
 
 
$
24,915
 
 
$
32,566
 
General and Administrative Expense
 
 
 
Annualized % of Avg. Fin. Recbl.
 
3.34
%
 
 
2.64
%
 
 
3.17
%
Adjusted General and Administrative Expense
 
 
 
Annualized % of Avg. Fin. Recbl. (3)
 
2.71
%
 
 
2.58
%
 
 
2.41
%
 
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 adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
(4) Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
**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)
 
Year Ended:
 
2017
 
 
 
2018
 
 
 
2019
 
 
Expense Ratios:
 
 
 
Non-Interest Expense/Average Total Managed Assets
 
7.44
%
 
 
6.14
%
 
 
6.14
%
Adjusted Non-Interest Expense/Average Total Managed Assets (4)
 
6.71
%
 
 
5.90
%
 
 
5.35
%
 
 
 
 
Efficiency Ratio
 
61.04
%
 
 
55.32
%
 
 
54.18
%
Adjusted Efficiency Ratio (4)
 
55.04
%
 
 
53.16
%
 
 
49.42
%
 
 
 
 
Balance Sheet:
 
 
 
 
 
 
 
Assets
 
 
 
Investment in Leases and Loans
$
911,242
 
 
$
996,384
 
 
$
1,007,707
 
Initial Direct Costs and Fees
 
18,029
 
 
 
20,456
 
 
 
20,508
 
Reserve for Credit Losses
 
(14,851
)
 
 
(16,100
)
 
 
(21,695
)
Net Investment in Leases and Loans
$
914,420
 
 
$
1,000,740
 
 
$
1,006,520
 
Cash and Cash Equivalents
 
67,146
 
 
 
97,156
 
 
 
123,096
 
Restricted Cash
 
-
 
 
 
14,045
 
 
 
6,931
 
Other Assets
 
58,594
 
 
 
55,105
 
 
 
70,896
 
Total Assets
$
1,040,160
 
 
$
1,167,046
 
 
$
1,207,443
 
 
 
 
 
Liabilities
 
 
 
Deposits
 
809,315
 
 
 
755,776
 
 
 
839,132
 
Total Debt
 
-
 
 
 
150,055
 
 
 
76,091
 
Other Liabilities
 
51,196
 
 
 
62,704
 
 
 
77,264
 
Total Liabilities
$
860,511
 
 
$
968,535
 
 
$
992,487
 
 
 
 
 
Stockholders' Equity
 
 
 
Common Stock
$
124
 
 
$
124
 
 
$
121
 
Paid-in Capital, net
 
82,586
 
 
 
83,496
 
 
 
79,665
 
Other Comprehensive Income (Loss)
 
(96
)
 
 
(44
)
 
 
58
 
Retained Earnings
 
97,035
 
 
 
114,935
 
 
 
135,112
 
Total Stockholders' Equity
$
179,649
 
 
$
198,511
 
 
$
214,956
 
 
 
 
 
Total Liabilities and
 
 
 
Stockholders' Equity
$
1,040,160
 
 
$
1,167,046
 
 
$
1,207,443
 
 
 
 
 
Capital and Leverage:
 
 
 
Equity
$
179,649
 
 
$
198,511
 
 
$
214,956
 
Debt to Equity
 
4.50
 
 
 
4.56
 
 
 
4.26
 
Equity to Assets
 
17.27
%
 
 
17.01
%
 
 
17.80
%
 
 
 
 
Regulatory Capital Ratios:
 
 
 
Tier 1 Leverage Capital
 
17.25
%
 
 
16.38
%
 
 
16.31
%
Common Equity Tier 1 Risk-based Capital
 
18.22
%
 
 
17.50
%
 
 
18.73
%
Tier 1 Risk-based Capital
 
18.22
%
 
 
17.50
%
 
 
18.73
%
Total Risk-based Capital
 
19.47
%
 
 
18.76
%
 
 
19.99
%
 
 
 
 
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 adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
(4) Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures. See schedule for details.
**Equipment Finance consists of equipment leases and loans; Working Capital Loans consist of small business loans.
 
 
 
 
 
 
 
 
 
 
 

 


* Non-GAAP Financial Measures: Net income on an adjusted basis, ROE on an adjusted basis and adjusted efficiency ratio are financial measures that are not in accordance with U. S. generally accepted accounting principles (GAAP).  See “Regulation G – Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Financial Measures” below for a detailed description and reconciliation of such Non-GAAP financial measures to their most directly comparable GAAP financial measures, in accordance with Regulation G.

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...