AG˹ٷ

STOCK TITAN

Nicolet Bankshares, Inc. Announces Record Quarterly Net Income for Second Quarter 2025

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags
  • Record quarterly net income of $36 million for second quarter 2025, compared to net income of $33 million in prior quarter, and net income of $29 million for second quarter 2024
  • Quarterly return on average assets of 1.62%, the highest level since the March 2023 balance sheet restructuring
  • Quarterly net interest margin of 3.72%, an increase of 14 bps over the first quarter
  • Solid quarter-over-quarter loan growth of $94 million (5.6% annualized) and core deposit growth of $68 million (4.1% annualized)
  • Repurchased 257,402 common shares for $30 million during second quarter 2025

GREEN BAY, Wis.--(BUSINESS WIRE)-- Nicolet Bankshares, Inc. (NYSE: NIC) (“Nicolet�) announced record quarterly net income of $36 million for second quarter 2025 and earnings per diluted common share of $2.34, compared to net income of $33 million and earnings per diluted common share of $2.08 for first quarter 2025, and net income of $29 million and earnings per diluted common share of $1.92 for second quarter 2024.

“Our quarterly results again demonstrated strong performance and continued consistency in a volatile market,� said Mike Daniels, Chairman, President, and CEO of Nicolet. “What we saw in the second quarter is a testament to the tenacity and vibrancy of our customers and the markets we serve. Loan growth continued at a healthy pace, as did core deposits. Mortgage revenues also saw their seasonal growth return, driven by housing demand in the upper Midwest. Our net interest margin continued to grow at a healthy pace as rates remained stable, and our profitability metrics are likely to place us near the top decile of community banks. Overall, it was a very solid quarter for us.�

“These results aren’t happening because of one or two big things, but rather a thousand little things done by nearly a thousand people who show up each day and matter to their customers and communities,� Daniels continued. “I am impressed but not surprised by our mid-year results. Our people truly embrace the challenge of finding a way to make a meaningful impact. We remain focused at all levels of Nicolet to keep this momentum going and continue to create shared success for our customers, communities, shareholders, and each other.�

Balance Sheet Review

At June 30, 2025, period end assets were $8.9 billion, a decrease of $44 million from March 31, 2025, mostly from lower cash balances. Total loans increased $94 million from March 31, 2025 (mostly in commercial-based loans), while total deposits of $7.5 billion at June 30, 2025, decreased $31 million from March 31, 2025, including a $99 million decrease in brokered deposits partly offset by a $68 million increase in customer (core) deposits. Long-term borrowings decreased $22 million from the prior quarter due to the redemption of a subordinated note issuance. Total capital was $1.2 billion at June 30, 2025, an increase of $7 million over March 31, 2025, with solid earnings and favorable movements in the securities portfolio market valuation partly offset by common stock repurchases and the quarterly common stock dividend.

Asset Quality

Nonperforming assets were $29 million and represented 0.32% of total assets at June 30, 2025, down slightly from 0.33% of total assets at March 31, 2025 and 0.34% of total assets at June 30, 2024. The allowance for credit losses-loans was $68 million and represented 1.00% of total loans at June 30, 2025, compared to $67 million (or 1.00% of total loans) at March 31, 2025, and $65 million (or 1.00% of total loans) at June 30, 2024. Asset quality trends remain solid and loan net charge-offs were negligible.

Income Statement Review - Quarter

Net income was $36 million for second quarter 2025, compared to net income of $33 million for first quarter 2025.

Net interest income was $75 million for second quarter 2025, $4 million higher than first quarter 2025, primarily due to solid loan growth. Interest income increased $5 million between the sequential quarters, while interest expense increased $1 million. The net interest margin for second quarter 2025 was 3.72%, up 14 bps from 3.58% for first quarter 2025. The yield on interest-earning assets increased 15 bps (to 5.82%), while the cost of interest-bearing liabilities for second quarter 2025 increased 3 bps (to 2.86%).

Noninterest income of $21 million for second quarter 2025 increased $2 million from first quarter 2025, mostly due to seasonal improvements in net mortgage income and favorable market valuations on the nonqualified deferred compensation plan assets. Wealth income decreased $0.2 million, while card interchange income increased $0.4 million.

Noninterest expense of $50 million for second quarter 2025 increased $2 million from first quarter 2025. Personnel expense increased $3 million from higher incentives (commensurate with solid quarterly earnings) and higher market valuations on the nonqualified deferred compensation plan liabilities, while non-personnel related expenses combined decreased $1 million (mostly lower marketing).

About Nicolet Bankshares, Inc.

Nicolet Bankshares, Inc. is the bank holding company of Nicolet National Bank, a growing, full-service, community bank providing services ranging from commercial, agricultural and consumer banking to wealth management and retirement plan services. Founded in Green Bay in 2000, Nicolet National Bank operates branches primarily in Wisconsin, Michigan, and Minnesota. More information can be found at .

Use of Non-GAAP Financial Measures

This communication contains non-GAAP financial measures, such as non-GAAP adjusted net income, non-GAAP adjusted earnings per diluted common share, tangible book value per common share, return on average tangible common equity, and tangible common equity to tangible assets. Management believes such measures to be helpful to management, investors and others in understanding Nicolet’s results of operations and financial position. When non-GAAP financial measures are used, the comparable GAAP financial measures, as well as the reconciliation of the non-GAAP measures to the GAAP financial measures, are provided. See “Reconciliation of Non-GAAP Financial Measures (Unaudited)� below. The non-GAAP net income measure and related reconciliation provide information useful to investors in understanding the operating performance and trends of Nicolet and also aid investors in comparing Nicolet’s financial performance to the financial performance of peer banks. Management considers non-GAAP financial ratios to be critical metrics with which to analyze and evaluate financial condition and capital strengths. While non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP.

Nicolet Bankshares, Inc.

Consolidated Balance Sheets (Unaudited)

(In thousands, except share data)

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

Assets

Cash and due from banks

$

129,607

$

105,085

$

115,943

$

124,076

$

109,674

Interest-earning deposits

293,031

467,095

420,104

303,908

298,856

Cash and cash equivalents

422,638

572,180

536,047

427,984

408,530

Securities available for sale, at fair value

849,253

838,105

806,415

825,907

799,937

Other investments

59,594

58,627

62,125

63,632

64,720

Loans held for sale

9,955

8,092

7,637

11,121

9,450

Loans

6,839,141

6,745,598

6,626,584

6,556,840

6,529,134

Allowance for credit losses - loans

(68,408

)

(67,480

)

(66,322

)

(65,785

)

(65,414

)

Loans, net

6,770,733

6,678,118

6,560,262

6,491,055

6,463,720

Premises and equipment, net

123,723

125,274

126,979

123,585

120,988

Bank owned life insurance (“BOLI�)

189,342

187,902

186,448

185,011

171,972

Goodwill and other intangibles, net

385,107

386,588

388,140

389,727

391,421

Accrued interest receivable and other assets

120,464

120,336

122,742

119,096

126,279

Total assets

$

8,930,809

$

8,975,222

$

8,796,795

$

8,637,118

$

8,557,017

Liabilities and Stockholders' Equity

Liabilities:

Noninterest-bearing demand deposits

$

1,800,335

$

1,689,129

$

1,791,228

$

1,839,617

$

1,764,806

Interest-bearing deposits

5,741,338

5,883,061

5,612,456

5,420,380

5,476,272

Total deposits

7,541,673

7,572,190

7,403,684

7,259,997

7,241,078

Long-term borrowings

134,340

156,563

161,387

161,210

162,433

Accrued interest payable and other liabilities

64,698

63,201

58,826

66,584

62,093

Total liabilities

7,740,711

7,791,954

7,623,897

7,487,791

7,465,604

Stockholders' Equity:

Common stock

149

152

154

151

150

Additional paid-in capital

601,625

630,340

655,540

647,934

639,159

Retained earnings

625,243

594,068

565,772

535,638

507,366

Accumulated other comprehensive income (loss)

(36,919

)

(41,292

)

(48,568

)

(34,396

)

(55,262

)

Total stockholders' equity

1,190,098

1,183,268

1,172,898

1,149,327

1,091,413

Total liabilities and stockholders' equity

$

8,930,809

$

8,975,222

$

8,796,795

$

8,637,118

$

8,557,017

Common shares outstanding

14,924,086

15,149,341

15,356,785

15,104,381

14,945,598

Nicolet Bankshares, Inc.

Consolidated Statements of Income (Unaudited)

For the Three Months Ended

For the Six Months Ended

(In thousands, except per share data)

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Interest income:

Loans, including loan fees

$

105,976

$

100,666

$

100,605

$

100,824

$

97,975

$

206,642

$

191,623

Taxable investment securities

6,027

5,560

5,369

5,211

5,056

11,587

9,613

Tax-exempt investment securities

1,017

1,049

1,073

1,095

1,152

2,066

2,390

Other interest income

4,618

5,466

5,787

5,492

4,695

10,084

9,283

Total interest income

117,638

112,741

112,834

112,622

108,878

230,379

212,909

Interest expense:

Deposits

40,472

39,465

39,138

42,060

41,386

79,937

80,376

Short-term borrowings

2

Long-term borrowings

2,057

2,070

2,146

2,194

2,150

4,127

4,384

Total interest expense

42,529

41,535

41,284

44,256

43,536

84,064

84,760

Net interest income

75,109

71,206

71,550

68,366

65,342

146,315

128,149

Provision for credit losses

1,050

1,500

1,000

750

1,350

2,550

2,100

Net interest income after provision for credit losses

74,059

69,706

70,550

67,616

63,992

143,765

126,049

Noninterest income:

Wealth management fee income

6,811

6,975

7,208

7,085

6,674

13,786

13,159

Mortgage income, net

2,907

1,926

3,326

2,853

2,634

4,833

3,998

Service charges on deposit accounts

1,962

2,025

1,877

1,913

1,813

3,987

3,394

Card interchange income

3,699

3,337

3,541

3,564

3,458

7,036

6,556

BOLI income

1,429

1,420

1,421

1,455

1,225

2,849

2,572

Asset gains (losses), net

(199

)

(354

)

510

1,177

616

(553

)

2,525

Deferred compensation plan asset market valuations

1,437

45

(192

)

1,162

169

1,482

228

LSR income, net

950

1,057

1,064

1,090

1,117

2,007

2,251

Other noninterest income

1,637

1,792

2,103

2,079

1,903

3,429

4,348

Total noninterest income

20,633

18,223

20,858

22,378

19,609

38,856

39,031

Noninterest expense:

Personnel expense

29,114

26,521

26,682

28,937

26,285

55,635

52,795

Occupancy, equipment and office

9,104

9,330

8,685

8,826

8,681

18,434

17,625

Business development and marketing

1,593

2,100

2,325

1,823

2,040

3,693

4,182

Data processing

4,682

4,525

4,668

4,535

4,281

9,207

8,551

Intangibles amortization

1,481

1,552

1,587

1,694

1,762

3,033

3,595

FDIC assessments

1,029

940

990

990

990

1,969

2,023

Other noninterest expense

2,916

2,819

3,268

2,343

2,814

5,735

5,229

Total noninterest expense

49,919

47,787

48,205

49,148

46,853

97,706

94,000

Income before income tax expense

44,773

40,142

43,203

40,846

36,748

84,915

71,080

Income tax expense

8,738

7,550

8,723

8,330

7,475

16,288

14,017

Net income

$

36,035

$

32,592

$

34,480

$

32,516

$

29,273

$

68,627

$

57,063

Earnings per common share:

Basic

$

2.40

$

2.14

$

2.25

$

2.16

$

1.96

$

4.53

$

3.82

Diluted

$

2.34

$

2.08

$

2.19

$

2.10

$

1.92

$

4.42

$

3.74

Common shares outstanding:

Basic weighted average

15,029

15,256

15,297

15,052

14,937

15,142

14,922

Diluted weighted average

15,431

15,647

15,710

15,479

15,276

15,538

15,263

Nicolet Bankshares, Inc.

Consolidated Financial Summary (Unaudited)

For the Three Months Ended

For the Six Months Ended

(In thousands, except share & per share data)

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Selected Average Balances:

Loans

$

6,833,236

$

6,710,206

$

6,581,059

$

6,542,532

$

6,496,732

$

6,772,060

$

6,447,785

Investment securities

900,469

886,010

884,376

873,212

881,190

893,280

882,982

Interest-earning assets

8,140,178

8,078,997

7,946,309

7,824,773

7,733,097

8,109,756

7,681,109

Cash and cash equivalents

423,272

497,865

493,237

431,632

374,176

460,363

369,276

Goodwill and other intangibles, net

385,735

387,260

388,824

390,453

392,171

386,494

393,066

Total assets

8,909,653

8,849,412

8,716,611

8,596,812

8,481,186

8,879,698

8,430,891

Deposits

7,504,224

7,446,107

7,314,632

7,247,321

7,183,777

7,475,325

7,148,373

Interest-bearing liabilities

5,972,117

5,953,083

5,667,803

5,653,259

5,658,642

5,962,651

5,584,262

Stockholders� equity (common)

1,183,316

1,178,868

1,163,477

1,118,242

1,070,379

1,181,104

1,059,487

Selected Ratios: (1)

Book value per common share

$

79.74

$

78.11

$

76.38

$

76.09

$

73.03

$

79.74

$

73.03

Tangible book value per common share (2)

$

53.94

$

52.59

$

51.10

$

50.29

$

46.84

$

53.94

$

46.84

Return on average assets

1.62

%

1.49

%

1.57

%

1.50

%

1.39

%

1.56

%

1.36

%

Return on average common equity

12.21

11.21

11.79

11.57

11.00

11.72

10.83

Return on average tangible common equity (2)

18.12

16.70

17.71

17.77

17.36

17.42

17.22

Average equity to average assets

13.28

13.32

13.35

13.01

12.62

13.30

12.57

Stockholders� equity to assets

13.33

13.18

13.33

13.31

12.75

13.33

12.75

Tangible common equity to tangible assets (2)

9.42

9.28

9.33

9.21

8.57

9.42

8.57

Net interest margin *

3.72

3.58

3.61

3.51

3.42

3.65

3.37

Efficiency ratio

51.79

52.94

52.17

54.57

55.24

52.34

56.75

Effective tax rate

19.52

18.81

20.19

20.39

20.34

19.18

19.72

Selected Asset Quality Information:

Nonaccrual loans

$

27,735

$

28,325

$

28,419

$

25,565

$

27,838

$

27,735

$

27,838

Other real estate owned

881

946

693

859

1,147

881

1,147

Nonperforming assets

$

28,616

$

29,271

$

29,112

$

26,424

$

28,985

$

28,616

$

28,985

Net loan charge-offs (recoveries)

$

372

$

342

$

363

$

379

$

283

$

714

$

296

Allowance for credit losses-loans to loans

1.00

%

1.00

%

1.00

%

1.00

%

1.00

%

1.00

%

1.00

%

Net charge-offs to average loans (1)

0.02

0.02

0.02

0.02

0.02

0.02

0.01

Nonperforming loans to total loans

0.41

0.42

0.43

0.39

0.43

0.41

0.43

Nonperforming assets to total assets

0.32

0.33

0.33

0.31

0.34

0.32

0.34

Stock Repurchase Information: (3)

Common stock repurchased ($)

$

29,989

$

26,047

$

10,137

$

$

$

56,036

$

Common stock repurchased (shares)

257,402

233,207

92,440

490,609

* During fourth quarter 2024, Nicolet changed the annualization methodology utilized for the calculation of selected net interest margin components from actual/360 to actual/actual to be more consistent with the methodology typically used by peer banks and to cause quarterly results to be more consistent with annual results. Prior periods have been restated for this change in methodology. There was no change to the reported average balances or interest recognized.

(1)

Income statement-related ratios for partial-year periods are annualized.

(2)

See Reconciliation of Non-GAAP Financial Measures below for a reconciliation of these financial measures.

(3)

Reflects common stock repurchased under board of director authorizations for the common stock repurchase program.

Nicolet Bankshares, Inc.

Consolidated Loan & Deposit Metrics (Unaudited)

(In thousands)

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

Period End Loan Composition

Commercial & industrial

$

1,412,621

$

1,409,320

$

1,319,763

$

1,351,516

$

1,358,152

Owner-occupied commercial real estate (“CRE�)

963,278

949,107

940,367

920,533

941,137

Agricultural

1,346,924

1,329,807

1,322,038

1,261,152

1,224,885

Commercial

3,722,823

3,688,234

3,582,168

3,533,201

3,524,174

CRE investment

1,231,423

1,225,490

1,221,826

1,226,982

1,198,020

Construction & land development

298,122

273,007

239,694

231,694

247,565

Commercial real estate

1,529,545

1,498,497

1,461,520

1,458,676

1,445,585

Commercial-based loans

5,252,368

5,186,731

5,043,688

4,991,877

4,969,759

Residential construction

88,152

91,321

96,110

85,811

90,904

Residential first mortgage

1,205,841

1,194,116

1,196,158

1,194,574

1,190,790

Residential junior mortgage

249,406

235,096

234,634

223,456

218,512

Residential real estate

1,543,399

1,520,533

1,526,902

1,503,841

1,500,206

Retail & other

43,374

38,334

55,994

61,122

59,169

Retail-based loans

1,586,773

1,558,867

1,582,896

1,564,963

1,559,375

Total loans

$

6,839,141

$

6,745,598

$

6,626,584

$

6,556,840

$

6,529,134

Period End Deposit Composition

Noninterest-bearing demand

$

1,800,335

$

1,689,129

$

1,791,228

$

1,839,617

$

1,764,806

Interest-bearing demand

1,266,507

1,239,075

1,168,560

1,035,593

1,093,621

Money market

1,900,639

1,988,648

1,942,367

1,928,977

1,963,559

Savings

805,300

794,223

774,707

763,024

762,529

Time

1,768,892

1,861,115

1,726,822

1,692,786

1,656,563

Total deposits

$

7,541,673

$

7,572,190

$

7,403,684

$

7,259,997

$

7,241,078

Brokered transaction accounts

$

307,527

$

249,537

$

163,580

$

159,547

$

250,109

Brokered time deposits

450,948

607,725

586,852

549,907

557,657

Total brokered deposits

$

758,475

$

857,262

$

750,432

$

709,454

$

807,766

Customer transaction accounts

$

5,465,254

$

5,461,538

$

5,513,282

$

5,407,664

$

5,334,406

Customer time deposits

1,317,944

1,253,390

1,139,970

1,142,879

1,098,906

Total customer deposits (core)

$

6,783,198

$

6,714,928

$

6,653,252

$

6,550,543

$

6,433,312

Nicolet Bankshares, Inc.

Net Interest Income and Net Interest Margin Analysis (Unaudited)

For the Three Months Ended

June 30, 2025

March 31, 2025

June 30, 2024

Average

Average

Average

Average

Average

Average

(In thousands)

Balance

Interest

Rate *

Balance

Interest

Rate *

Balance

Interest

Rate *

ASSETS

Total loans (1) (2)

$

6,833,236

$

106,103

6.23

%

$

6,710,206

$

100,804

6.08

%

$

6,496,732

$

98,086

6.07

%

Investment securities (2)

900,469

7,371

3.27

%

886,010

6,951

3.14

%

881,190

6,579

2.99

%

Other interest-earning assets

406,473

4,618

4.56

%

482,781

5,466

4.58

%

355,175

4,695

5.31

%

Total interest-earning assets

8,140,178

$

118,092

5.82

%

8,078,997

$

113,221

5.67

%

7,733,097

$

109,360

5.68

%

Other assets, net

769,475

770,415

748,089

Total assets

$

8,909,653

$

8,849,412

$

8,481,186

LIABILITIES AND STOCKHOLDERS' EQUITY

Interest-bearing core deposits

$

5,001,714

$

31,677

2.54

%

$

5,001,535

$

30,783

2.50

%

$

4,665,195

$

31,713

2.73

%

Brokered deposits

814,789

8,795

4.33

%

790,460

8,682

4.45

%

831,100

9,673

4.68

%

Total interest-bearing deposits

5,816,503

40,472

2.79

%

5,791,995

39,465

2.76

%

5,496,295

41,386

3.03

%

Wholesale funding

155,614

2,057

5.30

%

161,088

2,070

5.21

%

162,347

2,150

5.33

%

Total interest-bearing liabilities

5,972,117

$

42,529

2.86

%

5,953,083

$

41,535

2.83

%

5,658,642

$

43,536

3.09

%

Noninterest-bearing demand deposits

1,687,721

1,654,112

1,687,482

Other liabilities

66,499

63,349

64,683

Stockholders' equity

1,183,316

1,178,868

1,070,379

Total liabilities and stockholders' equity

$

8,909,653

$

8,849,412

$

8,481,186

Net interest income and rate spread

$

75,563

2.96

%

$

71,686

2.84

%

$

65,824

2.59

%

Net interest margin

3.72

%

3.58

%

3.42

%

Loan purchase accounting accretion (3)

$

1,475

0.09

%

$

1,475

0.09

%

$

1,527

0.08

%

Loan nonaccrual interest (3)

$

(26

)

0.00

%

$

(304

)

(0.02

)%

$

329

0.02

%

For the Six Months Ended

June 30, 2025

June 30, 2024

Average

Average

Average

Average

(In thousands)

Balance

Interest

Rate *

Balance

Interest

Rate *

ASSETS

Total loans (1) (2)

$

6,772,060

$

206,907

6.15

%

$

6,447,785

$

191,830

5.98

%

Investment securities (2)

893,280

14,322

3.21

%

882,982

12,776

2.89

%

Other interest-earning assets

444,416

10,084

4.57

%

350,342

9,283

5.32

%

Total interest-earning assets

8,109,756

$

231,313

5.74

%

7,681,109

$

213,889

5.59

%

Other assets, net

769,942

749,782

Total assets

$

8,879,698

$

8,430,891

LIABILITIES AND STOCKHOLDERS' EQUITY

Interest-bearing core deposits

$

5,001,624

$

62,460

2.52

%

$

4,664,932

$

62,969

2.71

%

Brokered deposits

802,691

17,477

4.39

%

755,612

17,407

4.63

%

Total interest-bearing deposits

5,804,315

79,937

2.78

%

5,420,544

80,376

2.98

%

Wholesale funding

158,336

4,127

5.26

%

163,718

4,384

5.38

%

Total interest-bearing liabilities

5,962,651

$

84,064

2.84

%

5,584,262

$

84,760

3.05

%

Noninterest-bearing demand deposits

1,671,010

1,727,829

Other liabilities

64,933

59,313

Stockholders' equity

1,181,104

1,059,487

Total liabilities and stockholders' equity

$

8,879,698

$

8,430,891

Net interest income and rate spread

$

147,249

2.90

%

$

129,129

2.54

%

Net interest margin

3.65

%

3.37

%

Loan purchase accounting accretion (3)

$

2,950

0.09

%

$

3,055

0.08

%

Loan nonaccrual interest (3)

$

(330

)

(0.01

)%

$

88

%

* During fourth quarter 2024, Nicolet changed the annualization methodology utilized for the calculation of selected net interest margin components from actual/360 to actual/actual to be more consistent with the methodology typically used by peer banks and to cause quarterly results to be more consistent with annual results. Prior periods have been restated for this change in methodology. There was no change to the reported average balances or interest recognized.

(1)

Nonaccrual loans and loans held for sale are included in the daily average loan balances outstanding.

(2)

The yield on tax-exempt loans and tax-exempt investment securities is computed on a tax-equivalent basis using a federal tax rate of 21%, and adjusted for the disallowance of interest expense.

(3)

Loan purchase accounting accretion and Loan nonaccrual interest included in Total loans interest above, and the related impact to net interest margin.

Nicolet Bankshares, Inc.

Reconciliation of Non-GAAP Financial Measures (Unaudited)

For the Three Months Ended

For the Six Months Ended

(In thousands, except per share data)

6/30/2025

3/31/2025

12/31/2024

9/30/2024

6/30/2024

6/30/2025

6/30/2024

Adjusted net income reconciliation: (1)

Net income (GAAP)

$

36,035

$

32,592

$

34,480

$

32,516

$

29,273

$

68,627

$

57,063

Adjustments:

Assets (gains) losses, net (2)

199

354

(510

)

(1,177

)

(616

)

553

(2,525

)

Adjustments subtotal

199

354

(510

)

(1,177

)

(616

)

553

(2,525

)

Tax on Adjustments (3)

39

69

(99

)

(230

)

(120

)

108

(492

)

Adjusted net income (Non-GAAP)

$

36,195

$

32,877

$

34,069

$

31,569

$

28,777

$

69,072

$

55,030

Diluted earnings per common share:

Diluted earnings per common share (GAAP)

$

2.34

$

2.08

$

2.19

$

2.10

$

1.92

$

4.42

$

3.74

Adjusted Diluted earnings per common share (Non-GAAP)

$

2.35

$

2.10

$

2.17

$

2.04

$

1.88

$

4.45

$

3.61

Tangible assets: (4)

Total assets

$

8,930,809

$

8,975,222

$

8,796,795

$

8,637,118

$

8,557,017

Goodwill and other intangibles, net

385,107

386,588

388,140

389,727

391,421

Tangible assets

$

8,545,702

$

8,588,634

$

8,408,655

$

8,247,391

$

8,165,596

Tangible common equity: (4)

Stockholders� equity (common)

$

1,190,098

$

1,183,268

$

1,172,898

$

1,149,327

$

1,091,413

Goodwill and other intangibles, net

385,107

386,588

388,140

389,727

391,421

Tangible common equity

$

804,991

$

796,680

$

784,758

$

759,600

$

699,992

Tangible average common equity: (4)

Average stockholders� equity (common)

$

1,183,316

$

1,178,868

$

1,163,477

$

1,118,242

$

1,070,379

$

1,181,104

$

1,059,487

Average goodwill and other intangibles, net

385,735

387,260

388,824

390,453

392,171

386,494

393,066

Average tangible common equity

$

797,581

$

791,608

$

774,653

$

727,789

$

678,208

$

794,610

$

666,421

Note: Numbers may not sum due to rounding.

(1)

The adjusted net income measure and related reconciliation provide information useful to investors in understanding the operating performance and trends of Nicolet and also to aid investors in the comparison of Nicolet’s financial performance to the financial performance of peer banks.

(2)

Includes the gains / (losses) on other assets and investments.

(3)

Assumes an effective tax rate of 19.5%.

(4)

The ratios of tangible book value per common share, return on average tangible common equity, and tangible common equity to tangible assets exclude goodwill and other intangibles, net. These financial ratios have been included as they are considered to be critical metrics with which to analyze and evaluate financial condition and capital strength.

[email protected]

Source: Nicolet Bankshares, Inc.

Nicolet Bankshar

NYSE:NIC

NIC Rankings

NIC Latest News

NIC Latest SEC Filings

NIC Stock Data

1.95B
13.11M
11.77%
51.95%
1.75%
Banks - Regional
National Commercial Banks
United States
GREEN BAY