Nicolet Bankshares, Inc. Announces 2024 Results

• Net income $34 million for fourth quarter 2024, compared to net income of $33 million in prior quarter, and net income of $31 million for fourth quarter 2023
• Net income of $124 million or adjusted net income (non-GAAP) of $121 million for 2024, compared to net income of $62 million or adjusted net income (non-GAAP) of $101 million for 2023
• Net interest margin of 3.47% for full year 2024 improved 29 bps over 2023
• Tangible common equity to tangible assets increased to 9.33% at year end 2024 due to strong core earnings
• Solid year-over-year asset growth of $328 million (4%) to $8.8 billion

GREEN BAY, Wis.--(BUSINESS WIRE)-- Nicolet Bankshares, Inc. (NYSE: NIC) (“Nicolet”) announced fourth quarter 2024 net income of $34 million and earnings per diluted common share of $2.19, compared to net income of $33 million and earnings per diluted common share of $2.10 for third quarter 2024, and net income of $31 million and earnings per diluted common share of $2.02 for fourth quarter 2023. Net income for the year ended December 31, 2024 was $124 million and earnings per diluted common share of $8.05, compared to net income of $62 million and earnings per diluted common share of $4.08 for the year ended December 31, 2023.

Net income reflected certain non-core items and the related tax effect of each, including the first quarter 2023 balance sheet repositioning and third quarter 2023 change in Wisconsin state tax law (as detailed in the Reconciliation of Non-GAAP Financial Measures table below), as well as gains / (losses) on other assets and investments in all periods. For the year ended December 31, 2024, these non-core items positively impacted earnings per diluted common share $0.22, and negatively impacted earnings per diluted common share $2.64 for the year ended December 31, 2023.

“I am pleased to report Nicolet produced its best quarterly earnings in its 24-year history, which caps off a record year for our Company,” said Mike Daniels, Chairman, President, and CEO of Nicolet. “While we always are finding ways to improve, our 2024 financial results were impressive across the board. In addition to record profitability, we also saw a continued improvement in our net interest margin, solid loan and deposit growth, and are continuing to build capital that strengthens an already solid balance sheet. I am extremely proud of our team for making this year possible, and am excited by the opportunities before us in the years to come.”

“I believe 2025 is exciting for Nicolet,” Daniels continued. “Given our strong capital levels coupled with continued earnings performance that likely places us in the top quartile, if not decile, of performance among community banks, we think all organic and acquisition options remain on the table in the coming year. The focus will always be to take care of our current customers, and to continue to win business one customer at a time, but we hope to return to the M&A market in 2025 given our proven ability to create substantial shareholder value through acquisitions. The increase in bank valuations, likely change in the bank regulatory environment, and a resilient economy that looks to continue for the foreseeable future has led to an increase in M&A conversations, albeit in the early stages. In the meantime, we’ve been making one of the best acquisitions we can make by acquiring our own stock through share repurchases, which we have begun again this past quarter and will likely continue to some degree until we can find a better use of our capital. Whether we deploy capital through those share repurchases, or through M&A, increasing the dividend, funding organic growth, preserving capital, or all the above, the fundamental strength of our franchise, which is driven by 950 individuals that show up and care every day, afford us that luxury.”

Balance Sheet Review

At December 31, 2024, period end assets were $8.8 billion, an increase of $160 million (2%) from September 30, 2024, mostly from loan growth and higher cash balances. Total loans increased $70 million from September 30, 2024, mostly in agricultural loans. Total deposits of $7.4 billion at December 31, 2024, increased $144 million from September 30, 2024, the net of a $48 million decrease in noninterest-bearing demand and a $192 million increase in interest-bearing deposits. Total capital was $1.2 billion at December 31, 2024, an increase of $24 million over September 30, 2024, with solid earnings and stock option exercises partly offset by the quarterly common stock dividend and unfavorable movements in the securities portfolio market valuation.

Asset Quality

Nonperforming assets were $29 million and represented 0.33% of total assets at December 31, 2024, compared to $26 million or 0.31% of total assets at September 30, 2024, and $28 million or 0.33% of total assets at December 31, 2023. The allowance for credit losses-loans was $66 million and represented 1.00% of total loans at December 31, 2024, compared to $66 million (or 1.00% of total loans) at September 30, 2024, and $64 million (or 1.00% of total loans) at December 31, 2023. Asset quality trends remain solid and loan net charge-offs were negligible.

Income Statement Review - Year

Net income was $124 million and adjusted net income (non-GAAP) was $121 million for the year ended December 31, 2024, compared to net income of $62 million and adjusted net income (non-GAAP) of $101 million for the year ended December 31, 2023.

Net interest income was $268 million for the year ended December 31, 2024, up $27 million from the year ended December 31, 2023. Interest income increased $56 million mostly due to the repricing of new and renewed loans in a higher interest rate environment, as well as solid loan growth, while interest expense increased $29 million due to both higher average balances and higher rates. The net interest margin for 2024 was 3.47%, up 29 bps from 3.18% for 2023. The yield on interest-earning assets increased 64 bps (to 5.66%) mostly due to higher average rates from the repricing of the loan portfolio, while the cost of funds increased 38 bps (to 3.03%) for 2024.

Noninterest income of $82 million for full year 2024 increased $46 million over full year 2023, significantly impacted by the 2023 balance sheet repositioning noted above. Excluding net asset gains (losses), noninterest income for 2024 was $78 million, a $9 million increase over 2023, with growth in most noninterest income categories. Wealth income increased $4 million on growth in assets under management (due to both net new accounts and positive market value changes), while net mortgage income grew $3 million mostly from higher gains on sale.

Noninterest expense of $191 million for full year 2024 increased $5 million over full year 2023. Personnel expense increased $9 million over 2023, including higher incentives commensurate with solid earnings as well as annual merit increases between the years. Non-personnel expenses combined decreased $4 million from full year 2023 mostly from lower data processing, as 2023 included a $3 million early contract termination charge.

Income tax expense was $31 million (effective tax rate of 20.03%) for the year ended December 31, 2024, compared to $25 million (effective tax rate of 28.99%) for the year ended December 31, 2023. The change in income tax expense was due to higher pretax income, partly offset by the impact of the 2023 Wisconsin tax law change noted above.

Income Statement Review - Quarter

Net income was $34 million for fourth quarter 2024, compared to net income of $33 million for third quarter 2024.

Net interest income was $72 million for fourth quarter 2024, up $3 million from third quarter 2024, due a reduction in interest expense from lower deposit rates. The net interest margin for fourth quarter 2024 was 3.61%, up 10 bps from 3.51% for third quarter 2024. The yield on interest-earning assets decreased 8 bps (to 5.68%) due to the impact of recent Federal Reserve interest reductions on new and variable rate assets, while the cost of funds decreased 21 bps (to 2.90%) for fourth quarter 2024 due to lower deposit costs.

Noninterest income of $21 million for fourth quarter 2024 decreased $2 million from third quarter 2024, mostly due to unfavorable changes in the deferred compensation plan asset market valuations. Wealth income increased $0.1 million, while net mortgage income grew $0.5 million.

Noninterest expense of $48 million for fourth quarter 2024 decreased $1 million from third quarter 2024. Personnel expense decreased $2 million from third quarter 2024, mostly due to the offsetting market value change in the deferred compensation plan liabilities. Non-personnel expenses combined increased $1 million from third quarter 2024 on higher marketing (due to donations to support capital campaigns within our communities) and higher other noninterest expense (mostly legal and professional fees).

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 www.nicoletbank.com.

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)		12/31/2024				9/30/2024				6/30/2024				3/31/2024				12/31/2023
Assets
Cash and due from banks		$	115,943			$	124,076			$	109,674			$	81,677			$	129,898
Interest-earning deposits			420,104				303,908				298,856				345,747				361,533
Cash and cash equivalents			536,047				427,984				408,530				427,424				491,431
Certificates of deposit in other banks			980				3,189				3,924				5,639				6,374
Securities available for sale, at fair value			806,415				825,907				799,937				803,963				802,573
Other investments			61,145				60,443				60,796				60,464				57,560
Loans held for sale			7,637				11,121				9,450				5,022				4,160
Loans			6,626,584				6,556,840				6,529,134				6,397,617				6,353,942
Allowance for credit losses - loans			(66,322	)			(65,785	)			(65,414	)			(64,347	)			(63,610	)
Loans, net			6,560,262				6,491,055				6,463,720				6,333,270				6,290,332
Premises and equipment, net			126,979				123,585				120,988				119,962				118,756
Bank owned life insurance (“BOLI”)			186,448				185,011				171,972				170,746				169,392
Goodwill and other intangibles, net			388,140				389,727				391,421				393,183				394,366
Accrued interest receivable and other assets			122,742				119,096				126,279				126,989				133,734
Total assets		$	8,796,795			$	8,637,118			$	8,557,017			$	8,446,662			$	8,468,678
Liabilities and Stockholders' Equity
Liabilities:
Noninterest-bearing demand deposits		$	1,791,228			$	1,839,617			$	1,764,806			$	1,665,229			$	1,958,709
Interest-bearing deposits			5,612,456				5,420,380				5,476,272				5,500,503				5,239,091
Total deposits			7,403,684				7,259,997				7,241,078				7,165,732				7,197,800
Long-term borrowings			161,387				161,210				162,433				162,257				166,930
Accrued interest payable and other liabilities			58,826				66,584				62,093				55,018				64,941
Total liabilities			7,623,897				7,487,791				7,465,604				7,383,007				7,429,671
Stockholders' Equity:
Common stock			154				151				150				149				149
Additional paid-in capital			655,540				647,934				639,159				636,621				633,770
Retained earnings			565,772				535,638				507,366				482,295				458,261
Accumulated other comprehensive income (loss)			(48,568	)			(34,396	)			(55,262	)			(55,410	)			(53,173	)
Total stockholders' equity			1,172,898				1,149,327				1,091,413				1,063,655				1,039,007
Total liabilities and stockholders' equity		$	8,796,795			$	8,637,118			$	8,557,017			$	8,446,662			$	8,468,678
Common shares outstanding			15,356,785				15,104,381				14,945,598				14,930,549				14,894,209

Nicolet Bankshares, Inc.
Consolidated Statements of Income (Unaudited)
		For the Three Months Ended																For the Years Ended
(In thousands, except per share data)		12/31/2024				9/30/2024			6/30/2024			3/31/2024			12/31/2023			12/31/2024			12/31/2023
Interest income:
Loans, including loan fees		$	100,605			$	100,824		$	97,975		$	93,648		$	90,265		$	393,052		$	341,155
Taxable investment securities			5,369				5,211			5,056			4,557			4,737			20,193			18,182
Tax-exempt investment securities			1,073				1,095			1,152			1,238			1,394			4,558			6,031
Other interest income			5,787				5,492			4,695			4,588			7,149			20,562			17,494
Total interest income			112,834				112,622			108,878			104,031			103,545			438,365			382,862
Interest expense:
Deposits			39,138				42,060			41,386			38,990			36,583			161,574			125,824
Short-term borrowings			—				2			—			—			—			2			4,794
Long-term borrowings			2,146				2,194			2,150			2,234			2,680			8,724			10,728
Total interest expense			41,284				44,256			43,536			41,224			39,263			170,300			141,346
Net interest income			71,550				68,366			65,342			62,807			64,282			268,065			241,516
Provision for credit losses			1,000				750			1,350			750			1,000			3,850			4,990
Net interest income after provision for credit losses			70,550				67,616			63,992			62,057			63,282			264,215			236,526
Noninterest income:
Wealth management fee income			7,208				7,085			6,674			6,485			6,308			27,452			23,747
Mortgage income, net			3,326				2,853			2,634			1,364			1,856			10,177			7,164
Service charges on deposit accounts			1,877				1,913			1,813			1,581			1,475			7,184			5,976
Card interchange income			3,541				3,564			3,458			3,098			3,306			13,661			12,991
BOLI income			1,421				1,455			1,225			1,347			1,161			5,448			4,524
Asset gains (losses), net			510				1,177			616			1,909			5,947			4,212			(32,808	)
Deferred compensation plan asset market valuations			(192	)			1,162			169			59			949			1,198			1,937
LSR income, net			1,064				1,090			1,117			1,134			1,027			4,405			4,425
Other noninterest income			2,103				2,079			1,903			2,445			2,405			8,530			8,016
Total noninterest income			20,858				22,378			19,609			19,422			24,434			82,267			35,972
Noninterest expense:
Personnel expense			26,682				28,937			26,285			26,510			26,937			108,414			99,109
Occupancy, equipment and office			8,685				8,826			8,681			8,944			9,567			35,136			36,222
Business development and marketing			2,325				1,823			2,040			2,142			1,854			8,330			7,790
Data processing			4,668				4,535			4,281			4,270			7,043			17,754			19,892
Intangibles amortization			1,587				1,694			1,762			1,833			1,842			6,876			8,072
FDIC assessments			990				990			990			1,033			950			4,003			3,999
Merger-related expense			—				—			—			—			—			—			189
Other noninterest expense			3,268				2,343			2,814			2,415			2,103			10,840			10,593
Total noninterest expense			48,205				49,148			46,853			47,147			50,296			191,353			185,866
Income before income tax expense			43,203				40,846			36,748			34,332			37,420			155,129			86,632
Income tax expense			8,723				8,330			7,475			6,542			6,759			31,070			25,116
Net income		$	34,480			$	32,516		$	29,273		$	27,790		$	30,661		$	124,059		$	61,516
Earnings per common share:
Basic		$	2.25			$	2.16		$	1.96		$	1.86		$	2.07		$	8.24		$	4.17
Diluted		$	2.19			$	2.10		$	1.92		$	1.82		$	2.02		$	8.05		$	4.08
Common shares outstanding:
Basic weighted average			15,297				15,052			14,937			14,907			14,823			15,049			14,743
Diluted weighted average			15,710				15,479			15,276			15,249			15,142			15,416			15,071

Nicolet Bankshares, Inc.
Consolidated Financial Summary (Unaudited)
		For the Three Months Ended																				For the Years Ended
(In thousands, except share & per share data)		12/31/2024				9/30/2024				6/30/2024				3/31/2024				12/31/2023				12/31/2024				12/31/2023
Selected Average Balances:
Loans		$	6,581,059			$	6,542,532			$	6,496,732			$	6,398,838			$	6,263,971			$	6,505,103			$	6,233,623
Investment securities			884,376				873,212				881,190				884,775				897,437				880,876				1,107,105
Interest-earning assets			7,946,309				7,824,773				7,733,097				7,629,120				7,683,495				7,783,884				7,671,839
Cash and cash equivalents			493,237				431,632				374,176				364,375				558,473				416,109				352,458
Goodwill and other intangibles, net			388,824				390,453				392,171				393,961				395,158				391,343				398,106
Total assets			8,716,611				8,596,812				8,481,186				8,380,595				8,415,169				8,544,419				8,407,562
Deposits			7,314,632				7,247,321				7,183,777				7,112,971				7,189,650				7,215,038				7,087,427
Interest-bearing liabilities			5,667,803				5,653,259				5,658,642				5,509,882				5,358,445				5,622,605				5,336,825
Stockholders’ equity (common)			1,163,477				1,118,242				1,070,379				1,048,596				996,745				1,100,396				979,366
Selected Ratios: (1)
Book value per common share		$	76.38			$	76.09			$	73.03			$	71.24			$	69.76			$	76.38			$	69.76
Tangible book value per common share (2)		$	51.10			$	50.29			$	46.84			$	44.91			$	43.28			$	51.10			$	43.28
Return on average assets			1.57	%			1.50	%			1.39	%			1.33	%			1.45	%			1.45	%			0.73	%
Return on average common equity			11.79				11.57				11.00				10.66				12.20				11.27				6.28
Return on average tangible common equity (2)			17.71				17.77				17.36				17.07				20.22				17.50				10.58
Average equity to average assets			13.35				13.01				12.62				12.51				11.84				12.88				11.65
Stockholders’ equity to assets			13.33				13.31				12.75				12.59				12.27				13.33				12.27
Tangible common equity to tangible assets (2)			9.33				9.21				8.57				8.33				7.98				9.33				7.98
Net interest margin *			3.61				3.51				3.42				3.33				3.35				3.47				3.18
Efficiency ratio			52.17				54.57				55.24				58.34				60.41				54.97				59.50
Effective tax rate			20.19				20.39				20.34				19.06				18.06				20.03				28.99
Selected Asset Quality Information:
Nonaccrual loans		$	28,419			$	25,565			$	27,838			$	26,677			$	26,625			$	28,419			$	26,625
Other real estate owned			693				859				1,147				1,245				1,267				693				1,267
Nonperforming assets		$	29,112			$	26,424			$	28,985			$	27,922			$	27,892			$	29,112			$	27,892
Net loan charge-offs (recoveries)		$	363			$	379			$	283			$	13			$	550			$	1,038			$	869
Allowance for credit losses-loans to loans			1.00	%			1.00	%			1.00	%			1.01	%			1.00	%			1.00	%			1.00	%
Net charge-offs to average loans (1)			0.02				0.02				0.02				0.00				0.03				0.02				0.01
Nonperforming loans to total loans			0.43				0.39				0.43				0.42				0.42				0.43				0.42
Nonperforming assets to total assets			0.33				0.31				0.34				0.33				0.33				0.33				0.33
Stock Repurchase Information: (3)
Common stock repurchased ($)		$	10,137			$	—			$	—			$	—			$	—			$	10,137			$	1,519
Common stock repurchased (shares)			92,440				—				—				—				—				92,440				26,853

* During fourth quarter 2024, Nicolet changed the annualization methodology utilized for the calculation of net interest margin from 30/365 to actual/365 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 the 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)		12/31/2024			9/30/2024			6/30/2024			3/31/2024			12/31/2023
Period End Loan Composition
Commercial & industrial		$	1,319,763		$	1,351,516		$	1,358,152		$	1,307,490		$	1,284,009
Owner-occupied commercial real estate (“CRE”)			940,367			920,533			941,137			955,786			956,594
Agricultural			1,322,038			1,261,152			1,224,885			1,190,371			1,161,531
Commercial			3,582,168			3,533,201			3,524,174			3,453,647			3,402,134
CRE investment			1,221,826			1,226,982			1,198,020			1,188,722			1,142,251
Construction & land development			239,694			231,694			247,565			241,730			310,110
Commercial real estate			1,461,520			1,458,676			1,445,585			1,430,452			1,452,361
Commercial-based loans			5,043,688			4,991,877			4,969,759			4,884,099			4,854,495
Residential construction			96,110			85,811			90,904			84,370			75,726
Residential first mortgage			1,196,158			1,194,574			1,190,790			1,167,069			1,167,109
Residential junior mortgage			234,634			223,456			218,512			206,434			200,884
Residential real estate			1,526,902			1,503,841			1,500,206			1,457,873			1,443,719
Retail & other			55,994			61,122			59,169			55,645			55,728
Retail-based loans			1,582,896			1,564,963			1,559,375			1,513,518			1,499,447
Total loans		$	6,626,584		$	6,556,840		$	6,529,134		$	6,397,617		$	6,353,942
Period End Deposit Composition
Noninterest-bearing demand		$	1,791,228		$	1,839,617		$	1,764,806		$	1,665,229		$	1,958,709
Interest-bearing demand			1,168,560			1,035,593			1,093,621			1,121,030			1,055,520
Money market			1,942,367			1,928,977			1,963,559			2,027,559			1,891,287
Savings			774,707			763,024			762,529			765,084			768,401
Time			1,726,822			1,692,786			1,656,563			1,586,830			1,523,883
Total deposits		$	7,403,684		$	7,259,997		$	7,241,078		$	7,165,732		$	7,197,800
Brokered transaction accounts		$	163,580		$	159,547		$	250,109		$	265,818		$	166,861
Brokered time deposits			586,852			549,907			557,657			517,190			448,582
Total brokered deposits		$	750,432		$	709,454		$	807,766		$	783,008		$	615,443
Customer transaction accounts		$	5,513,282		$	5,407,664		$	5,334,406		$	5,313,085		$	5,507,056
Customer time deposits			1,139,970			1,142,879			1,098,906			1,069,639			1,075,301
Total customer deposits (core)		$	6,653,252		$	6,550,543		$	6,433,312		$	6,382,724		$	6,582,357

Nicolet Bankshares, Inc.
Net Interest Income and Net Interest Margin Analysis (Unaudited)
		For the Three Months Ended
		December 31, 2024										September 30, 2024										December 31, 2023
		Average							Average			Average							Average			Average							Average
(In thousands)		Balance			Interest				Rate *			Balance			Interest				Rate *			Balance			Interest				Rate *
ASSETS
Total loans (1) (2)		$	6,581,059		$	100,759			6.10	%		$	6,542,532		$	100,962			6.14	%		$	6,263,971		$	90,313			5.73	%
Investment securities (2)			884,376			6,795			3.07	%			873,212			6,666			3.05	%			897,437			6,567			2.93	%
Other interest-earning assets			480,874			5,787			4.79	%			409,029			5,492			5.35	%			522,087			7,149			5.44	%
Total interest-earning assets			7,946,309		$	113,341			5.68	%			7,824,773		$	113,120			5.76	%			7,683,495		$	104,029			5.38	%
Other assets, net			770,302										772,039										731,674
Total assets		$	8,716,611									$	8,596,812									$	8,415,169
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing core deposits		$	4,783,675		$	30,754			2.56	%		$	4,723,464		$	32,952			2.78	%		$	4,570,493		$	29,730			2.58	%
Brokered deposits			722,827			8,384			4.61	%			768,058			9,108			4.72	%			601,379			6,853			4.52	%
Total interest-bearing deposits			5,506,502			39,138			2.83	%			5,491,522			42,060			3.05	%			5,171,872			36,583			2.81	%
Wholesale funding			161,301			2,146			5.29	%			161,737			2,196			5.40	%			186,573			2,680			5.70	%
Total interest-bearing liabilities			5,667,803		$	41,284			2.90	%			5,653,259		$	44,256			3.11	%			5,358,445		$	39,263			2.91	%
Noninterest-bearing demand deposits			1,808,130										1,755,799										2,017,778
Other liabilities			77,201										69,512										42,201
Stockholders' equity			1,163,477										1,118,242										996,745
Total liabilities and stockholders' equity		$	8,716,611									$	8,596,812									$	8,415,169
Net interest income and rate spread					$	72,057			2.78	%					$	68,864			2.65	%					$	64,766			2.47	%
Net interest margin									3.61	%									3.51	%									3.35	%
Loan purchase accounting accretion (3)					$	1,475			0.09	%					$	1,527			0.09	%					$	1,587			0.10	%
Loan nonaccrual interest (4)					$	(458	)		(0.03	)%					$	(48	)		0.00	%					$	(327	)		(0.02	)%
		For the Years Ended
		December 31, 2024										December 31, 2023
		Average							Average			Average							Average
(In thousands)		Balance			Interest				Rate *			Balance			Interest				Rate *
ASSETS
Total loans (1) (2)		$	6,505,103		$	393,551			6.05	%		$	6,233,623		$	341,332			5.48	%
Investment securities (2)			880,876			26,237			2.98	%			1,107,105			26,142			2.36	%
Other interest-earning assets			397,905			20,562			5.17	%			331,111			17,494			5.28	%
Total interest-earning assets			7,783,884		$	440,350			5.66	%			7,671,839		$	384,968			5.02	%
Other assets, net			760,535										735,723
Total assets		$	8,544,419									$	8,407,562
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing core deposits		$	4,709,494		$	126,675			2.69	%		$	4,417,426		$	99,673			2.26	%
Brokered deposits			750,499			34,899			4.65	%			615,209			26,151			4.25	%
Total interest-bearing deposits			5,459,993			161,574			2.96	%			5,032,635			125,824			2.50	%
Wholesale funding			162,612			8,726			5.37	%			304,190			15,522			5.10	%
Total interest-bearing liabilities			5,622,605		$	170,300			3.03	%			5,336,825		$	141,346			2.65	%
Noninterest-bearing demand deposits			1,755,045										2,054,792
Other liabilities			66,373										36,579
Stockholders' equity			1,100,396										979,366
Total liabilities and stockholders' equity		$	8,544,419									$	8,407,562
Net interest income and rate spread					$	270,050			2.63	%					$	243,622			2.37	%
Net interest margin									3.47	%									3.18	%
Loan purchase accounting accretion (3)					$	6,057			0.09	%					$	6,496			0.10	%

* During fourth quarter 2024, Nicolet changed the annualization methodology utilized for the calculation of net interest margin from 30/365 to actual/365 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 the 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 included in Total loans interest above, and the related impact to net interest margin.
(4)		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 Years Ended
(In thousands, except per share data)		12/31/2024				9/30/2024				6/30/2024				3/31/2024				12/31/2023				12/31/2024				12/31/2023
Adjusted net income reconciliation: (1)
Net income (GAAP)		$	34,480			$	32,516			$	29,273			$	27,790			$	30,661			$	124,059			$	61,516
Adjustments:
Provision expense (2)			—				—				—				—				—				—				2,340
Assets (gains) losses, net (3)			(510	)			(1,177	)			(616	)			(1,909	)			(5,947	)			(4,212	)			32,808
Merger-related expense			—				—				—				—				—				—				189
Contract termination charge			—				—				—				—				2,689				—				2,689
Adjustments subtotal			(510	)			(1,177	)			(616	)			(1,909	)			(3,258	)			(4,212	)			38,026
Tax on Adjustments (4)			(99	)			(230	)			(120	)			(372	)			(635	)			(821	)			7,415
Tax - Wisconsin Tax Law Change (4)			—				—				—				—				—				—				9,118
Adjusted net income (Non-GAAP)		$	34,069			$	31,569			$	28,777			$	26,253			$	28,038			$	120,668			$	101,245
Diluted earnings per common share:
Diluted earnings per common share (GAAP)		$	2.19			$	2.10			$	1.92			$	1.82			$	2.02			$	8.05			$	4.08
Adjusted Diluted earnings per common share (Non-GAAP)		$	2.17			$	2.04			$	1.88			$	1.72			$	1.85			$	7.83			$	6.72
Tangible assets: (5)
Total assets		$	8,796,795			$	8,637,118			$	8,557,017			$	8,446,662			$	8,468,678
Goodwill and other intangibles, net			388,140				389,727				391,421				393,183				394,366
Tangible assets		$	8,408,655			$	8,247,391			$	8,165,596			$	8,053,479			$	8,074,312
Tangible common equity: (5)
Stockholders’ equity (common)		$	1,172,898			$	1,149,327			$	1,091,413			$	1,063,655			$	1,039,007
Goodwill and other intangibles, net			388,140				389,727				391,421				393,183				394,366
Tangible common equity		$	784,758			$	759,600			$	699,992			$	670,472			$	644,641
Tangible average common equity: (5)
Average stockholders’ equity (common)		$	1,163,477			$	1,118,242			$	1,070,379			$	1,048,596			$	996,745			$	1,100,396			$	979,366
Average goodwill and other intangibles, net			388,824				390,453				392,171				393,961				395,158				391,343				398,106
Average tangible common equity		$	774,653			$	727,789			$	678,208			$	654,635			$	601,587			$	709,053			$	581,260

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)		Provision expense for 2023 is attributable to the expected loss on a bank subordinated debt investment.
(3)		Includes the gains / (losses) on other assets and investments, as well as the impact of the March 2023 balance sheet repositioning which included the sale of $500 million (par value) U.S. Treasury held to maturity securities for a pre-tax loss of $38 million or an after-tax loss of $28 million, with the net proceeds used to reduce FHLB borrowings and the remainder held in investable cash.
(4)		In July 2023, a new Wisconsin tax law change was signed which provided financial institutions with an exemption from state taxable income for interest, fees, and penalties earned on specific loans to existing Wisconsin-based business or agriculture purpose loans. The effective tax rate for periods prior to the July 1, 2023, effective date of this tax law change assumed an effective tax rate of 25%, and periods subsequent to the effective date assumed an effective tax rate of 19.5%. The adjusted net income reconciliation for first and second quarter 2023 is as originally reported, and has not been restated to reflect the $3 million excess tax expense of those quarters that was subsequently reversed in third quarter 2023 due to the Wisconsin tax law change. Thus, the adjusted net income reconciliation for the quarters of 2023 will not sum to the full year impact.
(5)		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.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20250121882882/en/

ir@nicoletbank.com

Source: Nicolet Bankshares, Inc.