[S-4] NICOLET BANKSHARES INC Business Combination Registration
Rhea-AI Filing Summary
Nicolet Bankshares, Inc. has filed an S-4 to issue approximately 6.6 million shares of its common stock to acquire MidWestOne Financial Group, Inc. in an all‑stock merger. MidWestOne shareholders will receive 0.3175 shares of Nicolet common stock for each MidWestOne share, and are expected to own about 30% of the combined company after closing.
The combined bank holding company would have about $15.5 billion in assets based on pro forma data, with Nicolet contributing $9.0 billion and MidWestOne $6.25 billion as of September 30, 2025. Both boards unanimously support the deal, have obtained fairness opinions, and are calling special shareholder meetings to approve the merger and related items, including doubling Nicolet’s authorized shares to 60 million.
The transaction is intended to qualify as a tax‑free reorganization for MidWestOne shareholders (except for cash in lieu of fractional shares), carries mutual $35 million termination fees in certain circumstances, requires multiple regulatory approvals, and is targeted to close in the first half of 2026. No dissenters’ or appraisal rights are available to either company’s shareholders.
Positive
- Transformative stock merger combining Nicolet’s $9.0 billion and MidWestOne’s $6.25 billion in assets into a larger ~$15.5 billion Upper Midwest banking franchise, with pro forma diluted EPS of $7.69 vs. Nicolet’s standalone $7.14.
Negative
- None.
Insights
Large all‑stock bank merger creating a ~$15.5B‑asset Upper Midwest franchise.
Nicolet is proposing to acquire MidWestOne in an all‑stock deal valued at about
The pro forma income statement shows diluted earnings per share of
Conditions include majority shareholder approvals at both companies, regulatory clearance from the Federal Reserve and OCC, and tax opinions that the deal qualifies as a Section 368(a) reorganization. The agreement includes mutual termination fees of
SECURITIES AND EXCHANGE COMMISSION
THE SECURITIES ACT OF 1933
Classification Code Number)
| |
Wisconsin
(State or other jurisdiction of
incorporation or organization) |
| |
47-0871001
(I.R.S. Employer
Identification No.) |
|
Chairman, President, and Chief Executive Officer
Nicolet Bankshares, Inc.
111 North Washington Street
Green Bay, Wisconsin 54301
(920) 430-1400
| |
Robert D. Klingler, Esq.
Nelson Mullins Riley & Scarborough LLP 201 17th Street NW, Suite 1700 Atlanta, Georgia 30363 (404) 322-6037 |
| |
Mark C. Kanaly, Esq.
Sanford M. Brown Alston & Bird LLP 2200 Ross Avenue Dallas, Texas 75201 (214) 922-3400 |
|
| |
Large accelerated filer
☒
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☐
|
|
| |
|
| | | |
| |
|
| |
|
|
| |
PROXY STATEMENT AND PROSPECTUS
OF NICOLET BANKSHARES, INC. |
| |
PROXY STATEMENT
OF MIDWESTONE FINANCIAL GROUP, INC. |
|
| | For shareholders of Nicolet: | | | For shareholders of MidWestOne: | |
| | By webcast at [•] | | |
102 South Clinton Street
Iowa City, Iowa 52240 [•], 2026 at [•] p.m. Central Time |
|
| |
Michael E. Daniels
Chairman, President, and Chief Executive Officer Nicolet Bankshares, Inc. |
| |
Charles N. Reeves
Director and Chief Executive Officer MidWestOne Financial Group, Inc. |
|
| |
If you are a Nicolet shareholder:
Nicolet Bankshares, Inc. 111 North Washington Street Green Bay, Wisconsin 54301 (920) 430-1400 ir@nicoletbank.com |
| |
If you are a MidWestOne shareholder:
MidWestOne Financial Group, Inc. 102 South Clinton Street Iowa City, IA 52240 (319) 356-5800 kurmie@midwestone.com |
|
111 North Washington Street
Green Bay, Wisconsin 54301
Chairman, President, and Chief Executive Officer
Nicolet Bankshares, Inc.
[•], 2025
102 South Clinton Street
Iowa City, IA 52240
Director and Chief Executive Officer
MidWestOne Financial Group, Inc.
[•], 2025
| | | |
Page
|
| |||
|
QUESTIONS AND ANSWERS
|
| | | | i | | |
| SUMMARY | | | | | 1 | | |
|
The Companies
|
| | | | 1 | | |
|
The Merger Agreement
|
| | | | 2 | | |
|
What You Will Receive in the Merger
|
| | | | 2 | | |
|
Effect of the Merger on MidWestOne Equity Awards
|
| | | | 2 | | |
|
No Dissenters’ Rights
|
| | | | 3 | | |
|
Your Expected Tax Treatment as a Result of the Merger
|
| | | | 3 | | |
|
Comparative Stock Prices
|
| | | | 3 | | |
|
Both Boards of Directors Recommend Shareholder Approval of the Merger
|
| | | | 3 | | |
|
Opinion of MidWestOne’s Financial Advisor
|
| | | | 5 | | |
|
Opinion of Nicolet’s Financial Advisor
|
| | | | 5 | | |
|
Information About the Special Shareholders’ Meetings
|
| | | | 5 | | |
|
Quorum and Vote Required at the Meetings
|
| | | | 5 | | |
|
Share Ownership of Executive Officers and Directors
|
| | | | 6 | | |
|
Structure of the Merger
|
| | | | 7 | | |
|
We Must Obtain Regulatory Approval to Complete the Merger
|
| | | | 7 | | |
|
We Must Meet Several Conditions to Complete the Merger
|
| | | | 7 | | |
|
Termination and Termination Fee
|
| | | | 7 | | |
|
MidWestOne’s Directors and Executive Officers Have Interests in the Merger that Differ from its Shareholders’ Interests
|
| | | | 8 | | |
|
Employee Benefits of MidWestOne Employees after the Merger
|
| | | | 9 | | |
|
Differences in Rights of MidWestOne’s Shareholders after the Merger
|
| | | | 9 | | |
|
Accounting Treatment
|
| | | | 9 | | |
|
COMPARATIVE HISTORICAL AND UNAUDITED PRO FORMA PER SHARE DATA
|
| | | | 10 | | |
|
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
|
| | | | 11 | | |
|
PRO FORMA CONDENSED COMBINED BALANCE SHEET (Unaudited)
|
| | | | 12 | | |
|
PRO FORMA CONDENSED COMBINED STATEMENTS OF INCOME (Unaudited)
|
| | | | 13 | | |
|
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
|
| | | | 14 | | |
|
RISK FACTORS
|
| | | | 17 | | |
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 25 | | |
|
THE NICOLET SPECIAL SHAREHOLDERS’ MEETING
|
| | | | 27 | | |
|
Purpose of Nicolet Special Meeting
|
| | | | 27 | | |
|
How to Attend Nicolet Special Meeting
|
| | | | 27 | | |
|
Nicolet Record Date; Quorum and Vote Required
|
| | | | 28 | | |
|
Shares Held by Directors and Executive Officers
|
| | | | 28 | | |
|
Solicitation and Revocation of Nicolet Proxies
|
| | | | 29 | | |
|
How to Vote Your Nicolet Shares
|
| | | | 29 | | |
|
No Dissenters’ Rights
|
| | | | 30 | | |
|
Recommendation of the Board of Directors of Nicolet
|
| | | | 30 | | |
| | | |
Page
|
| |||
|
THE NICOLET PROPOSALS
|
| | | | 31 | | |
|
Proposal 1 — The Nicolet Merger Proposal
|
| | | | 31 | | |
|
Proposal 2 — The Nicolet Adjournment Proposal
|
| | | | 31 | | |
|
Proposal 3 — The Nicolet Articles Amendment Proposal
|
| | | | 32 | | |
|
THE MIDWESTONE SPECIAL SHAREHOLDERS’ MEETING
|
| | | | 34 | | |
|
Purpose of MidWestOne Special Meeting
|
| | | | 34 | | |
|
Date, Time and Place of MidWestOne Special Meeting
|
| | | | 34 | | |
|
Matters to Be Considered
|
| | | | 34 | | |
|
Recommendation of the Board of Directors of MidWestOne
|
| | | | 34 | | |
|
Record Date and Quorum
|
| | | | 35 | | |
|
Vote Required; Treatment of Abstentions and Failure to Vote
|
| | | | 35 | | |
|
Shares Held by Directors and Executive Officers
|
| | | | 35 | | |
|
Voting of Proxies; Incomplete Proxies
|
| | | | 35 | | |
|
Shares Held in “Street Name”; Broker Non-Votes
|
| | | | 36 | | |
|
How to Vote Your MidWestOne Common Stock
|
| | | | 36 | | |
|
Revocability of Proxies and Changes to a Shareholder’s Vote
|
| | | | 36 | | |
|
No Dissenters’ Rights
|
| | | | 37 | | |
|
Solicitation of Proxies
|
| | | | 37 | | |
|
Attending the MidWestOne Special Meeting
|
| | | | 37 | | |
|
Assistance
|
| | | | 37 | | |
|
THE MIDWESTONE PROPOSALS
|
| | | | 38 | | |
|
Proposal 1 — The MidWestOne Merger Proposal
|
| | | | 38 | | |
|
Proposal 2 — The MidWestOne Merger-Related Compensation Proposal
|
| | | | 38 | | |
|
Proposal 3 — The MidWestOne Adjournment Proposal
|
| | | | 39 | | |
|
THE MERGER
|
| | | | 40 | | |
|
Structure of the Merger
|
| | | | 40 | | |
|
Background of the Merger
|
| | | | 40 | | |
|
Reasons for the Merger
|
| | | | 42 | | |
|
Opinion of MidWestOne’s Financial Advisor
|
| | | | 46 | | |
|
Opinion of Nicolet’s Financial Advisor
|
| | | | 57 | | |
|
Certain Prospective Financial Information
|
| | | | 70 | | |
|
Interests of Certain Persons in the Merger
|
| | | | 72 | | |
|
Trading Market for Nicolet Stock
|
| | | | 76 | | |
|
Nicolet Dividends
|
| | | | 76 | | |
|
Surrender and Exchange of MidWestOne Stock Certificates
|
| | | | 76 | | |
|
Procedures for Per Share Merger Consideration Payment
|
| | | | 76 | | |
|
Resale of Nicolet Common Stock
|
| | | | 77 | | |
|
Regulatory and Other Required Approvals
|
| | | | 77 | | |
|
Status and Effect of Regulatory Approvals
|
| | | | 78 | | |
|
Accounting Treatment of the Merger
|
| | | | 78 | | |
|
THE MERGER AGREEMENT
|
| | | | 79 | | |
|
General; Business and Operations after the Merger
|
| | | | 79 | | |
|
What MidWestOne’s Shareholders Will Receive in the Merger
|
| | | | 79 | | |
| | | |
Page
|
| |||
|
Effect of the Merger on MidWestOne Equity Awards
|
| | | | 79 | | |
|
Closing and Effective Time of the Merger
|
| | | | 80 | | |
|
Representations and Warranties in the Merger Agreement
|
| | | | 80 | | |
|
Conditions to the Merger
|
| | | | 81 | | |
|
Waiver and Amendment
|
| | | | 82 | | |
|
Business of MidWestOne Pending the Merger
|
| | | | 82 | | |
|
Business of Nicolet Pending the Merger
|
| | | | 84 | | |
|
Covenants of the Parties
|
| | | | 84 | | |
|
No Solicitation of Alternative Transactions
|
| | | | 85 | | |
|
Indemnification and Insurance
|
| | | | 86 | | |
|
Termination of the Merger Agreement; Termination Fee
|
| | | | 86 | | |
|
Payment of Expenses Relating to the Merger
|
| | | | 87 | | |
|
ANCILLARY AGREEMENTS TO THE MERGER AGREEMENT
|
| | | | 88 | | |
|
MidWestOne Support Agreements
|
| | | | 88 | | |
|
Nicolet Support Agreements
|
| | | | 88 | | |
|
Claims Letters
|
| | | | 89 | | |
|
MATERIAL U.S. FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER
|
| | | | 90 | | |
|
CERTAIN DIFFERENCES IN RIGHTS OF SHAREHOLDERS
|
| | | | 95 | | |
|
NO DISSENTERS’ RIGHTS
|
| | | | 102 | | |
| EXPERTS | | | | | 103 | | |
|
LEGAL MATTERS
|
| | | | 104 | | |
|
DEADLINE FOR SUBMITTING SHAREHOLDER PROPOSALS
|
| | | | 105 | | |
|
Nicolet
|
| | | | 105 | | |
|
MidWestOne
|
| | | | 105 | | |
| HOUSEHOLDING | | | | | 107 | | |
|
WHERE YOU CAN FIND ADDITIONAL INFORMATION
|
| | | | 108 | | |
|
APPENDIX A
AGREEMENT AND PLAN OF MERGER BY AND BETWEEN NICOLET BANKSHARES, INC. AND MIDWESTONE FINANCIAL GROUP, INC.
|
| | | | A-1 | | |
|
APPENDIX B
OPINION OF KEEFE, BRUYETTE & WOODS, INC.
|
| | | | B-1 | | |
|
APPENDIX C
OPINION OF PIPER SANDLER & CO.
|
| | | | C-1 | | |
|
APPENDIX D
AMENDMENT TO NICOLET ARTICLES OF INCORPORATION
|
| | | | D-1 | | |
| |
For Nicolet shareholders:
Michael E. Daniels
Nicolet Bankshares, Inc. 111 North Washington Street Green Bay, Wisconsin 54301 Telephone: (920) 430-1400 |
| |
For MidWestOne shareholders:
Charles N. Reeves
MidWestOne Financial Group, Inc. 102 South Clinton Street Iowa City, Iowa 52240 Telephone: (319) 356-5800 |
|
111 North Washington Street
Green Bay, Wisconsin 54301
(920) 430-1400
102 South Clinton Street
Iowa City, Iowa 52240
(319) 356-5800
(See page [•])
(See page [•])
(See page [•])
(See page [•])
(See page [•])
(See page [•])
(See page [•] for Nicolet; page [•] for MidWestOne)
(See page [•])
(See page [•])
(See page [•] for Nicolet; page [•] for MidWestOne)
(See page [•])
(See page [•])
(See page [•])
(See page [•])
(See page [•])
(See page [•])
(See page [•])
(See page [•])
(See page [•])
(See page [•])
| | | |
As of or for the
Nine Months Ended September 30, 2025 |
| |
As of or for the
Year Ended December 31, 2024 |
| ||||||
| Earnings (loss) per diluted common share | | | | | | | | | | | | | |
|
Nicolet
|
| | | $ | 7.14 | | | | | $ | 8.05 | | |
| MidWestOne | | | | $ | 2.03 | | | | | $ | (3.54) | | |
|
Pro forma combined for Nicolet and MidWestOne
|
| | | $ | 7.69 | | | | | $ | 1.70 | | |
|
MidWestOne merger equivalent*
|
| | | $ | 2.44 | | | | | $ | 0.54 | | |
| Book value per common share: | | | | | | | | | | | | | |
|
Nicolet
|
| | | $ | 82.10 | | | | | | N/A | | |
| MidWestOne | | | | $ | 29.37 | | | | | | N/A | | |
|
Pro forma combined for Nicolet and MidWestOne
|
| | | $ | 94.80 | | | | | | N/A | | |
|
MidWestOne merger equivalent*
|
| | | $ | 30.10 | | | | | | N/A | | |
COMBINED WITH MIDWESTONE FINANCIAL GROUP, INC.
PRO FORMA CONDENSED COMBINED BALANCE SHEET (Unaudited)
|
(In thousands)
|
| |
Historical
|
| |
Pro Forma
Adjustments |
| | | | |
Nicolet and
MidWestOne Pro Forma Combined |
| |||||||||||||||
| | | |
Nicolet
|
| |
MidWestOne
|
| |||||||||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 473,957 | | | | | $ | 272,241 | | | | | $ | (47,400) | | | |
A
|
| | | $ | 698,798 | | |
|
Securities available for sale, at fair value
|
| | | | 861,534 | | | | | | 1,175,656 | | | | | | — | | | | | | | | | 2,037,190 | | |
|
Loans held for sale
|
| | | | 11,308 | | | | | | 12,690 | | | | | | — | | | | | | | | | 23,998 | | |
|
Loans
|
| | | | 6,874,711 | | | | | | 4,419,628 | | | | | | (125,000) | | | |
B
|
| | | | 11,169,339 | | |
|
Allowance for credit losses
|
| | | | (68,785) | | | | | | (51,900) | | | | | | (21,100) | | | |
C
|
| | | | (141,785) | | |
|
Premises and equipment, net
|
| | | | 121,711 | | | | | | 89,552 | | | | | | | | | | | | | | | 211,263 | | |
|
Bank owned life insurance
|
| | | | 190,979 | | | | | | 99,362 | | | | | | — | | | | | | | | | 290,341 | | |
|
Goodwill
|
| | | | 367,387 | | | | | | 69,788 | | | | | | 268,194 | | | |
D,E
|
| | | | 705,369 | | |
|
Other intangibles, net
|
| | | | 16,306 | | | | | | 21,216 | | | | | | 130,384 | | | |
F
|
| | | | 167,906 | | |
|
Other assets
|
| | | | 180,322 | | | | | | 141,519 | | | | | | (2,940) | | | |
G,H
|
| | | | 318,901 | | |
|
Total Assets
|
| | | $ | 9,029,430 | | | | | $ | 6,249,752 | | | | | $ | 202,138 | | | | | | | | $ | 15,481,320 | | |
|
Deposits
|
| | | $ | 7,611,465 | | | | | $ | 5,478,996 | | | | | $ | (2,100) | | | |
I
|
| | | $ | 13,088,361 | | |
|
Short-term borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Long-term borrowings
|
| | | | 134,600 | | | | | | 97,973 | | | | | | (6,400) | | | |
J
|
| | | | 226,173 | | |
|
Other liabilities
|
| | | | 68,405 | | | | | | 66,727 | | | | | | | | | | | | | | | 135,132 | | |
|
Total Liabilities
|
| | | | 7,814,470 | | | | | | 5,643,696 | | | | | | (8,500) | | | | | | | | | 13,449,666 | | |
|
Total Stockholders’ Equity (Common)
|
| | | | 1,214,960 | | | | | | 606,056 | | | | | | 210,638 | | | |
A,K,L
|
| | | | 2,031,654 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 9,029,430 | | | | | $ | 6,249,752 | | | | | $ | 202,138 | | | | | | | | $ | 15,481,320 | | |
|
Outstanding shares
|
| | | | 14,799 | | | | | | 20,633 | | | | | | (14,002) | | | |
M
|
| | | | 21,430 | | |
COMBINED WITH MIDWESTONE FINANCIAL GROUP, INC.
PRO FORMA CONDENSED COMBINED STATEMENTS OF INCOME (Unaudited)
|
(In thousands, except per share data)
|
| |
Nine Months Ended
September 30, 2025 |
| |
Pro Forma
Adjustments |
| | | | |
Nicolet and
MidWestOne Pro Forma Combined |
| |||||||||||||||
| | | |
Nicolet
|
| |
MidWestOne
|
| |||||||||||||||||||||
|
Interest income
|
| | | $ | 350,712 | | | | | $ | 231,101 | | | | | $ | 41,667 | | | |
A
|
| | | $ | 623,480 | | |
|
Interest expense
|
| | | | 125,133 | | | | | | 82,672 | | | | | | 2,055 | | | |
B,C
|
| | | | 209,860 | | |
|
Net interest income
|
| | | | 225,579 | | | | | | 148,429 | | | | | | 39,612 | | | | | | | | | 413,620 | | |
|
Provision for credit losses
|
| | | | 3,500 | | | | | | 15,708 | | | | | | — | | | | | | | | | 19,208 | | |
|
Noninterest income
|
| | | | 62,475 | | | | | | 30,638 | | | | | | — | | | | | | | | | 93,113 | | |
|
Noninterest expense
|
| | | | 147,794 | | | | | | 109,697 | | | | | | 17,609 | | | |
D
|
| | | | 275,100 | | |
|
Income before income tax expense
|
| | | | 136,760 | | | | | | 53,662 | | | | | | 22,003 | | | | | | | | | 212,425 | | |
|
Income tax expense
|
| | | | 26,398 | | | | | | 11,529 | | | | | | 4,621 | | | |
F
|
| | | | 42,548 | | |
|
Net income
|
| | | $ | 110,362 | | | | | $ | 42,133 | | | | | $ | 17,382 | | | | | | | | $ | 169,877 | | |
| Weighted average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 15,039 | | | | | | 20,765 | | | | | | (14,134) | | | |
G
|
| | | | 21,670 | | |
|
Diluted
|
| | | | 15,463 | | | | | | 20,801 | | | | | | (14,170) | | | |
G
|
| | | | 22,094 | | |
| Earnings per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 7.34 | | | | | $ | 2.03 | | | | | | | | | | | | | | $ | 7.84 | | |
|
Diluted
|
| | | $ | 7.14 | | | | | $ | 2.03 | | | | | | | | | | | | | | $ | 7.69 | | |
|
(In thousands, except per share data)
|
| |
Year Ended
December 31, 2024 |
| |
Pro Forma
Adjustments |
| | | | |
Nicolet and
MidWestOne Pro Forma Combined |
| |||||||||||||||
| | | |
Nicolet
|
| |
MidWestOne
|
| |||||||||||||||||||||
|
Interest income
|
| | | $ | 438,365 | | | | | $ | 294,274 | | | | | $ | 55,556 | | | |
A
|
| | | $ | 788,195 | | |
|
Interest expense
|
| | | | 170,300 | | | | | | 136,737 | | | | | | 2,740 | | | |
B,C
|
| | | | 309,777 | | |
|
Net interest income
|
| | | | 268,065 | | | | | | 157,537 | | | | | | 52,816 | | | | | | | | | 478,418 | | |
|
Provision for credit losses
|
| | | | 3,850 | | | | | | 8,782 | | | | | | — | | | | | | | | | 12,632 | | |
|
Noninterest income (loss)
|
| | | | 82,267 | | | | | | (88,247) | | | | | | — | | | | | | | | | (5,980) | | |
|
Noninterest expense
|
| | | | 191,353 | | | | | | 144,496 | | | | | | 85,986 | | | |
D,E
|
| | | | 421,835 | | |
|
Income (loss) before income tax expense
|
| | | | 155,129 | | | | | | (83,988) | | | | | | (33,171) | | | | | | | | | 37,970 | | |
|
Income tax expense (benefit)
|
| | | | 31,070 | | | | | | (23,699) | | | | | | (6,966) | | | |
F
|
| | | | 405 | | |
|
Net income (loss)
|
| | | $ | 124,059 | | | | | $ | (60,289) | | | | | $ | (26,205) | | | | | | | | $ | 37,565 | | |
| Weighted average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 15,049 | | | | | | 17,030 | | | | | | (10,399) | | | |
G
|
| | | | 21,680 | | |
|
Diluted
|
| | | | 15,416 | | | | | | 17,030 | | | | | | (10,399) | | | |
G
|
| | | | 22,047 | | |
| Earnings (loss) per common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 8.24 | | | | | $ | (3.54) | | | | | | | | | | | | | | $ | 1.73 | | |
|
Diluted
|
| | | $ | 8.05 | | | | | $ | (3.54) | | | | | | | | | | | | | | $ | 1.70 | | |
|
(In thousands, except per share data)
|
| |
MidWestOne Net Assets
at Fair Value |
| |||
|
Cash and cash equivalents
|
| | | $ | 272,241 | | |
|
Securities available for sale
|
| | | | 1,175,656 | | |
|
Loans held for sale
|
| | | | 12,690 | | |
|
Loans
|
| | | | 4,294,628 | | |
|
Allowance for credit losses
|
| | | | (73,000) | | |
|
Premises and equipment, net
|
| | | | 89,552 | | |
|
Bank owned life insurance
|
| | | | 99,362 | | |
|
Other intangibles
|
| | | | 151,600 | | |
|
Other assets
|
| | | | 138,579 | | |
|
Total Assets
|
| | | $ | 6,161,308 | | |
|
(In thousands, except per share data)
|
| |
MidWestOne Net Assets
at Fair Value |
| |||
|
Deposits
|
| | | $ | 5,476,896 | | |
|
Short-term borrowings
|
| | | | — | | |
|
Long-term borrowings
|
| | | | 91,573 | | |
|
Other liabilities
|
| | | | 66,727 | | |
|
Total Liabilities
|
| | | $ | 5,635,196 | | |
|
Net assets acquired
|
| | | $ | 526,112 | | |
| Purchase price: | | | | | | | |
|
Shares of MidWestOne outstanding
|
| | | | 20,885 | | |
|
Exchange ratio
|
| | | | 0.3175 | | |
|
Pro Forma Nicolet shares to be issued
|
| | | | 6,631 | | |
|
Nicolet closing stock price on October 22, 2025
|
| | | $ | 130.31 | | |
|
Pro Forma stock consideration (purchase price)
|
| | | $ | 864,094 | | |
|
Preliminary goodwill
|
| | | $ | 337,982 | | |
| | |||||||
|
(In thousands)
|
| |
September 30,
2025 |
| |||
|
Reversal of historical MidWestOne allowance for credit losses
|
| | | $ | 51,900 | | |
|
Estimate of lifetime credit losses for PCD and non-PCD seasoned loans
|
| | | | (73,000) | | |
|
Cumulative pro forma adjustments to the allowance for credit losses
|
| | | $ | (21,100) | | |
SHAREHOLDERS VOTE FOR THE NICOLET MERGER PROPOSAL.
SHAREHOLDERS VOTE FOR THE NICOLET ADJOURNMENT PROPOSAL.
SHAREHOLDERS VOTE FOR THE NICOLET ARTICLES AMENDMENT PROPOSAL.
102 South Clinton Street
Iowa City, Iowa 52240
Attention: Kenneth R. Urmie
MIDWESTONE SHAREHOLDERS VOTE FOR THE MIDWESTONE MERGER PROPOSAL.
MIDWESTONE SHAREHOLDERS VOTE FOR THE MIDWESTONE ADJOURNMENT PROPOSAL.
| |
Transaction Price Per Share / LTM Earnings
|
| | | | 14.6x | | |
| |
Transaction Price Per Share / Estimated 2025 Earnings(1)
|
| | | | 14.5x | | |
| |
Transaction Price Per Share / Estimated 2026 Earnings(1)
|
| | | | 11.4x | | |
| |
Transaction Price Per Share / 3Q2025 Tangible Book Value Per Share
|
| |
165%
|
| |||
| |
Market Premium as of October 21, 2025
|
| |
44.4%
|
| |||
| |
Core Deposit Premium(2)
|
| |
7.6%
|
| |||
| | | |
Beginning Value
October 21, 2024 |
| |
Ending Value
October 21, 2025 |
| ||||||
| MidWestOne | | | | | 0% | | | | | | (1.7)% | | |
|
MidWestOne Peer Group
|
| | | | 0% | | | | | | (1.5)% | | |
|
S&P 500 Index
|
| | | | 0% | | | | | | 15.1% | | |
|
NASDAQ Bank Index
|
| | | | 0% | | | | | | (0.4)% | | |
| | | |
Beginning Value
October 21, 2022 |
| |
Ending Value
October 21, 2025 |
| ||||||
| MidWestOne | | | | | 0% | | | | | | 3.1% | | |
|
MidWestOne Peer Group
|
| | | | 0% | | | | | | 4.9% | | |
|
S&P 500 Index
|
| | | | 0% | | | | | | 79.5% | | |
|
NASDAQ Bank Index
|
| | | | 0% | | | | | | 4.0% | | |
| | | |
Beginning Value
October 21, 2024 |
| |
Ending Value
October 21, 2025 |
| |||
|
Nicolet
|
| | | | 0% | | | |
29.3%
|
|
|
Nicolet Peer Group
|
| | | | 0% | | | |
(1.7)%
|
|
|
S&P 500 Index
|
| | | | 0% | | | |
15.1%
|
|
|
NASDAQ Bank Index
|
| | | | 0% | | | |
(0.4)%
|
|
| | | |
Beginning Value
October 21, 2022 |
| |
Ending Value
October 21, 2025 |
| ||||||
|
Nicolet
|
| | | | 0% | | | | | | 71.9% | | |
|
Nicolet Peer Group
|
| | | | 0% | | | | | | 4.0% | | |
|
S&P 500 Index
|
| | | | 0% | | | | | | 79.5% | | |
|
NASDAQ Bank Index
|
| | | | 0% | | | | | | 4.0% | | |
| | Alerus Financial Corporation | | | Horizon Bancorp, Inc. | |
| | Bridgewater Bancshares, Inc. | | | Independent Bank Corporation | |
| | Community Trust Bancorp, Inc. | | | Lakeland Financial Corporation | |
| | Equity Bancshares, Inc. | | | Mercantile Bank Corporation | |
| | Farmers National Banc Corp. | | | Midland States Bancorp, Inc. | |
| | First Financial Corporation | | | Nicolet Bankshares, Inc. | |
| | First Internet Bancorp | | | Northpointe Bancshares, Inc. | |
| | First Mid Bancshares, Inc. | | | Old Second Bancorp, Inc. | |
| | German American Bancorp, Inc. | | | Pathward Financial, Inc. | |
| | Great Southern Bancorp, Inc. | | | Republic Bancorp, Inc. | |
| | HBT Financial, Inc. | | | Southern Missouri Bancorp, Inc. | |
| | | |
MidWestOne
|
| |
MidWestOne
Peer Group Median |
| |
MidWestOne
Peer Group Mean |
| |
MidWestOne
Peer Group Low |
| |
MidWestOne
Peer Group High |
| |||||||||||||||
|
Total assets ($mm)
|
| | | | 6,250 | | | | | | 6,332 | | | | | | 6,411 | | | | | | 5,020 | | | | | | 8,931 | | |
|
Loans / Deposits (%)
|
| | | | 80.7 | | | | | | 88.2 | | | | | | 89.6 | | | | | | 75.1 | | | | | | 122.9 | | |
|
Non-performing assets(1) / Total assets (%)
|
| | | | 0.54 | | | | | | 0.35 | | | | | | 0.45 | | | | | | 0.14 | | | | | | 1.10 | | |
|
Tangible common equity/Tangible assets (%)
|
| | | | 8.4 | | | | | | 8.6 | | | | | | 9.0 | | | | | | 5.0 | | | | | | 14.9 | | |
|
Tier 1 Ratio (%)
|
| | | | 12.0 | | | | | | 12.5 | | | | | | 12.7 | | | | | | 8.9 | | | | | | 15.7 | | |
|
Total RBC Ratio (%)
|
| | | | 13.1 | | | | | | 14.8 | | | | | | 14.7 | | | | | | 11.8 | | | | | | 17.0 | | |
|
LTM Return on average assets (%)
|
| | | | 0.94 | | | | | | 1.21 | | | | | | 1.06 | | | | | | (1.86) | | | | | | 2.39 | | |
|
LTM Return on average tangible common equity (%)
|
| | | | 12.0 | | | | | | 14.3 | | | | | | 13.7 | | | | | | (5.1) | | | | | | 38.2 | | |
|
LTM Net interest margin (%)
|
| | | | 3.50 | | | | | | 3.50 | | | | | | 3.64 | | | | | | 1.85 | | | | | | 7.29 | | |
|
LTM Efficiency ratio (%)
|
| | | | 58.3 | | | | | | 57.0 | | | | | | 57.1 | | | | | | 47.7 | | | | | | 69.5 | | |
|
Price/ Tangible book value (%)
|
| | | | 114 | | | | | | 131 | | | | | | 148 | | | | | | 51 | | | | | | 324 | | |
|
Price/ LTM Earnings per share (x)
|
| | | | 10.1 | | | | | | 10.4 | | | | | | 12.4 | | | | | | 8.4 | | | | | | 34.1 | | |
|
Price/ 2025E Earnings per share (x)
|
| | | | 10.0 | | | | | | 9.6 | | | | | | 10.1 | | | | | | 7.3 | | | | | | 15.7 | | |
|
Price/ 2026E Earnings per share (x)
|
| | | | 7.9 | | | | | | 8.8 | | | | | | 9.2 | | | | | | 4.5 | | | | | | 14.8 | | |
|
Current Dividend Yield (%)
|
| | | | 3.4 | | | | | | 3.0 | | | | | | 2.8 | | | | | | 0.0 | | | | | | 7.8 | | |
|
Market value ($mm)
|
| | | | 589 | | | | | | 756 | | | | | | 853 | | | | | | 189 | | | | | | 1,922 | | |
| | 1st Source Corporation | | | Lakeland Financial Corporation | |
| | Byline Bancorp, Inc. | | | Mercantile Bank Corporation | |
| | Capitol Federal Financial, Inc. | | | Midland States Bancorp, Inc. | |
| | Community Trust Bancorp, Inc. | | | MidWestOne Financial Group, Inc. | |
| | Enterprise Financial Services Corp | | | Northpointe Bancshares, Inc. | |
| | Equity Bancshares, Inc. | | | Northwest Bancshares, Inc. | |
| | First Busey Corporation | | | Park National Corporation | |
| | First Financial Bancorp. | | | Pathward Financial, Inc. | |
| | First Internet Bancorp | | | Peoples Bancorp Inc. | |
| | First Merchants Corporation | | | QCR Holdings, Inc. | |
| | First Mid Bancshares, Inc. | | | Republic Bancorp, Inc. | |
| | German American Bancorp, Inc. | | | Stock Yards Bancorp, Inc. | |
| | Horizon Bancorp, Inc. | | | | |
| | | |
Nicolet
|
| |
Nicolet
Peer Group Median |
| |
Nicolet
Peer Group Mean |
| |
Nicolet
Peer Group Low |
| |
Nicolet
Peer Group High |
| |||||||||||||||
|
Total assets ($mm)
|
| | | | 9,029 | | | | | | 8,280 | | | | | | 9,725 | | | | | | 6,073 | | | | | | 18,919 | | |
|
Loans / Deposits (%)
|
| | | | 90.3 | | | | | | 89.0 | | | | | | 91.5 | | | | | | 79.0 | | | | | | 125.1 | | |
|
Non-performing assets(1) / Total assets (%)
|
| | | | 0.31 | | | | | | 0.45 | | | | | | 0.51 | | | | | | 0.16 | | | | | | 1.10 | | |
|
Tangible common equity/Tangible assets (%)
|
| | | | 9.6 | | | | | | 8.9 | | | | | | 9.4 | | | | | | 6.2 | | | | | | 14.9 | | |
|
Tier 1 Ratio (%)
|
| | | | 12.1 | | | | | | 12.9 | | | | | | 12.8 | | | | | | 8.9 | | | | | | 16.0 | | |
|
Total RBC Ratio (%)
|
| | | | 14.3 | | | | | | 14.9 | | | | | | 14.9 | | | | | | 11.8 | | | | | | 17.3 | | |
|
LTM Return on average assets (%)
|
| | | | 1.63 | | | | | | 1.23 | | | | | | 1.00 | | | | | | (1.86) | | | | | | 2.39 | | |
|
LTM Return on average tangible common equity (%)
|
| | | | 18.3 | | | | | | 13.7 | | | | | | 12.0 | | | | | | (10.5) | | | | | | 38.2 | | |
|
LTM Net interest margin (%)
|
| | | | 3.69 | | | | | | 3.54 | | | | | | 3.66 | | | | | | 1.85 | | | | | | 7.29 | | |
|
LTM Efficiency ratio (%)
|
| | | | 49.9 | | | | | | 57.2 | | | | | | 56.8 | | | | | | 47.7 | | | | | | 65.0 | | |
|
Price/ Tangible book value (%)
|
| | | | 230 | | | | | | 129 | | | | | | 145 | | | | | | 51 | | | | | | 324 | | |
|
Price/ LTM Earnings per share (x)
|
| | | | 13.9 | | | | | | 10.5 | | | | | | 12.9 | | | | | | 8.4 | | | | | | 34.1 | | |
|
Price/ 2025E Earnings per share (x)
|
| | | | 14.0 | | | | | | 9.8 | | | | | | 10.4 | | | | | | 7.3 | | | | | | 15.7 | | |
|
Price/ 2026E Earnings per share (x)
|
| | | | 13.3 | | | | | | 9.1 | | | | | | 9.4 | | | | | | 4.5 | | | | | | 14.8 | | |
|
Current Dividend Yield (%)
|
| | | | 1.0 | | | | | | 3.0 | | | | | | 3.2 | | | | | | 0.3 | | | | | | 7.8 | | |
|
Market value ($mm)
|
| | | | 1,922 | | | | | | 1,206 | | | | | | 1,293 | | | | | | 189 | | | | | | 2,567 | | |
|
Acquiror
|
| |
Target
|
|
| Seacoast Banking Corporation of Florida | | | Villages Bancorporation, Inc. | |
| Cadence Bank | | | Industry Bancshares, Inc. | |
| Eastern Bankshares, Inc. | | | HarborOne Bancorp, Inc. | |
| Independent Bank Corp. | | | Enterprise Bancorp, Inc. | |
| ConnectOne Bancorp, Inc. | | | The First of Long Island Corporation | |
| First Busey Corporation | | | CrossFirst Bankshares, Inc. | |
| Renasant Corporation | | | The First Bancshares, Inc. | |
| WesBanco, Inc. | | | Premier Financial Corp. | |
| Eastern Bankshares, Inc. | | | Cambridge Bancorp | |
| Burke & Herbet Financial Services Corp. | | | Summit Financial Group, Inc. | |
| Washington Federal, Inc. | | | Luther Burbank Corporation | |
| Allegiance Bancshares, Inc. | | | CBTX, Inc. | |
| Valley National Bancorp | | | Bank Leumi Le-Israel B.M. | |
| Home Bancshares, Inc. | | | Happy Bancshares, Inc. | |
| Independent Bank Corp. | | | Meridian Bancorp, Inc. | |
| Eastern Bankshares, Inc. | | | Century Bancorp, Inc. | |
| WSFS Financial Corporation | | | Bryn Mawr Bank Corporation | |
| | | |
Nicolet/
MidWestOne |
| |
Nationwide Precedent Transactions
|
| ||||||||||||||||||||||||
| | | |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||
|
Transaction Price / LTM Earnings Per Share (x)
|
| | | | 14.6 | | | | | | 14.8 | | | | | | 15.2 | | | | | | 6.5 | | | | | | 29.8 | | |
|
Transaction Price / Tangible Book Value Per Share (%)
|
| | | | 165 | | | | | | 148 | | | | | | 144 | | | | | | 74 | | | | | | 229 | | |
|
Tangible Book Value Premium to Core Deposits (%)
|
| | | | 7.6 | | | | | | 4.5 | | | | | | 5.0 | | | | | | (3.1) | | | | | | 13.6 | | |
|
1-Day Market Premium (%)
|
| | | | 44.4 | | | | | | 19.3 | | | | | | 16.2 | | | | | | (0.8) | | | | | | 41.8 | | |
| |
Discount
Rate |
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
|
| |
9.00%
|
| |
$30.66
|
| |
$33.67
|
| |
$36.67
|
| |
$39.67
|
| |
$42.68
|
| |
$45.68
|
|
| |
10.00%
|
| |
$29.49
|
| |
$32.37
|
| |
$35.25
|
| |
$38.14
|
| |
$41.02
|
| |
$43.90
|
|
| |
11.00%
|
| |
$28.37
|
| |
$31.14
|
| |
$33.91
|
| |
$36.67
|
| |
$39.44
|
| |
$42.21
|
|
| |
12.00%
|
| |
$27.31
|
| |
$29.97
|
| |
$32.63
|
| |
$35.28
|
| |
$37.94
|
| |
$40.60
|
|
| |
13.00%
|
| |
$26.30
|
| |
$28.85
|
| |
$31.40
|
| |
$33.96
|
| |
$36.51
|
| |
$39.06
|
|
| |
Discount
Rate |
| |
110%
|
| |
125%
|
| |
145%
|
| |
160%
|
| |
175%
|
| |
190%
|
|
| |
9.00%
|
| |
$32.05
|
| |
$35.92
|
| |
$41.09
|
| |
$44.97
|
| |
$48.84
|
| |
$52.71
|
|
| |
10.00%
|
| |
$30.82
|
| |
$34.54
|
| |
$39.50
|
| |
$43.22
|
| |
$46.94
|
| |
$50.65
|
|
| |
11.00%
|
| |
$29.65
|
| |
$33.22
|
| |
$37.98
|
| |
$41.55
|
| |
$45.12
|
| |
$48.69
|
|
| |
12.00%
|
| |
$28.54
|
| |
$31.97
|
| |
$36.54
|
| |
$39.97
|
| |
$43.40
|
| |
$46.83
|
|
| |
13.00%
|
| |
$27.48
|
| |
$30.77
|
| |
$35.16
|
| |
$38.46
|
| |
$41.75
|
| |
$45.05
|
|
| |
Annual
Estimate Variance |
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
|
| |
(15.0)%
|
| |
$24.99
|
| |
$27.38
|
| |
$29.77
|
| |
$32.16
|
| |
$34.54
|
| |
$36.93
|
|
| |
(10.0)%
|
| |
$26.25
|
| |
$28.78
|
| |
$31.31
|
| |
$33.84
|
| |
$36.37
|
| |
$38.90
|
|
| |
(5.0)%
|
| |
$27.52
|
| |
$30.19
|
| |
$32.86
|
| |
$35.53
|
| |
$38.20
|
| |
$40.87
|
|
| |
0.0%
|
| |
$28.78
|
| |
$31.59
|
| |
$34.40
|
| |
$37.21
|
| |
$40.02
|
| |
$42.83
|
|
| |
5.0%
|
| |
$30.05
|
| |
$33.00
|
| |
$35.95
|
| |
$38.90
|
| |
$41.85
|
| |
$44.80
|
|
| |
10.0%
|
| |
$31.31
|
| |
$34.40
|
| |
$37.49
|
| |
$40.58
|
| |
$43.68
|
| |
$46.77
|
|
| |
15.0%
|
| |
$32.58
|
| |
$35.81
|
| |
$39.04
|
| |
$42.27
|
| |
$45.50
|
| |
$48.73
|
|
| |
Discount
Rate |
| |
9.0x
|
| |
10.5x
|
| |
12.0x
|
| |
13.5x
|
| |
14.5x
|
| |
16.0x
|
| ||||||||||||||||||
| |
8.00%
|
| | | $ | 80.57 | | | | | $ | 93.22 | | | | | $ | 105.87 | | | | | $ | 118.52 | | | | | $ | 126.95 | | | | | $ | 139.60 | | |
| |
8.50%
|
| | | $ | 78.96 | | | | | $ | 91.34 | | | | | $ | 103.73 | | | | | $ | 116.12 | | | | | $ | 124.38 | | | | | $ | 136.77 | | |
| |
9.00%
|
| | | $ | 77.38 | | | | | $ | 89.51 | | | | | $ | 101.65 | | | | | $ | 113.78 | | | | | $ | 121.87 | | | | | $ | 134.01 | | |
| |
9.50%
|
| | | $ | 75.84 | | | | | $ | 87.73 | | | | | $ | 99.61 | | | | | $ | 111.50 | | | | | $ | 119.43 | | | | | $ | 131.31 | | |
| |
10.00%
|
| | | $ | 74.34 | | | | | $ | 85.99 | | | | | $ | 97.63 | | | | | $ | 109.28 | | | | | $ | 117.04 | | | | | $ | 128.69 | | |
| |
Discount
Rate |
| |
150%
|
| |
175%
|
| |
200%
|
| |
225%
|
| |
250%
|
| |
275%
|
| ||||||||||||||||||
| |
8.00%
|
| | | $ | 107.14 | | | | | $ | 124.19 | | | | | $ | 141.24 | | | | | $ | 158.29 | | | | | $ | 175.34 | | | | | $ | 192.39 | | |
| |
8.50%
|
| | | $ | 104.98 | | | | | $ | 121.68 | | | | | $ | 138.38 | | | | | $ | 155.08 | | | | | $ | 171.78 | | | | | $ | 188.48 | | |
| |
9.00%
|
| | | $ | 102.87 | | | | | $ | 119.23 | | | | | $ | 135.58 | | | | | $ | 151.94 | | | | | $ | 168.30 | | | | | $ | 184.66 | | |
| |
9.50%
|
| | | $ | 100.81 | | | | | $ | 116.84 | | | | | $ | 132.86 | | | | | $ | 148.89 | | | | | $ | 164.91 | | | | | $ | 180.94 | | |
| |
10.00%
|
| | | $ | 98.80 | | | | | $ | 114.50 | | | | | $ | 130.20 | | | | | $ | 145.90 | | | | | $ | 161.60 | | | | | $ | 177.30 | | |
| |
Annual
Estimate Variance |
| |
9.0x
|
| |
10.5x
|
| |
12.0x
|
| |
13.5x
|
| |
14.5x
|
| |
16.0x
|
| ||||||||||||||||||
| |
(15.0)%
|
| | | $ | 66.49 | | | | | $ | 76.81 | | | | | $ | 87.14 | | | | | $ | 97.46 | | | | | $ | 104.34 | | | | | $ | 114.66 | | |
| |
(10.0)%
|
| | | $ | 70.14 | | | | | $ | 81.06 | | | | | $ | 91.99 | | | | | $ | 102.92 | | | | | $ | 110.20 | | | | | $ | 121.13 | | |
| |
(5.0)%
|
| | | $ | 73.78 | | | | | $ | 85.31 | | | | | $ | 96.85 | | | | | $ | 108.38 | | | | | $ | 116.07 | | | | | $ | 127.61 | | |
| |
0.0%
|
| | | $ | 77.42 | | | | | $ | 89.56 | | | | | $ | 101.71 | | | | | $ | 113.85 | | | | | $ | 121.94 | | | | | $ | 134.08 | | |
| |
5.0%
|
| | | $ | 81.06 | | | | | $ | 93.81 | | | | | $ | 106.56 | | | | | $ | 119.31 | | | | | $ | 127.81 | | | | | $ | 140.56 | | |
| |
10.0%
|
| | | $ | 84.71 | | | | | $ | 98.06 | | | | | $ | 111.42 | | | | | $ | 124.77 | | | | | $ | 133.68 | | | | | $ | 147.03 | | |
| |
15.0%
|
| | | $ | 88.35 | | | | | $ | 102.31 | | | | | $ | 116.28 | | | | | $ | 130.24 | | | | | $ | 139.55 | | | | | $ | 153.51 | | |
| | Park National Corporation | | | First Mid Bancshares, Inc. | |
| | Byline Bancorp, Inc. | | | Republic Bancorp, Inc. | |
| | Stock Yards Bancorp, Inc. | | | Lakeland Financial Corporation | |
| | 1st Source Corporation | | | Community Trust Bancorp, Inc. | |
| | German American Bancorp, Inc. | | | Mercantile Bank Corporation | |
| | | |
Nicolet
Bankshares, Inc. 6/30/2025(3) |
| |
Nicolet
Bankshares, Inc. 9/30/2025(4) |
| |
Selected Companies
|
| |||||||||||||||||||||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||||||||
|
MRQ Core Return on Average Assets(1)
|
| | | | 1.67% | | | | | | 1.86% | | | | | | 1.59% | | | | | | 1.55% | | | | | | 1.50% | | | | | | 1.68% | | |
|
MRQ Core Return on Average Tangible Common Equity(1)
|
| | | | 18.8% | | | | | | 20.6% | | | | | | 15.8% | | | | | | 15.9% | | | | | | 13.9% | | | | | | 16.6% | | |
|
MRQ Net Interest Margin
|
| | | | 3.71% | | | | | | 3.86% | | | | | | 3.93% | | | | | | 3.81% | | | | | | 3.55% | | | | | | 4.13% | | |
|
MRQ Fee Income / Revenue Ratio(2)
|
| | | | 21.5% | | | | | | 22.0% | | | | | | 20.1% | | | | | | 20.0% | | | | | | 17.4% | | | | | | 22.6% | | |
|
MRQ Efficiency Ratio
|
| | | | 50.4% | | | | | | 49.1% | | | | | | 52.3% | | | | | | 51.9% | | | | | | 56.3% | | | | | | 49.0% | | |
| | | |
Nicolet
Bankshares, Inc. 6/30/2025(2) |
| |
Nicolet
Bankshares, Inc. 9/30/2025(3) |
| |
Selected Companies
|
| |||||||||||||||||||||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||||||||
|
Tangible Common Equity / Tangible Assets
|
| | | | 9.4% | | | | | | 9.6% | | | | | | 10.7% | | | | | | 10.2% | | | | | | 9.1% | | | | | | 11.6% | | |
|
CET1 Ratio
|
| | | | 11.3% | | | | | | 11.5% | | | | | | 13.3% | | | | | | 13.0% | | | | | | 11.9% | | | | | | 14.6% | | |
|
Total Capital Ratio
|
| | | | 14.0% | | | | | | 14.3% | | | | | | 15.7% | | | | | | 15.8% | | | | | | 14.9% | | | | | | 16.9% | | |
|
Loans / Deposits
|
| | | | 90.7% | | | | | | 90.3% | | | | | | 92.1% | | | | | | 93.4% | | | | | | 89.6% | | | | | | 95.8% | | |
|
Loan Loss Reserves / Loans
|
| | | | 1.00% | | | | | | 1.00% | | | | | | 1.40% | | | | | | 1.29% | | | | | | 1.24% | | | | | | 1.43% | | |
|
Nonperforming Assets / Assets(1)
|
| | | | 0.21% | | | | | | 0.31% | | | | | | 0.41% | | | | | | 0.32% | | | | | | 0.28% | | | | | | 0.59% | | |
|
MRQ Net Charge-offs / Average Loans
|
| | | | 0.02% | | | | | | 0.03% | | | | | | 0.35% | | | | | | 0.10% | | | | | | 0.28% | | | | | | 0.06% | | |
| | | |
Nicolet
Bankshares, Inc. |
| |
Nicolet
Bankshares, Inc. 9/30/2025(3) |
| |
Selected Companies
|
| |||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||
|
One-Year Stock Price Change
|
| |
27.2%
|
| |
—
|
| |
(0.4)%
|
| |
0.9%
|
| |
(4.4)%
|
| |
2.9%
|
|
|
One-Year Total Return
|
| |
28.5%
|
| |
—
|
| |
2.2%
|
| |
2.8%
|
| |
(1.9)%
|
| |
6.1%
|
|
|
Year-To-Date Stock Price Change
|
| |
24.2%
|
| |
—
|
| |
(2.8)%
|
| |
(1.4)%
|
| |
(6.6)%
|
| |
0.3%
|
|
|
Stock Price / Tangible Book Value per Share
|
| |
2.45x(2)
|
| |
2.32x
|
| |
1.70x
|
| |
1.35x
|
| |
1.27x
|
| |
2.24x
|
|
|
Stock Price / Core LTM EPS(1)
|
| |
14.4x(2)
|
| |
13.6x
|
| |
12.0x
|
| |
10.7x
|
| |
9.6x
|
| |
14.7x
|
|
|
Stock Price / 2025 Estimated EPS
|
| |
14.2x
|
| |
—
|
| |
11.6x
|
| |
10.1x
|
| |
9.5x
|
| |
14.2x
|
|
|
Stock Price / 2026 Estimated EPS
|
| |
13.4x
|
| |
—
|
| |
11.2x
|
| |
10.2x
|
| |
9.5x
|
| |
13.8x
|
|
|
Dividend Yield
|
| |
1.0%(2)
|
| |
1.0%
|
| |
2.7%
|
| |
2.7%
|
| |
2.5%
|
| |
3.2%
|
|
|
Core LTM Dividend Payout(1)
|
| |
14.2%(2)
|
| |
13.3%
|
| |
32.8%
|
| |
28.7%
|
| |
26.5%
|
| |
40.8%
|
|
| | First Mid Bancshares, Inc. | | | First Financial Corporation | |
| | Horizon Bancorp, Inc. | | | Independent Bank Corporation | |
| | Midland States Bancorp, Inc. | | | Bridgewater Bancshares, Inc. | |
| | Republic Bancorp, Inc. | | | Alerus Financial Corporation | |
| | Lakeland Financial Corporation | | | Farmers National Banc Corp. | |
| | Community Trust Bancorp, Inc. | | | HBT Financial, Inc. | |
| | Northpointe Bancshares, Inc. | | | Southern Missouri Bancorp, Inc. | |
| | Equity Bancshares, Inc. | | | Bank First Corporation | |
| | Mercantile Bank Corporation | | | ChoiceOne Financial Services, Inc. | |
| | Great Southern Bancorp, Inc. | | | Civista Bancshares, Inc. | |
| | Old Second Bancorp, Inc. | | | West Bancorporation, Inc. | |
| | | |
MidWestOne
Financial Group, Inc. 6/30/2025(3) |
| |
MidWestOne
Financial Group, Inc. 9/30/2025(4) |
| |
Selected Companies
|
| |||||||||||||||||||||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||||||||
|
MRQ Core Return on Average Assets(1)
|
| | | | 0.71% | | | | | | 1.19% | | | | | | 1.33% | | | | | | 1.35% | | | | | | 1.22% | | | | | | 1.55% | | |
|
MRQ Core Return on Average Tangible Common Equity(1)
|
| | | | 8.9% | | | | | | 14.7% | | | | | | 15.5% | | | | | | 15.6% | | | | | | 13.0% | | | | | | 16.6% | | |
|
MRQ Net Interest Margin
|
| | | | 3.56% | | | | | | 3.57% | | | | | | 3.60% | | | | | | 3.61% | | | | | | 3.42% | | | | | | 3.74% | | |
|
MRQ Fee Income / Revenue Ratio(2)
|
| | | | 17.0% | | | | | | 16.7% | | | | | | 19.0% | | | | | | 16.4% | | | | | | 14.2% | | | | | | 22.1% | | |
|
MRQ Efficiency Ratio
|
| | | | 56.2% | | | | | | 58.4% | | | | | | 55.7% | | | | | | 56.5% | | | | | | 58.4% | | | | | | 52.7% | | |
| | | |
MidWestOne
Financial Group, Inc. 6/30/2025(2) |
| |
MidWestOne
Financial Group, Inc. 9/30/2025(3) |
| |
Selected Companies
|
| |||||||||||||||||||||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||||||||||||||||||||
|
Tangible Common Equity / Tangible Assets
|
| | | | 8.2% | | | | | | 8.4% | | | | | | 8.9% | | | | | | 8.6% | | | | | | 7.7% | | | | | | 10.1% | | |
|
CET1 Ratio
|
| | | | 11.0% | | | | | | 11.1% | | | | | | 11.8% | | | | | | 11.6% | | | | | | 10.3% | | | | | | 12.9% | | |
|
Total Capital Ratio
|
| | | | 14.4% | | | | | | 13.1% | | | | | | 14.6% | | | | | | 14.5% | | | | | | 13.9% | | | | | | 15.8% | | |
|
Loans / Deposits
|
| | | | 81.3% | | | | | | 80.7% | | | | | | 91.1% | | | | | | 89.2% | | | | | | 84.0% | | | | | | 97.5% | | |
|
Loan Loss Reserves / Loans
|
| | | | 1.50% | | | | | | 1.17% | | | | | | 1.24% | | | | | | 1.24% | | | | | | 1.19% | | | | | | 1.33% | | |
|
Nonperforming Assets / Assets(1)
|
| | | | 0.65% | | | | | | 0.54% | | | | | | 0.42% | | | | | | 0.32% | | | | | | 0.17% | | | | | | 0.55% | | |
|
MRQ Net Charge-offs / Average Loans
|
| | | | 0.02% | | | | | | 1.38% | | | | | | 0.31% | | | | | | 0.07% | | | | | | 0.22% | | | | | | 0.02% | | |
| | | |
MidWestOne
Financial Group, Inc. |
| |
MidWestOne
Financial Group, Inc. 9/30/2025(3) |
| |
Selected Companies
|
| |||||||||
| | | |
Average
|
| |
Median
|
| |
25th
Percentile |
| |
75th
Percentile |
| ||||||
|
One-Year Stock Price Change
|
| |
(2.1)%
|
| |
—
|
| |
2.1%
|
| |
2.6%
|
| |
(6.0)%
|
| |
8.4%
|
|
|
One-Year Total Return
|
| |
1.1%
|
| |
—
|
| |
5.5%
|
| |
5.5%
|
| |
(4.1)%
|
| |
9.9%
|
|
|
Year-To-Date Stock Price Change
|
| |
(2.1)%
|
| |
—
|
| |
0.0%
|
| |
0.1%
|
| |
(7.7)%
|
| |
2.4%
|
|
|
Stock Price / Tangible Book Value per Share
|
| |
1.19x(2)
|
| |
1.14x
|
| |
1.42x
|
| |
1.32x
|
| |
1.21x
|
| |
1.48x
|
|
|
Stock Price / Core LTM EPS(1)
|
| |
8.9x(2)
|
| |
9.4x
|
| |
10.5x
|
| |
9.7x
|
| |
9.0x
|
| |
11.0x
|
|
|
Stock Price / 2025 Estimated EPS
|
| |
10.0x
|
| |
—
|
| |
10.1x
|
| |
9.5x
|
| |
8.7x
|
| |
10.3x
|
|
|
Stock Price / 2026 Estimated EPS
|
| |
7.9x
|
| |
—
|
| |
9.2x
|
| |
8.8x
|
| |
8.1x
|
| |
9.4x
|
|
|
Dividend Yield
|
| |
3.4% (2)
|
| |
3.4%
|
| |
3.1%
|
| |
3.3%
|
| |
2.1%
|
| |
4.0%
|
|
|
Core LTM Dividend Payout(1)
|
| |
30.3%(2)
|
| |
32.1%
|
| |
30.2%
|
| |
28.8%
|
| |
24.6%
|
| |
41.3%
|
|
|
Acquiror
|
| |
Acquired Company
|
|
| Commerce Bancshares, Inc. | | | FineMark Holdings, Inc. | |
| Seacoast Banking Corporation of Florida | | | Villages Bancorporation, Inc. | |
| Independent Bank Corp. | | | Enterprise Bancorp, Inc. | |
| Old National Bancorp | | | Bremer Financial Corporation | |
| First Busey Corporation | | | CrossFirst Bankshares, Inc. | |
| Renasant Corporation | | | The First Bancshares, Inc. | |
| WesBanco, Inc. | | | Premier Financial Corp. | |
| Wintrust Financial Corporation | | | Macatawa Bank Corporation | |
| Eastern Bankshares, Inc. | | | Cambridge Bancorp | |
| Washington Federal, Inc. | | | Luther Burbank Corporation | |
| Provident Financial Services, Inc. | | | Lakeland Bancorp, Inc. | |
| Simmons First National Corporation | | | Spirit of Texas Bancshares, Inc. | |
| Home Bancshares, Inc. | | | Happy Bancshares, Inc. | |
| SouthState Corporation | | | Atlantic Capital Bancshares, Inc. | |
| United Community Banks, Inc. | | | Reliant Bancorp, Inc. | |
|
Acquiror
|
| |
Acquired Company
|
|
| Regions Financial Corporation | | | EnerBank USA | |
| Glacier Bancorp, Inc. | | | Altabancorp | |
| Independent Bank Corp. | | | Meridian Bancorp, Inc. | |
| Eastern Bankshares, Inc. | | | Century Bancorp, Inc. | |
| WSFS Financial Corporation | | | Bryn Mawr Bank Corporation | |
| SVB Financial Group | | | Boston Private Financial Holdings, Inc. | |
| | | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | | |
Nicolet /
MidWestOne |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
|
Price / Tangible Book Value per Share
|
| | | | 1.66% | | | | | | 1.46% | | | | | | 1.59% | | | | | | 1.67% | | | | | | 1.81% | | |
|
Pay to Trade Ratio
|
| | | | 71.4% | | | | | | 78.0% | | | | | | 95.3% | | | | | | 94.7% | | | | | | 109.2% | | |
|
Core Deposit Premium
|
| | | | 7.7% | | | | | | 4.4% | | | | | | 7.3% | | | | | | 8.4% | | | | | | 10.4% | | |
|
Price / LTM EPS
|
| | | | 14.7% | | | | | | 12.4% | | | | | | 12.7% | | | | | | 14.5% | | | | | | 15.5% | | |
| | | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | | |
Nicolet /
MidWestOne |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
|
Price / FWD EPS
|
| | | | 11.5% | | | | | | 11.3% | | | | | | 13.2% | | | | | | 13.2% | | | | | | 15.0% | | |
|
One-Day Market Premium
|
| | | | 45.2% | | | | | | 11.2% | | | | | | 20.0% | | | | | | 21.0% | | | | | | 23.6% | | |
| | | |
Nicolet
% of Total |
| |
MidWestOne
% of Total |
| ||||||
| Ownership: | | | | | | | | | | | | | |
|
Pro Forma Ownership at 0.3175x merger exchange ratio
|
| | | | 69.1% | | | | | | 30.9% | | |
| Market Information: | | | | | | | | | | | | | |
|
Pre-Transaction Market Capitalization
|
| | | | 76.6% | | | | | | 23.4% | | |
| Balance Sheet: | | | | | | | | | | | | | |
|
Assets
|
| | | | 59.1% | | | | | | 40.9% | | |
|
Gross Loans Held For Investment
|
| | | | 60.9% | | | | | | 39.1% | | |
|
Deposits
|
| | | | 58.1% | | | | | | 41.9% | | |
|
Tangible Common Equity
|
| | | | 61.7% | | | | | | 38.3% | | |
| Income Statement: | | | | | | | | | | | | | |
|
2025 Estimated Earnings
|
| | | | 70.6% | | | | | | 29.4% | | |
|
2026 Estimated Earnings
|
| | | | 66.0% | | | | | | 34.0% | | |
|
Fiscal Year Ended December 31,
($ in millions, except per share data) |
| |
2025
|
| |
2026
|
| ||||||
|
Total Assets at Fiscal Year-End
|
| | | $ | 6,296.2 | | | | | $ | 6,557.3 | | |
|
Earnings Per Share
|
| | | $ | 2.84 | | | | | $ | 3.61 | | |
|
Fiscal Year Ended December 31,
($ in millions, except per share data) |
| |
2025
|
| |
2026
|
| ||||||
|
Total Assets at Fiscal Year-End
|
| | | $ | 9,055.0 | | | | | $ | 9,363.2 | | |
|
Earnings Per Share
|
| | | $ | 9.21 | | | | | $ | 9.70 | | |
| | | |
Cash(1)(2)
|
| |
Equity(3)
|
| |
Perquisites/
Benefits(4) |
| |
Total(5)
|
| ||||||||||||
|
Charles N. Reeves III
|
| | | $ | 5,025,058 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
|
Len D. Devaisher
|
| | | $ | 1,390,312 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
|
Barry S. Ray
|
| | | $ | 1,156,086 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
|
Paul A. Ho-Sing-Loy
|
| | | $ | 812,886 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
|
Gary L. Sims
|
| | | $ | 878,756 | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
| | | |
MidWestOne
Restricted Stock Unit Awards |
| |
MidWestOne
Performance Stock Unit Awards |
| ||||||
|
Mr. Reeves
|
| | | $ | [•] | | | | | $ | [•] | | |
|
Mr. Devaisher
|
| | | $ | [•] | | | | | $ | [•] | | |
|
Mr. Ray
|
| | | $ | [•] | | | | | $ | [•] | | |
|
Mr. Ho-Sing-Loy
|
| | | $ | [•] | | | | | $ | [•] | | |
|
Mr. Sims
|
| | | $ | [•] | | | | | $ | [•] | | |
| |
ARTICLE I THE MERGER
|
| | | | A-2 | | |
| |
1.1
The Merger and Bank Merger
|
| | | | A-2 | | |
| |
1.2
Closing
|
| | | | A-2 | | |
| |
1.3
Effective Time
|
| | | | A-2 | | |
| |
1.4
Effects of the Merger
|
| | | | A-2 | | |
| |
1.5
Conversion of MOFG Common Stock
|
| | | | A-2 | | |
| |
1.6
NIC Stock
|
| | | | A-3 | | |
| |
1.7
Treatment of MOFG Equity Awards
|
| | | | A-3 | | |
| |
1.8
Articles of Incorporation of Surviving Entity
|
| | | | A-4 | | |
| |
1.9
Bylaws of Surviving Entity
|
| | | | A-4 | | |
| |
1.10
Tax Consequences
|
| | | | A-4 | | |
| |
ARTICLE II EXCHANGE OF SHARES
|
| | | | A-4 | | |
| |
2.1
NIC to Make Consideration Available
|
| | | | A-4 | | |
| |
2.2
Exchange of Shares
|
| | | | A-4 | | |
| |
ARTICLE III REPRESENTATIONS AND WARRANTIES OF MOFG
|
| | | | A-6 | | |
| |
3.1
Corporate Organization
|
| | | | A-6 | | |
| |
3.2
Capitalization
|
| | | | A-8 | | |
| |
3.3
Authority; No Violation
|
| | | | A-9 | | |
| |
3.4
Consents and Approvals
|
| | | | A-9 | | |
| |
3.5
Reports
|
| | | | A-10 | | |
| |
3.6
Financial Statements
|
| | | | A-11 | | |
| |
3.7
Broker’s Fees
|
| | | | A-12 | | |
| |
3.8
Absence of Certain Changes or Events
|
| | | | A-12 | | |
| |
3.9
Legal and Regulatory Proceedings
|
| | | | A-12 | | |
| |
3.10
Taxes and Tax Returns
|
| | | | A-12 | | |
| |
3.11
Employees
|
| | | | A-13 | | |
| |
3.12
SEC Reports
|
| | | | A-16 | | |
| |
3.13
Compliance with Applicable Law
|
| | | | A-16 | | |
| |
3.14
Certain Contracts
|
| | | | A-17 | | |
| |
3.15
Agreements with Regulatory Agencies
|
| | | | A-19 | | |
| |
3.16
Risk Management Instruments
|
| | | | A-19 | | |
| |
3.17
Environmental Matters
|
| | | | A-19 | | |
| |
3.18
Investment Securities and Commodities
|
| | | | A-20 | | |
| |
3.19
Real Property
|
| | | | A-20 | | |
| |
3.20
Intellectual Property
|
| | | | A-20 | | |
| |
3.21
Related Party Transactions
|
| | | | A-21 | | |
| |
3.22
State Takeover Laws
|
| | | | A-21 | | |
| |
3.23
Reorganization
|
| | | | A-21 | | |
| |
3.24
Opinion
|
| | | | A-21 | | |
| |
3.25
MOFG Information
|
| | | | A-21 | | |
| |
3.26
Loan Portfolio
|
| | | | A-22 | | |
| |
3.27
Insurance
|
| | | | A-23 | | |
| |
3.28
Fiduciary Activities
|
| | | | A-23 | | |
| |
3.29
Investment Management and Related Activities
|
| | | | A-23 | | |
| |
3.30
No Other Representations or Warranties
|
| | | | A-24 | | |
| |
ARTICLE IV REPRESENTATIONS AND WARRANTIES OF NIC
|
| | | | A-24 | | |
| |
4.1
Corporate Organization
|
| | | | A-24 | | |
| |
4.2
Capitalization
|
| | | | A-25 | | |
| |
4.3
Authority; No Violation
|
| | | | A-26 | | |
| |
4.4
Consents and Approvals
|
| | | | A-26 | | |
| |
4.5
Reports
|
| | | | A-27 | | |
| |
4.6
Financial Statements
|
| | | | A-27 | | |
| |
4.7
Broker’s Fees
|
| | | | A-28 | | |
| |
4.8
Absence of Certain Changes or Events
|
| | | | A-28 | | |
| |
4.9
Legal and Regulatory Proceedings
|
| | | | A-29 | | |
| |
4.10
Taxes and Tax Returns
|
| | | | A-29 | | |
| |
4.11
Employees
|
| | | | A-30 | | |
| |
4.12
SEC Reports
|
| | | | A-31 | | |
| |
4.13
Compliance with Applicable Law
|
| | | | A-31 | | |
| |
4.14
Certain Contracts
|
| | | | A-33 | | |
| |
4.15
Agreements with NIC Regulatory Agencies
|
| | | | A-33 | | |
| |
4.16
Risk Management Instruments
|
| | | | A-33 | | |
| |
4.17
Environmental Matters
|
| | | | A-33 | | |
| |
4.18
Related Party Transactions
|
| | | | A-34 | | |
| |
4.19
State Takeover Laws
|
| | | | A-34 | | |
| |
4.20
Reorganization
|
| | | | A-34 | | |
| |
4.21
Opinion
|
| | | | A-34 | | |
| |
4.22
NIC Information
|
| | | | A-34 | | |
| |
4.23
Loan Portfolio
|
| | | | A-34 | | |
| |
4.24
Insurance
|
| | | | A-35 | | |
| |
4.25
No Other Representations or Warranties
|
| | | | A-35 | | |
| |
ARTICLE V COVENANTS RELATING TO CONDUCT OF BUSINESS
|
| | | | A-35 | | |
| |
5.1
Conduct of Businesses by MOFG Prior to the Effective Time
|
| | | | A-35 | | |
| |
5.2
Forbearances of MOFG
|
| | | | A-35 | | |
| |
5.3
Conduct of Businesses by NIC Prior to the Effective Time
|
| | | | A-39 | | |
| |
5.4
Forbearances of NIC
|
| | | | A-39 | | |
| |
5.5
No Control
|
| | | | A-40 | | |
| |
ARTICLE VI ADDITIONAL AGREEMENTS
|
| | | | A-40 | | |
| |
6.1
Regulatory Matters
|
| | | | A-40 | | |
| |
6.2
Access to Information; Confidentiality
|
| | | | A-41 | | |
| |
6.3
Shareholders’ Approvals
|
| | | | A-42 | | |
| |
6.4
Legal Conditions to Merger
|
| | | | A-44 | | |
| |
6.5
Stock Exchange Listing
|
| | | | A-44 | | |
| |
6.6
Employee Matters
|
| | | | A-44 | | |
| |
6.7
Indemnification; Directors’ and Officers’ Insurance
|
| | | | A-45 | | |
| |
6.8
Additional Agreements
|
| | | | A-46 | | |
| |
6.9
Advice of Changes
|
| | | | A-46 | | |
| |
6.10
Dividends
|
| | | | A-47 | | |
| |
6.11
Shareholder Litigation
|
| | | | A-47 | | |
| |
6.12
Board Representation
|
| | | | A-47 | | |
| |
6.13
Acquisition Proposals
|
| | | | A-47 | | |
| |
6.14
Public Announcements
|
| | | | A-48 | | |
| |
6.15
Change of Method
|
| | | | A-49 | | |
| |
6.16
Takeover Statutes
|
| | | | A-49 | | |
| |
6.17
Treatment of MOFG Indebtedness
|
| | | | A-49 | | |
| |
6.18
Exemption from Liability Under Section 16(b)
|
| | | | A-49 | | |
| |
6.19
Certain Tax Matters
|
| | | | A-50 | | |
| |
6.20
Coordination; Informational Systems Conversion; Operating Functions
|
| | | | A-50 | | |
| |
6.21
Claims Letters
|
| | | | A-51 | | |
| |
ARTICLE VII CONDITIONS PRECEDENT
|
| | | | A-51 | | |
| |
7.1
Conditions to Each Party’s Obligation to Effect the Merger
|
| | | | A-51 | | |
| |
7.2
Conditions to Obligations of NIC
|
| | | | A-51 | | |
| |
7.3
Conditions to Obligations of MOFG
|
| | | | A-52 | | |
| |
ARTICLE VIII TERMINATION AND AMENDMENT
|
| | | | A-53 | | |
| |
8.1
Termination
|
| | | | A-53 | | |
| |
8.2
Effect of Termination
|
| | | | A-54 | | |
| |
ARTICLE IX GENERAL PROVISIONS
|
| | | | A-55 | | |
| |
9.1
Amendment
|
| | | | A-55 | | |
| |
9.2
Extension; Waiver
|
| | | | A-55 | | |
| |
9.3
Nonsurvival of Representations, Warranties and Agreements
|
| | | | A-56 | | |
| |
9.4
Expenses
|
| | | | A-56 | | |
| |
9.5
Notices
|
| | | | A-56 | | |
| |
9.6
Interpretation
|
| | | | A-57 | | |
| |
9.7
Counterparts
|
| | | | A-57 | | |
| |
9.8
Entire Agreement
|
| | | | A-57 | | |
| |
9.9
Governing Law; Jurisdiction
|
| | | | A-57 | | |
| |
9.10
Waiver of Jury Trial
|
| | | | A-58 | | |
| |
9.11
Assignment; Third-Party Beneficiaries
|
| | | | A-58 | | |
| |
9.12
Specific Performance
|
| | | | A-58 | | |
| |
9.13
Severability
|
| | | | A-59 | | |
| |
9.14
Confidential Supervisory Information
|
| | | | A-59 | | |
| |
9.15
Delivery by Electronic Transmission
|
| | | | A-59 | | |
| | Exhibit A — Form of MOFG Support Agreement | | | | | | | |
| | Exhibit B — Form of NIC Support Agreement | | | | | | | |
| | Exhibit C — Form of Bank Merger Agreement | | | | | | | |
| | Exhibit D — Form of Claims Letter | | | | | | | |
|
Term
|
| |
Section
|
|
| Acceptable Confidentiality Agreement | | | 6.13(a) | |
| Acquisition Proposal | | | 6.13(a) | |
| Affiliate | | | 9.6 | |
| Agreement | | | Preamble | |
| Alternative Acquisition Agreement | | | 6.3(a) | |
| Bank Merger | | | Recitals | |
| Bank Merger Agreement | | | 1.1(b) | |
| Bank Merger Certificates | | | 1.1(b) | |
| Bank Merger Effective Time | | | 1.1(b) | |
| BHC Act | | | 3.1(a) | |
| Business Day | | | 9.6 | |
| Cares Act | | | 3.10(d) | |
| Certificates of Merger | | | 1.3 | |
| Chosen Courts | | | 9.9(b) | |
| Closing | | | 1.2 | |
| Closing Date | | | 1.2 | |
| Code | | | Recitals | |
| Confidentiality Agreement | | | 6.2(b) | |
| Continuing Employees | | | 6.6(a) | |
| Effective Time | | | 1.3 | |
| Enforceability Exceptions | | | 3.3(a) | |
| Environmental Laws | | | 3.17 | |
| ERISA | | | 3.11(a) | |
| Exchange Act | | | 3.6(c) | |
| Exchange Agent | | | 2.1 | |
| Exchange Fund | | | 2.1 | |
| Exchange Ratio | | | 1.5(a) | |
| FDI Act | | | 3.1(b) | |
| FDIC | | | 3.1(b) | |
| Federal Reserve Board | | | 3.4 | |
| Fraud | | | 8.2(a) | |
| GAAP | | | 3.1(a) | |
| Governmental Entity | | | 3.4 | |
| Intellectual Property | | | 3.20 | |
| Intended Tax Treatment | | | 1.1(c) | |
| Joint Proxy Statement | | | 3.4 | |
| knowledge | | | 9.6 | |
| Liens | | | 3.2(b) | |
| Loans | | | 3.26(a) | |
| made available | | | 9.6 | |
| Material Adverse Effect | | | 3.1(a) | |
| Materially Burdensome Regulatory Condition | | | 6.1(c) | |
| Meetings | | | 6.3(a) | |
| Merger | | | Recitals | |
|
Term
|
| |
Section
|
|
| Mergers | | | Recitals | |
| Merger Consideration | | | 1.5(a) | |
| MOFG | | | Preamble | |
| MOFG 401(k) Plan | | | 6.6(c) | |
| MOFG Bank | | | Recitals | |
| MOFG Benefit Plans | | | 3.11(a) | |
| MOFG Board Recommendation | | | 6.3(a) | |
| MOFG Bylaws | | | 3.1(a) | |
| MOFG Certificate | | | 3.1(a) | |
| MOFG Common Stock | | | 1.5(a) | |
| MOFG Compensation Committee | | | 1.7(c) | |
| MOFG Material Contract | | | 3.14(a) | |
| MOFG Disclosure Schedule | | | Article III | |
| MOFG Equity Awards | | | 1.7(d) | |
| MOFG ERISA Affiliate | | | 3.11(e) | |
| MOFG Indemnified Parties | | | 6.7(a) | |
| MOFG Insiders | | | 6.18 | |
| MOFG Meeting | | | 6.3(a) | |
| MOFG Owned Properties | | | 3.19(a) | |
| MOFG Preferred Stock | | | 3.2(a) | |
| MOFG PSU Award | | | 1.7(b) | |
| MOFG Qualified Plan | | | 3.11(c) | |
| MOFG Real Property | | | 3.19(b) | |
| MOFG Regulatory Agencies | | | 3.5 | |
| MOFG Regulatory Agreement | | | 3.15 | |
| MOFG Reports | | | 3.12 | |
| MOFG RSU Award | | | 1.7(b) | |
| MOFG Securities | | | 3.2(a) | |
| MOFG Subsidiary | | | 3.1(b) | |
| MOFG Support Agreement | | | Recitals | |
| MOFG Tax Certificate | | | 6.19 | |
| MOFG Termination Fee | | | 8.2(b) | |
| Multiemployer Plan | | | 3.11(a) | |
| Multiple Employer Plan | | | 3.11(e) | |
| NASDAQ | | | 3.4 | |
| New Certificates | | | 2.1 | |
| NIC | | | Preamble | |
| NIC 401(k) Plan | | | 6.6(c) | |
| NIC Articles | | | 4.1(a) | |
| NIC Benefit Plans | | | 4.11(a) | |
| NIC Board Recommendation | | | 6.3(a) | |
| NIC Bylaws | | | 4.1(a) | |
| NIC Common Stock | | | 1.5(a) | |
| NIC Contract | | | 4.14 | |
| NIC Disclosure Schedule | | | Article IV | |
| NIC ERISA Affiliate | | | 4.11(d) | |
|
Term
|
| |
Section
|
|
| NIC Meeting | | | 6.3(a) | |
| NIC Preferred Stock | | | 4.2(a) | |
| NIC PSU Awards | | | 4.2(a) | |
| NIC Qualified Plan | | | 4.11(b) | |
| NIC Regulatory Agencies | | | 4.5 | |
| NIC Regulatory Agreement | | | 4.15 | |
| NIC Restricted Share Awards | | | 4.2(a) | |
| NIC Reports | | | 4.12 | |
| NIC Stock Options | | | 4.2(a) | |
| NIC Subsidiary | | | 4.1(b) | |
| NIC Support Agreement | | | Recitals | |
| NIC Tax Certificate | | | 6.19 | |
| NIC Termination Fee | | | 8.2(d) | |
| Nicolet Bank | | | Recitals | |
| NYSE | | | 2.2(e) | |
| OCC | | | 3.4 | |
| Old Certificate | | | 1.5(b) | |
| Permitted Encumbrances | | | 3.19(a) | |
| person | | | 9.6 | |
| Personal Data | | | 3.13(b) | |
| Premium Cap | | | 6.7(b) | |
| Recommendation Change | | | 6.3(a) | |
| Regulatory Agencies | | | 3.5 | |
| Representatives | | | 6.13(a) | |
| Requisite MOFG Vote | | | 3.3(a) | |
| Requisite Regulatory Approvals | | | 6.1(b) | |
| Requisite NIC Vote | | | 4.3(a) | |
| S-4 | | | 3.4 | |
| Sarbanes-Oxley Act | | | 3.6(c) | |
| SEC | | | 3.4 | |
| Securities Act | | | 3.12 | |
| Security Breach | | | 3.13(d) | |
| SRO | | | 3.5 | |
| Subsidiary | | | 3.1(a) | |
| Superior Proposal | | | 6.13(a) | |
| Supporting MOFG Shareholders | | | Recitals | |
| Supporting NIC Shareholders | | | Recitals | |
| Surviving Entity | | | Recitals | |
| Takeover Statutes | | | 3.22 | |
| Tax or Taxes | | | 3.10(d) | |
| Tax Return | | | 3.10(e) | |
| Termination Date | | | 8.1(c) | |
| transactions contemplated by this Agreement | | | 9.6 | |
| transactions contemplated hereby | | | 9.6 | |
| willful and material breach | | | 8.2(a) | |
THE MERGER
EXCHANGE OF SHARES
REPRESENTATIONS AND WARRANTIES OF MOFG
REPRESENTATIONS AND WARRANTIES OF NIC
COVENANTS RELATING TO CONDUCT OF BUSINESS
ADDITIONAL AGREEMENTS
CONDITIONS PRECEDENT
TERMINATION AND AMENDMENT
GENERAL PROVISIONS
102 South Clinton Street
Iowa City, Iowa 52240
Dallas Arts Tower
2200 Ross Ave., Suite 2300
Dallas, Texas 75201
111 North Washington Street
Green Bay, Wisconsin 54301
Atlantic Station
201 17th Street NW, Suite 1700
Atlanta, Georgia 30363
| Subject to this Agreement: |
|
| to this Agreement: |
|
111 North Washington Street
Green Bay, Wisconsin 54301
Nicolet Bankshares, Inc.
111 North Washington Street
Green Bay, WI 54301
MidWestOne Financial Group, Inc.
102 South Clinton Street
Iowa City, IA 52240
|
Exhibit No.
|
| |
Description
|
|
| 2.1 | | | Agreement and Plan of Merger by and between Nicolet Bankshares, Inc. and MidWestOne Financial Group, Inc. dated October 23, 2025 (included as Appendix A to the joint proxy statement-prospectus, which is part of this registration statement and incorporated herein by reference). | |
| 3.1 | | | Amended and Restated Articles of Incorporation of Nicolet Bankshares, Inc. (incorporated by reference from Exhibit 3.1 to Nicolet’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013, filed on March 12, 2014 (File No. 333-90052). | |
| 3.3 | | | Amended and Restated Bylaws of Nicolet Bankshares, Inc. (incorporated by reference to Exhibit 3.1 to Nicolet’s Current Report on Form 8-K filed on March 25, 2020 (File No. 001-37700). | |
| 4.1 | | | Description of Registered Securities (incorporated by reference to Exhibit 4.8 to Nicolet’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, filed on February 26, 2021 (File No. 001-37700). | |
| 5.1 | | |
Opinion of Michele McKinnon, Senior Vice President Human Resources/Legal Counsel of Nicolet National Bank regarding legality of securities being registered (including her consent).
|
|
|
Exhibit No.
|
| |
Description
|
|
| 8.1 | | | Opinion of Nelson Mullins Riley & Scarborough LLP regarding certain tax matters (including its consent).* | |
| 8.2 | | | Opinion of Alston & Bird LLP regarding certain tax matters (including its consent)* | |
| 21.1 | | | List of Subsidiaries of Nicolet Bankshares, Inc. (incorporated by reference to Exhibit 21.1 to Nicolet’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed on February 25, 2025 (File No. 001-37700). | |
| 23.1 | | |
Consent of Forvis Mazars, LLP (with respect to Nicolet).
|
|
| 23.2 | | | Consent of RSM LLP (with respect to MidWestOne). | |
| 23.3 | | |
Consent of Michele McKinnon (included as part of Exhibit 5.1).
|
|
| 23.4 | | | Consent of Nelson Mullins Riley & Scarborough LLP (included as part of Exhibit 8.1). | |
| 23.5 | | | Consent of Alston & Bird LLP (included as part of Exhibit 8.2). | |
| 24.1 | | |
Power of Attorney (included in the signature pages to this registration statement).
|
|
| 99.1 | | | Form of Proxy Card of Nicolet.* | |
| 99.2 | | | Form of Proxy Card of MidWestOne.* | |
| 99.3 | | |
Consent of Keefe, Bruyette & Woods, Inc.
|
|
| 99.4 | | |
Consent of Piper Sandler & Co.
|
|
|
107
|
| |
Filing Fee Table
|
|
President and Chief Executive Officer
| |
/s/ Michael E. Daniels
Michael E. Daniels
Chairman, President, and Chief Executive Officer (Principal Executive Officer) |
| |
/s/ Andrew F. Hetzel, Jr.
Andrew F. Hetzel, Jr.
Director |
|
| |
/s/ H. Phillip Moore, Jr.
H. Phillip Moore, Jr.
(Principal Financial and Accounting Officer) |
| |
/s/ Brenda L. Johnson
Brenda L. Johnson
Director |
|
| |
/s/ Robert B. Atwell
Robert B. Atwell
Director |
| |
/s/ Donald J. Long, Jr.
Donald J. Long, Jr.
Director |
|
| |
/s/ Marcia M. Anderson
Marcia M. Anderson
Director |
| |
/s/ Dustin J. McClone
Dustin J. McClone
Director |
|
| |
/s/ Héctor Colón
Héctor Colón
Director |
| |
/s/ Susan L. Merkatoris
Susan L. Merkatoris
Director |
|
| |
/s/ Lynn D. Davis
Lynn D. Davis
Director |
| |
/s/ Oliver Pierce Smith
Oliver Pierce Smith
Director |
|
| |
/s/ John N. Dykema
John N. Dykema
Director |
| |
/s/ Glen E. Tellock
Glen E. Tellock
Director |
|
| |
/s/ Christopher Ghidorzi
Christopher Ghidorzi
Director |
| |
/s/ Robert J. Weyers
Robert J. Weyers
Director |
|
FAQ
What does Nicolet Bankshares (NIC) S-4 disclose about the MidWestOne merger terms?
The S-4 describes an all‑stock merger where each share of MidWestOne common stock will be converted into 0.3175 shares of Nicolet common stock. Based on this exchange ratio and MidWestOne’s share count, Nicolet expects to issue approximately 6.6 million new shares, with an estimated aggregate value of about $864 million at a Nicolet share price of $130.31 as of October 22, 2025.
How will ownership be split between Nicolet and MidWestOne shareholders after the merger?
After completion of the merger, the companies expect that current MidWestOne shareholders will own approximately 30% of the outstanding Nicolet common stock. Current Nicolet shareholders would hold the remaining stake in the combined company.
What corporate actions are Nicolet (NIC) shareholders asked to approve in this S-4?
Nicolet shareholders are being asked to approve the merger agreement and share issuance, a proposal to adjourn the special meeting if more proxies are needed, and an amendment to Nicolet’s articles to increase authorized common shares from 30,000,000 to 60,000,000.
Do Nicolet and MidWestOne shareholders have appraisal or dissenters’ rights in this merger?
No. Under applicable Wisconsin and Iowa law, neither Nicolet nor MidWestOne shareholders will have dissenters’ or appraisal rights in connection with the merger. Shareholders who oppose the merger may vote against it but cannot demand cash for the fair value of their shares.
What are the expected U.S. federal income tax consequences for MidWestOne shareholders?
The companies expect the merger to qualify as a tax‑free reorganization under Section 368(a) of the Internal Revenue Code. MidWestOne shareholders receiving Nicolet stock generally will not recognize gain or loss on the share exchange, but may recognize gain or loss on any cash received in lieu of fractional shares, subject to their individual tax situations.
What termination fee is associated with the Nicolet–MidWestOne merger agreement?
If the merger is terminated in specified circumstances involving a Superior Proposal or a change in board recommendation, the breaching party (Nicolet or MidWestOne, as applicable) must pay the other party a $35,000,000 termination fee. Certain confidentiality and indemnification provisions survive termination.
How will the merger be accounted for in Nicolet’s financial statements?
The transaction will be accounted for under the acquisition method of GAAP. MidWestOne’s identifiable assets and liabilities will be recorded at fair value on Nicolet’s books, with any excess of purchase price over fair value recorded as goodwill, and any excess of fair value over purchase price recognized as a bargain purchase gain.