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

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	%

(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

Nicolet Bankshares, Inc. Announces 2024 Results