• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    NICOLET BANKSHARES, INC. ANNOUNCES FIRST QUARTER 2022 EARNINGS

    4/19/22 4:02:00 PM ET
    $NCBS
    Major Banks
    Finance
    Get the next $NCBS alert in real time by email
    • Net income of $24 million, compared to $16 million in prior quarter and $18 million in first quarter 2021
    • Earnings per diluted common share of $1.70, compared to $1.25 in prior quarter and $1.75 in first quarter 2021
    • Return on average assets of 1.30% for first quarter 2022
    • Return on average common equity and return on average tangible common equity of 11.38% and 18.75%, respectively, for first quarter 2022
    • Returned capital to shareholders with $54 million in stock repurchases during the quarter
    • Agreement to acquire Charter Bankshares, Inc. announced March 30

    GREEN BAY, Wis., April 19, 2022 /PRNewswire/ -- Nicolet Bankshares, Inc. (NASDAQ:NCBS) ("Nicolet") announced first quarter 2022 net income of $24 million and earnings per diluted common share of $1.70, compared to $16 million and $1.25 for fourth quarter 2021, and $18 million and $1.75 for first quarter 2021, respectively.  Annualized quarterly return on average assets was 1.30%, 0.96% and 1.64%, for first quarter 2022, fourth quarter 2021 and first quarter 2021, respectively.

    Nicolet Bankshares, Inc. Logo (PRNewsFoto/Nicolet Bankshares, Inc.)

    On March 29, 2022, we entered into a definitive merger agreement with Charter Bankshares, Inc. ("Charter") pursuant to which Charter will merge with and into Nicolet.  Nicolet expects to issue approximately 1.26 million shares of Nicolet common stock and $38.8 million in cash for the acquisition of Charter.  At December 31, 2021, Charter had total assets of $1.1 billion.  The merger is expected to close in the third quarter of 2022, subject to customary closing conditions, including approval by regulators.

    "The first quarter numbers reflect our focus on relationships rather than transactions and all revenue lines working together to serve the customer. We told our team that coming together as one bank was important in our two transactions in 2021, but working together is what will produce the results," said Mike Daniels, President and CEO of Nicolet. "Our loan growth was solid, and our prospects and pipeline look strong.  Asset quality remains outstanding, and our revenue lines in all areas of the bank; commercial, retail, wealth, and agriculture are seeing that a relentless focus on serving our customers and communities continues to create wins."

    "I would be remiss if I didn't give all our support areas a quick public thank you.  We have grown 60% in the last six months, and these teams have really stepped up to ensure a smooth transition.  I am constantly impressed with the attitude and effort of these teams.  I am optimistic about another smooth conversion and integration of Charter, and that we will keep our laser focus on running a great community bank," CEO Daniels added.

    Executive Chairman of Nicolet Bob Atwell commented, "The market reacted quite favorably to our announced Charter transaction despite the recent retreat in bank stock prices.  Charter's historic performance, overlaid with additional Nicolet products and services, has us excited about this western expansion."  

    Evaluation of financial performance and certain balance sheet line items was impacted by the timing and size of Nicolet's 2021 acquisitions, Mackinac Financial Corporation ("Mackinac") on September 3, 2021 and County Bancorp, Inc. ("County") on December 3, 2021. Certain income statement results, average balances and related ratios for 2021 include partial contributions from Mackinac and County, each from the respective acquisition date.  At acquisition, Mackinac added assets of $1.5 billion, loans of $0.9 billion, and deposits of $1.4 billion, while at acquisition County added assets of $1.4 billion, loans of $1.0 billion, and deposits of $1.0 billion.

    Balance Sheet Review

    At March 31, 2022, period end assets were $7.3 billion, a decrease of $0.4 billion (5%) from December 31, 2021, including $0.2 billion of assets related to the sale of the Birmingham branch in January 2022, as well as lower cash and cash equivalents from the decline in deposits.  Total loans increased $61 million from December 31, 2021, with continued reductions in PPP loans from loan forgiveness (down $16 million) more than offset by growth in the rest of the loan portfolio (up $77 million or 6.8% annualized, primarily in agricultural and commercial and industrial loans).  Total deposits of $6.2 billion at March 31, 2022, decreased $0.2 billion from December 31, 2021, due to the repricing of acquired deposits to current market rates.  Total capital was $836 million at March 31, 2022, a decrease of $56 million since December 31, 2021, mostly due to stock repurchase activity and unfavorable changes in the fair value of available for sale securities, partly offset by current quarter earnings. For the quarter ended March 31, 2022, Nicolet repurchased 593,713 shares of its common stock at a total cost of $54.4 million, or an average per share cost of $91.66.

    Asset Quality

    Nonperforming assets were $49 million and represented 0.68% of total assets at March 31, 2022, compared to $56 million or 0.73% at December 31, 2021.  The allowance for credit losses-loans was $50 million and represented 1.07% of total loans at March 31, 2022, unchanged from December 31, 2021, given solid asset quality trends which offset the loan growth experienced along with negligible net charge-offs.

    Income Statement Review - Quarter

    Net income for first quarter 2022 was $24 million, compared to net income of $16 million for fourth quarter 2021.

    Net interest income was $54 million for first quarter 2022, up slightly ($0.2 million) from fourth quarter 2021, as the impact of higher average balances was substantially offset by the continued pressure of a low interest rate environment, as well as two fewer days in the quarter.  Average interest-earning assets of $6.7 billion were up $0.8 billion from fourth quarter 2021, largely due to the timing of the County acquisition.  Average loans were up $736 million (including both organic growth and the County acquisition) and average investment securities were up $306 million (reflecting the strategic re-investment of approximately $0.5 billion excess cash liquidity into U.S. Treasury securities of varying yields and durations during fourth quarter, as well as the County acquisition), partly offset by lower balances in other interest-earning assets (down $255 million, mostly cash).  Average interest-bearing liabilities of $4.7 billion increased $678 million from fourth quarter 2021, also largely due to the timing of the County acquisition, with average interest-bearing deposits up $635 million and wholesale funding up $42 million. 

    The net interest margin for first quarter 2022 was 3.23%, down 34bps from 3.57% for fourth quarter 2021. The yield on interest-earning assets decreased 37bps (to 3.48%) due to several factors including merger-related interest classification changes, the maturity or paydown of higher rate loans, and competitive pricing pressures on new and renewed loans from the then low interest rate environment.  The cost of funds decreased 5bps (to 0.35%) for first quarter 2022, attributable mainly to the lower cost of deposits.

    Noninterest income was $16 million for first quarter 2022, down slightly (1%) compared to fourth quarter 2021.  Excluding net asset gains, noninterest income was $15 million, down $1 million from fourth quarter 2021.  The net asset gains for each quarter were comprised primarily of gains on sales of other real estate owned (mostly closed bank branch locations) and market gains on equity investments.  Net mortgage income of $3 million was down $1 million from fourth quarter 2021 on slowing mortgage activity. Trust services fee income and brokerage fee income combined increased $0.4 million (8%) over fourth quarter 2021.  

    Noninterest expense of $38 million decreased $2 million (5%) from fourth quarter 2021. Personnel expense decreased $0.3 million (1%) from fourth quarter 2021, while non-personnel expenses decreased $1.6 million (9%).  The decrease in non-personnel expenses was largely due to $2.1 million lower merger-related expense, partly offset by $0.3 million higher intangible amortization related to the 2021 acquisitions. 

    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 in Northeast and Central Wisconsin, Northern Michigan and the upper peninsula of Michigan. 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 net income, non-GAAP earnings per  diluted common share, tangible book value per common share, return on average tangible common equity, and tangible common equity to tangible assets, where management believes such measures to be helpful to management, investors and others in understanding Nicolet's results of operations or financial position. Where 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 corporation, 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.

    Forward Looking Statements "Safe Harbor" Statement Under the Private Securities Litigation Reform Act of 1995

    Certain statements contained in this communication, which are not statements of historical fact, constitute forward-looking statements within the meaning of the federal securities law. Such statements include, but are not limited to, statements about Nicolet's business plans, objectives, expectations and intentions, including without limitation Nicolet's prospects and pipelines looking strong and business focus moving forward, as well as certain plans, expectations, goals, projections and benefits relating to the proposed merger between Nicolet and Charter, all of which are subject to numerous assumptions, risks and uncertainties. Words or phrases such as "anticipate," "believe," "aim," "can," "conclude," "continue," "could," "estimate," "expect," "foresee," "goal," "intend," "may," "might," "outlook," "possible," "plan," "predict," "project," "potential," "seek," "should," "target," "will," "will likely," "would," or the negative of these terms or other comparable terminology, as well as similar expressions, are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.

    Forward-looking statements are not historical facts but instead express only management's beliefs regarding future results or events, many of which, by their nature, are inherently uncertain and outside of management's control. It is possible that actual results and outcomes may differ, possibly materially, from the anticipated results or outcomes indicated in these forward-looking statements. In addition to factors disclosed in reports filed by Nicolet with the SEC, risks and uncertainties, including but not limited to risks and uncertainties for Nicolet with respect to its proposed merger with Charter, that may cause actual results or outcomes to differ materially from those anticipated include, but are not limited to: (1) the possibility that the proposed merger will not be completed due to the failure to satisfy one or more of the conditions of the merger, including the approvals of regulators or Charter shareholders; (2) the possibility that any of the anticipated benefits of the proposed merger will not be realized or will not be realized within the expected time period; (3) the risk that integration of Charter's operations with those of Nicolet will be materially delayed or will be more costly or difficult than expected; (4) the parties' inability to meet expectations regarding the timing of the proposed merger; (5) changes to tax legislation and their potential effects on the accounting for the proposed merger; (6) diversion of management's attention from ongoing business operations and opportunities due to the proposed merger; (7) the challenges of integrating and retaining key employees; (8) the effect of the announcement of the proposed merger on Nicolet's, Charter's or the combined company's respective customer and employee relationships and operating results; (9) the possibility that the proposed merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events; (10) dilution caused by Nicolet's issuance of additional shares of Nicolet common stock in connection with the proposed merger; (11) the magnitude and duration of the COVID pandemic and its impact on the global economy and financial market conditions and Nicolet's business, results of operations and financial condition; (12) changes in consumer demand for financial services; (13) general competitive, economic, political and market conditions and fluctuations; and additional risks that are discussed in Nicolet's SEC filings.  Please refer to Nicolet's 2021 Annual Report on Form 10-K, as well as its other filings with the SEC, for a more detailed discussion of risks, uncertainties and factors that could cause actual results to differ from those discussed in the forward-looking statements.

    The COVID pandemic is adversely affecting us, our customers, counterparties, employees, and third-party service providers, and the ultimate extent of the impacts on our business, financial position, results of operations, liquidity, and prospects is uncertain. Continued deterioration in general business and economic conditions or turbulence in domestic financial markets could adversely affect Nicolet's revenues and the values of its assets and liabilities, lead to a tightening of credit, and increase stock price volatility. In addition, the COVID pandemic may result in changes to statutes, regulations, or regulatory policies or practices that could affect Nicolet in substantial and unpredictable ways.

    All forward-looking statements included in this communication are made as of the date hereof and are based on information available to management at that time. Except as required by law, Nicolet does not assume any obligation to update any forward-looking statement to reflect events or circumstances that occur after the date the forward-looking statements were made.

     

    Nicolet Bankshares, Inc.





















    Consolidated Balance Sheets (Unaudited)





















    (In thousands, except share data)



    03/31/2022



    12/31/2021



    09/30/2021



    06/30/2021



    03/31/2021

    Assets





















    Cash and due from banks



    $            183,705



    $            209,349



    $            217,608



    $              77,634



    $              61,295

    Interest-earning deposits



    212,218



    385,943



    1,132,997



    714,772



    674,559

         Cash and cash equivalents



    395,923



    595,292



    1,350,605



    792,406



    735,854

    Certificates of deposit in other banks



    19,692



    21,920



    24,079



    23,387



    27,296

    Securities available for sale, at fair value



    852,331



    921,661



    715,942



    562,028



    558,229

    Securities held to maturity, at amortized cost



    684,991



    651,803



    49,063



    —



    —

    Other investments



    54,257



    44,008



    38,602



    33,440



    28,248

    Loans held for sale



    9,764



    6,447



    16,784



    11,235



    16,883

    Other assets held for sale



    —



    199,833



    177,627



    —



    —

    Loans



    4,683,315



    4,621,836



    3,533,198



    2,820,331



    2,846,351

    Allowance for credit losses - loans



    (49,906)



    (49,672)



    (38,399)



    (32,561)



    (32,626)

         Loans, net



    4,633,409



    4,572,164



    3,494,799



    2,787,770



    2,813,725

    Premises and equipment, net



    94,275



    94,566



    83,513



    61,618



    59,413

    Bank owned life insurance ("BOLI")



    135,292



    134,476



    100,690



    84,347



    83,788

    Goodwill and other intangibles, net



    338,068



    339,492



    269,954



    173,711



    174,501

    Accrued interest receivable and other assets



    102,210



    113,375



    86,162



    57,405



    45,867

              Total assets



    $         7,320,212



    $         7,695,037



    $         6,407,820



    $         4,587,347



    $         4,543,804























    Liabilities and Stockholders' Equity





















    Liabilities:





















    Noninterest-bearing demand deposits



    $         1,912,995



    $         1,975,705



    $         1,852,119



    $         1,324,994



    $         1,216,477

    Interest-bearing deposits



    4,318,125



    4,490,211



    3,576,655



    2,614,028



    2,684,117

              Total deposits



    6,231,120



    6,465,916



    5,428,774



    3,939,022



    3,900,594

    Short-term borrowings



    —



    —



    —



    —



    —

    Long-term borrowings



    206,946



    216,915



    144,233



    45,108



    43,988

    Other liabilities held for sale



    —



    51,586



    47,496



    —



    —

    Accrued interest payable and other liabilities



    45,836



    68,729



    58,039



    43,822



    49,176

              Total liabilities



    6,483,902



    6,803,146



    5,678,542



    4,027,952



    3,993,758

    Stockholders' Equity:





















    Common stock



    135



    140



    120



    98



    100

    Additional paid-in capital



    524,478



    575,045



    425,367



    261,096



    271,388

    Retained earnings



    337,768



    313,604



    297,299



    289,475



    271,191

    Accumulated other comprehensive income (loss)



    (26,071)



    3,102



    6,492



    8,726



    7,367

              Total Nicolet stockholders' equity



    836,310



    891,891



    729,278



    559,395



    550,046

                   Total liabilities and  stockholders' equity



    $         7,320,212



    $         7,695,037



    $         6,407,820



    $         4,587,347



    $         4,543,804























    Common shares outstanding



    13,456,741



    13,994,079



    11,952,438



    9,843,141



    9,987,897

     

    Nicolet Bankshares, Inc.





















    Consolidated Statements of Income (Unaudited)

















    Three Months Ended

    (In thousands, except per share data)



    03/31/2022



    12/31/2021



    09/30/2021



    06/30/2021



    03/31/2021

    Interest income:





















    Loans, including loan fees



    $            51,299



    $            52,292



    $            35,294



    $            35,111



    $            33,862

    Taxable investment securities



    5,127



    3,999



    2,061



    2,060



    1,814

    Tax-exempt investment securities



    675



    575



    517



    520



    545

    Other interest income



    817



    769



    869



    616



    655

         Total interest income



    57,918



    57,635



    38,741



    38,307



    36,876

    Interest expense:





















    Deposits



    2,192



    2,649



    2,444



    2,433



    2,922

    Short-term borrowings



    —



    1



    —



    —



    —

    Long-term borrowings



    1,931



    1,426



    1,113



    303



    313

         Total interest expense



    4,123



    4,076



    3,557



    2,736



    3,235

              Net interest income



    53,795



    53,559



    35,184



    35,571



    33,641

    Provision for credit losses



    300



    8,400



    6,000



    —



    500

    Net interest income after provision for credit losses



    53,495



    45,159



    29,184



    35,571



    33,141

    Noninterest income:





















    Trust services fee income



    2,011



    2,050



    2,043



    1,906



    1,775

    Brokerage fee income



    3,688



    3,205



    3,154



    2,991



    2,793

    Mortgage income, net



    3,253



    4,518



    4,808



    5,599



    7,230

    Service charges on deposit accounts



    1,477



    1,482



    1,314



    1,136



    1,091

    Card interchange income



    2,581



    2,671



    2,299



    2,266



    1,927

    BOLI income



    933



    722



    572



    559



    527

    Asset gains (losses), net



    1,313



    465



    (1,187)



    4,192



    711

    Other noninterest income



    687



    951



    993



    1,529



    1,072

              Total noninterest income



    15,943



    16,064



    13,996



    20,178



    17,126

    Noninterest expense:





















    Personnel expense



    21,191



    21,491



    16,927



    17,084



    15,116

    Occupancy, equipment and office



    6,944



    7,119



    5,749



    4,053



    4,137

    Business development and marketing



    1,831



    1,550



    1,654



    1,210



    989

    Data processing



    3,387



    3,582



    2,939



    2,811



    2,658

    Intangibles amortization



    1,424



    1,094



    758



    790



    852

    FDIC assessments



    480



    480



    480



    480



    595

    Merger-related expense



    98



    2,202



    2,793



    656



    —

    Other noninterest expense



    2,195



    1,890



    1,761



    3,663



    1,734

              Total noninterest expense



    37,550



    39,408



    33,061



    30,747



    26,081

         Income before income tax expense



    31,888



    21,815



    10,119



    25,002



    24,186

    Income tax expense



    7,724



    5,510



    2,295



    6,718



    5,947

              Net income



    $            24,164



    $            16,305



    $              7,824



    $            18,284



    $            18,239

    Earnings per common share:





















    Basic



    $                1.77



    $                1.29



    $                0.75



    $                1.85



    $                1.82

    Diluted



    $                1.70



    $                1.25



    $                0.73



    $                1.77



    $                1.75

    Common shares outstanding:





















    Basic weighted average



    13,649



    12,626



    10,392



    9,902



    9,998

    Diluted weighted average



    14,215



    13,049



    10,776



    10,326



    10,403

     

    Nicolet Bankshares, Inc.





















    Consolidated Financial Summary (Unaudited)

















    At or for the Three Months Ended

    (In thousands, except share & per share data)



    03/31/2022



    12/31/2021



    9/30/2021



    6/30/2021



    3/31/2021

    Selected Average Balances:





















    Loans



    $     4,688,784



    $     3,952,330



    $     3,076,422



    $     2,869,105



    $     2,825,664

    Investment securities



    1,575,624



    1,269,562



    611,870



    537,632



    528,342

    Interest-earning assets



    6,711,191



    5,923,581



    4,734,768



    4,109,394



    4,089,603

    Cash and cash equivalents



    568,472



    839,607



    1,100,153



    716,873



    750,075

    Goodwill and other intangibles, net



    338,694



    294,051



    201,748



    174,026



    174,825

    Total assets



    7,519,636



    6,772,363



    5,246,193



    4,527,839



    4,514,927

    Deposits



    6,392,544



    5,754,778



    4,448,468



    3,897,797



    3,875,205

    Interest-bearing liabilities



    4,683,915



    4,006,307



    3,093,031



    2,684,871



    2,764,232

    Stockholders' equity (common)



    861,319



    784,666



    608,946



    550,974



    544,541

    Selected Ratios: (1)





















    Book value per common share



    $           62.15



    $           63.73



    $           61.01



    $           56.83



    $           55.07

    Tangible book value per common share (2)



    $           37.03



    $           39.47



    $           38.43



    $           39.18



    $           37.60

    Return on average assets



    1.30 %



    0.96 %



    0.59 %



    1.62 %



    1.64 %

    Return on average common equity



    11.38



    8.24



    5.10



    13.31



    13.58

    Return on average tangible common equity (2)



    18.75



    13.19



    7.62



    19.46



    20.01

    Average equity to average assets



    11.45



    11.59



    11.61



    12.17



    12.06

    Stockholders' equity to assets



    11.42



    11.59



    11.38



    12.19



    12.11

    Tangible common equity to tangible assets (2)



    7.14



    7.51



    7.48



    8.74



    8.60

    Net interest margin



    3.23



    3.57



    2.94



    3.45



    3.31

    Efficiency ratio



    54.56



    56.73



    65.32



    59.37



    51.84

    Effective tax rate



    24.22



    25.26



    22.68



    26.87



    24.59

    Selected Asset Quality Information:





















    Nonaccrual loans



    $         39,670



    $         44,154



    $         16,715



    $           6,932



    $           8,965

    Other real estate owned - closed branches



    9,019



    10,307



    2,895



    2,895



    3,495

    Other real estate owned



    797



    1,648



    1,574



    —



    302

    Nonperforming assets



    $         49,486



    $         56,109



    $         21,184



    $           9,827



    $         12,762

    Net loan charge-offs (recoveries)



    $               66



    $              (10)



    $               58



    $               65



    $               47

    Allowance for credit losses-loans to loans



    1.07 %



    1.07 %



    1.09 %



    1.15 %



    1.15 %

    Net loan charge-offs to average loans (1)



    0.01



    0.00



    0.01



    0.01



    0.01

    Nonperforming loans to total loans



    0.85



    0.96



    0.47



    0.25



    0.31

    Nonperforming assets to total assets



    0.68



    0.73



    0.33



    0.21



    0.28

    Stock Repurchase Information:





















    Common stock repurchased (dollars) (3)



    $         54,420



    $         27,784



    $         17,125



    $         12,453



    $           4,102

    Common stock repurchased (full shares) (3)



    593,713



    345,166



    233,594



    157,418



    56,886





    (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.























    Net Interest Income and Net Interest Margin Analysis (Unaudited)



































































    Three Months Ended







    March 31, 2022



    December 31, 2021



    March 31, 2021







    Average







    Average



    Average







    Average



    Average







    Average



    (In thousands)



    Balance



    Interest



    Rate



    Balance



    Interest



    Rate



    Balance



    Interest



    Rate



    ASSETS







































    PPP loans



    $      13,503



    $     1,377



    40.79      %



    $      46,694



    $     5,549



    46.50      %



    $    206,498



    $     3,951



    7.65       %



    All other loans



    4,675,281



    49,957



    4.27       %



    3,905,636



    46,770



    4.70       %



    2,619,166



    29,934



    4.57       %



         Total loans (1) (2)



    4,688,784



    51,334



    4.38       %



    3,952,330



    52,319



    5.20       %



    2,825,664



    33,885



    4.80       %



    Investment securities (2)



    1,575,624



    6,158



    1.57       %



    1,269,562



    4,860



    1.53       %



    528,342



    2,588



    1.96       %



    Other interest-earning assets



    446,783



    817



    0.73       %



    701,689



    769



    0.43       %



    735,597



    655



    0.36       %



         Total interest-earning assets



    6,711,191



    $   58,309



    3.48       %



    5,923,581



    $   57,948



    3.85       %



    4,089,603



    $   37,128



    3.63       %



    Other assets, net



    808,445











    848,782











    425,324











              Total assets



    $ 7,519,636











    $ 6,772,363











    $ 4,514,927











    LIABILITIES AND STOCKHOLDERS' EQUITY



























    Interest-bearing core deposits



    $ 4,009,898



    $     1,637



    0.17       %



    $ 3,456,699



    $     1,743



    0.20       %



    $ 2,395,948



    $     1,841



    0.31       %



    Brokered deposits



    459,460



    555



    0.49       %



    377,390



    906



    0.95       %



    316,589



    1,081



    1.38       %



         Total interest-bearing deposits



    4,469,358



    2,192



    0.20       %



    3,834,089



    2,649



    0.27       %



    2,712,537



    2,922



    0.44       %



    Other interest-bearing liabilities



    214,557



    1,931



    3.60       %



    172,218



    1,427



    3.30       %



    51,695



    313



    2.42       %



         Total interest-bearing liabilities



    4,683,915



    $     4,123



    0.35       %



    4,006,307



    $     4,076



    0.40       %



    2,764,232



    $     3,235



    0.47       %



    Noninterest-bearing demand deposits



    1,923,186











    1,920,689











    1,162,668











    Other liabilities



    51,216











    60,701











    43,486











    Stockholders' equity



    861,319











    784,666











    544,541











         Total liabilities and stockholders' equity



    $ 7,519,636











    $ 6,772,363











    $ 4,514,927











    Net interest income and rate spread







    $   54,186



    3.13       %







    $   53,872



    3.45       %







    $   33,893



    3.16       %



    Net interest margin











    3.23       %











    3.57       %











    3.31       %















































    (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.

     

    Nicolet Bankshares, Inc.





















    Reconciliation of Non-GAAP Financial Measures (Unaudited)

















    At or for the Three Months Ended

    (In thousands, except per share data)



    03/31/2022



    12/31/2021



    9/30/2021



    6/30/2021



    3/31/2021

    Adjusted net income reconciliation: (1)





















    Net income (GAAP)



    $            24,164



    $            16,305



    $              7,824



    $            18,284



    $            18,239

    Adjustments:





















    Provision expense related to merger



    —



    8,400



    6,000



    —



    —

    Assets (gains) losses, net



    (1,313)



    (465)



    1,187



    (4,192)



    (711)

    Merger-related expense



    98



    2,202



    2,793



    656



    —

    Branch closure expense



    —



    —



    944



    —



    —

         Adjustments subtotal



    (1,215)



    10,137



    10,924



    (3,536)



    (711)

    Tax on Adjustments (25%)



    (304)



    2,534



    2,731



    (884)



    (178)

         Adjustments, net of tax



    (911)



    7,603



    8,193



    (2,652)



    (533)

    Adjusted net income (Non-GAAP)



    $            23,253



    $            23,908



    $            16,017



    $            15,632



    $            17,706

    Common shares outstanding:





















    Weighted average diluted common shares



    14,215



    13,049



    10,776



    10,326



    10,403

    Diluted earnings per common share:





















    Diluted earnings per common share (GAAP)



    $                1.70



    $                1.25



    $                0.73



    $                1.77



    $                1.75

    Adjusted Diluted earnings per common share (Non-GAAP)



    $                1.64



    $                1.83



    $                1.49



    $                1.51



    $                1.70

    Tangible assets: (2)





















    Total assets



    $        7,320,212



    $        7,695,037



    $        6,407,820



    $        4,587,347



    $        4,543,804

    Goodwill and other intangibles, net



    338,068



    339,492



    269,954



    173,711



    174,501

         Tangible assets



    $        6,982,144



    $        7,355,545



    $        6,137,866



    $        4,413,636



    $        4,369,303

    Tangible common equity: (2)





















    Stockholders' equity



    $          836,310



    $          891,891



    $          729,278



    $          559,395



    $          550,046

    Goodwill and other intangibles, net



    338,068



    339,492



    269,954



    173,711



    174,501

         Tangible common equity



    $          498,242



    $          552,399



    $          459,324



    $          385,684



    $          375,545

    Tangible average common equity: (2)





















    Average stockholders' equity (common)



    $          861,319



    $          784,666



    $          608,946



    $          550,974



    $          544,541

    Average goodwill and other intangibles, net



    338,694



    294,051



    201,748



    174,026



    174,825

         Average tangible common equity



    $          522,625



    $          490,615



    $          407,198



    $          376,948



    $          369,716





    (1)

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

    (2)

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

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/nicolet-bankshares-inc-announces-first-quarter-2022-earnings-301528392.html

    SOURCE Nicolet Bankshares, Inc.

    Get the next $NCBS alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $NCBS

    DatePrice TargetRatingAnalyst
    1/21/2022$94.00 → $110.00Buy
    Maxim Group
    9/8/2021$78.00 → $88.00Neutral → Overweight
    Piper Sandler
    6/28/2021$88.00Equal-Weight → Overweight
    Stephens & Co.
    6/23/2021$86.00Mkt Perform → Outperform
    Keefe Bruyette
    More analyst ratings

    $NCBS
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • SEC Form 4: Weyers Robert J was granted 81 shares

      4 - NICOLET BANKSHARES INC (0001174850) (Issuer)

      1/19/23 6:02:19 PM ET
      $NCBS
      Major Banks
      Finance
    • SEC Form 4: Mcclone Dustin James was granted 47 shares

      4 - NICOLET BANKSHARES INC (0001174850) (Issuer)

      1/19/23 5:26:15 PM ET
      $NCBS
      Major Banks
      Finance
    • SEC Form 4: Long Donald J Jr was granted 74 shares

      4 - NICOLET BANKSHARES INC (0001174850) (Issuer)

      1/19/23 5:22:09 PM ET
      $NCBS
      Major Banks
      Finance

    $NCBS
    Leadership Updates

    Live Leadership Updates

    See more
    • Nicolet Bankshares, Inc. Appoints Héctor Colón to Board of Directors

      GREEN BAY, Wis., July 20, 2021 /PRNewswire/ -- Nicolet Bankshares, Inc. (NASDAQ:NCBS) ("Nicolet"), the holding company for Nicolet National Bank, today announced the appointment of Héctor Colón to Nicolet's Board of Directors.  Mr. Colón is the President and CEO of Lutheran Social Services of Wisconsin and Upper Michigan. "Héctor is a great addition to our board," said Bob Atwell, Executive Chairman of Nicolet.  "He brings a strong track record of organizational leadership in the governmental, educational and not-for-profit sectors. He is a dedicated servant leader who has led

      7/20/21 4:05:00 PM ET
      $NCBS
      Major Banks
      Finance

    $NCBS
    Press Releases

    Fastest customizable press release news feed in the world

    See more

    $NCBS
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Nicolet Bankshares, Inc. Announces Transfer of Common Stock listing to the New York Stock Exchange

      GREEN BAY, Wis., May 9, 2022 /PRNewswire/ -- Nicolet Bankshares, Inc. (NASDAQ:NCBS) ("Nicolet" or the "Company") today announced that it is transferring the listing of its common stock to the New York Stock Exchange ("NYSE") from The Nasdaq Stock Market LLC ("Nasdaq"). The Company's common stock is expected to begin trading on the NYSE on May 24, 2022, under the ticker symbol of "NIC". Nicolet will continue to trade its common stock on Nasdaq until the close of the market on May 23, 2022. "Nicolet is pleased to join the NYSE alongside many of the world's most established and w

      5/9/22 5:45:00 PM ET
      $NCBS
      Major Banks
      Finance
    • NICOLET BANKSHARES, INC. ANNOUNCES FIRST QUARTER 2022 EARNINGS

      Net income of $24 million, compared to $16 million in prior quarter and $18 million in first quarter 2021Earnings per diluted common share of $1.70, compared to $1.25 in prior quarter and $1.75 in first quarter 2021Return on average assets of 1.30% for first quarter 2022Return on average common equity and return on average tangible common equity of 11.38% and 18.75%, respectively, for first quarter 2022Returned capital to shareholders with $54 million in stock repurchases during the quarterAgreement to acquire Charter Bankshares, Inc. announced March 30GREEN BAY, Wis., April 19, 2022 /PRNewswire/ -- Nicolet Bankshares, Inc. (NASDAQ:NCBS) ("Nicolet") announced first quarter 2022 net income of

      4/19/22 4:02:00 PM ET
      $NCBS
      Major Banks
      Finance
    • Nicolet Bankshares, Inc. Continues Strategic Growth with Acquisition of Charter Bankshares, Inc.

      Adds the "lead local" community bank in the Eau Claire MSASolid first year EPS accretion and accretive to tangible book valueCharter Bank CEO, Paul Kohler, to remain with Nicolet leading the Western Wisconsin & Twin Cities marketsGREEN BAY, Wis. and EAU CLAIRE, Wis., March 30, 2022 /PRNewswire/ -- Nicolet Bankshares, Inc. (NASDAQ:NCBS) ("Nicolet") and Charter Bankshares, Inc., ("Charter") today jointly announced the execution of a definitive merger agreement.  Under terms of the agreement, Nicolet will acquire Charter and its wholly-owned banking subsidiary, Charter Bank.  Charter is a $1.1 billion bank headquartered in Eau Claire, Wisconsin, with offices in Chetek, Wisconsin and Chanhassen

      3/30/22 8:35:00 AM ET
      $NCBS
      Major Banks
      Finance
    • Maxim Group reiterated coverage on Nicolet Bankshares with a new price target

      Maxim Group reiterated coverage of Nicolet Bankshares with a rating of Buy and set a new price target of $110.00 from $94.00 previously

      1/21/22 8:36:25 AM ET
      $NCBS
      Major Banks
      Finance
    • Nicolet Bankshares upgraded by Piper Sandler with a new price target

      Piper Sandler upgraded Nicolet Bankshares from Neutral to Overweight and set a new price target of $88.00 from $78.00 previously

      9/8/21 7:33:24 AM ET
      $NCBS
      Major Banks
      Finance
    • Nicolet Bankshares upgraded by Stephens & Co. with a new price target

      Stephens & Co. upgraded Nicolet Bankshares from Equal-Weight to Overweight and set a new price target of $88.00

      6/28/21 6:46:50 AM ET
      $NCBS
      Major Banks
      Finance

    $NCBS
    SEC Filings

    See more
    • Nicolet Bankshares Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

      8-K - NICOLET BANKSHARES INC (0001174850) (Filer)

      1/17/23 4:12:57 PM ET
      $NCBS
      Major Banks
      Finance
    • SEC Form 13F-HR filed by Nicolet Bankshares Inc.

      13F-HR - NICOLET BANKSHARES INC (0001174850) (Filer)

      11/10/22 1:23:29 PM ET
      $NCBS
      Major Banks
      Finance
    • SEC Form 10-Q filed by Nicolet Bankshares Inc.

      10-Q - NICOLET BANKSHARES INC (0001174850) (Filer)

      11/1/22 4:12:11 PM ET
      $NCBS
      Major Banks
      Finance