Go Pro
→ A Simple Guide to Options Trading While It's Still Free (From True Market Insiders) (Ad)tc pixel Free NIC Stock Alerts

Nicolet Bankshares (NIC) Financials

Nicolet Bankshares logo
$172.32 +1.45 (+0.85%)
As of 09/4/2026 03:58 PM Eastern
Compare
Annual Income Statements for Nicolet Bankshares

Annual Income Statements for Nicolet Bankshares

This table shows Nicolet Bankshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 11 18 33 41 55 60 61 94 62 124 151
Consolidated Net Income / (Loss)		 12 19 33 41 55 60 61 94 62 124 151
Net Income / (Loss) Continuing Operations		 12 19 33 41 55 60 61 94 62 124 151
Total Pre-Tax Income 		18 28 50 55 71 81 81 126 87 155 187
Total Revenue		 59 95 133 146 169 192 225 298 277 350 392
Net Interest Income / (Expense)		 41 68 99 107 116 129 158 240 242 268 306
Total Interest Income		 49 75 109 126 139 149 172 274 383 438 471
Loans and Leases Interest Income		 46 69 101 114 126 136 157 244 341 393 421
Investment Securities Interest Income		 2.52 4.72 7.09 8.36 9.66 10 12 26 24 25 28
Other Interest Income		 0.44 1.33 1.62 3.22 3.41 2.61 2.91 4.44 17 21 22
Total Interest Expense		 7.21 7.33 11 19 23 20 14 34 141 170 164
Deposits Interest Expense		 2.93 5.14 7.69 15 19 17 10 22 126 162 157
Short-Term Borrowings Interest Expense		 0.65 0.00 0.08 0.01 0.01 0.07 0.00 3.25 4.79 0.00 0.00
Long-Term Debt Interest Expense		 1.38 2.19 2.74 3.46 3.54 3.16 3.16 8.96 11 8.72 7.61
Total Non-Interest Income		 18 27 35 40 53 63 67 58 36 82 86
Other Service Charges		 7.93 25 31 36 43 61 60 54 58 67 72
Net Realized & Unrealized Capital Gains on Investments		 1.73 0.05 2.03 1.17 7.90 -1.81 4.18 1.76 -28 8.62 4.48
Other Non-Interest Income		 2.15 1.28 1.78 2.42 2.37 3.30 2.99 1.78 6.46 6.65 9.28
Provision for Credit Losses		 1.80 1.80 2.33 1.60 1.20 10 15 12 4.99 3.85 4.25
Total Non-Interest Expense		 40 65 81 90 97 101 129 161 186 191 201
Salaries and Employee Benefits		 23 34 44 49 54 57 71 89 99 108 115
Net Occupancy & Equipment Expense		 10 17 22 24 25 27 33 44 56 53 55
Marketing Expense		 2.24 3.49 4.70 5.32 5.69 5.40 5.40 8.47 7.79 8.33 8.01
Property & Liability Insurance Claims		 0.62 - - - 0.59 0.71 2.04 1.92 4.00 4.00 4.01
Other Operating Expenses		 2.75 7.32 5.48 6.48 7.37 5.70 9.05 9.02 11 11 11
Amortization Expense		 1.03 3.46 4.70 4.39 3.87 3.57 3.49 6.62 8.07 6.88 5.74
Restructuring Charge		 - - - - 0.10 1.02 5.65 1.66 0.19 0.00 1.96
Income Tax Expense		 6.09 9.37 16 13 16 20 20 31 25 31 36
Basic Earnings per Share		 $2.80 $2.49 $3.51 $4.26 $5.71 $5.82 $5.65 $6.78 $4.17 $8.24 $10.06
Weighted Average Basic Shares Outstanding		 4.00M 7.16M 9.44M 9.64M 9.56M 10.34M 10.74M 13.91M 14.74M 15.05M 14.98M
Diluted Earnings per Share		 $2.57 $2.37 $3.33 $4.12 $5.52 $5.70 $5.44 $6.56 $4.08 $8.05 $9.78
Weighted Average Diluted Shares Outstanding		 4.36M 7.51M 9.96M 9.96M 9.90M 10.54M 11.14M 14.37M 15.07M 15.42M 15.40M
Weighted Average Basic & Diluted Shares Outstanding		 4M 7.20M 9.40M 9.60M 10.50M 9.98M 13.59M 14.69M 14.90M 15.26M 21.37M
Cash Dividends to Common per Share		 - - - - - - - - $0.75 $1.09 $1.24

Quarterly Income Statements for Nicolet Bankshares

This table shows Nicolet Bankshares' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders		 31 28 29 33 34 33 36 42 40 15 57
Consolidated Net Income / (Loss)		 31 28 29 33 34 33 36 42 40 15 57
Net Income / (Loss) Continuing Operations		 31 28 29 33 34 33 36 42 40 15 57
Total Pre-Tax Income 		37 34 37 41 43 40 45 52 50 19 72
Total Revenue		 89 82 85 91 92 89 96 103 104 135 178
Net Interest Income / (Expense)		 64 63 65 68 72 71 75 79 81 110 141
Total Interest Income		 104 104 109 113 113 113 118 120 120 158 201
Loans and Leases Interest Income		 90 94 98 101 101 101 106 108 107 140 175
Investment Securities Interest Income		 6.13 5.80 6.21 6.31 6.44 6.61 7.04 7.20 7.27 13 21
Other Interest Income		 7.15 4.59 4.70 5.49 5.79 5.47 4.62 5.20 6.39 5.12 5.20
Total Interest Expense		 39 41 44 44 41 42 43 41 39 49 59
Deposits Interest Expense		 37 39 41 42 39 39 40 39 38 47 57
Long-Term Debt Interest Expense		 2.68 2.23 2.15 2.19 2.15 2.07 2.06 1.76 1.72 2.00 2.11
Total Non-Interest Income		 24 19 20 22 21 18 21 24 23 25 36
Other Service Charges		 15 15 16 17 18 16 17 19 20 24 29
Net Realized & Unrealized Capital Gains on Investments		 6.97 3.04 1.73 2.27 1.57 0.70 0.75 1.96 1.07 -0.16 3.14
Other Non-Interest Income		 2.11 1.41 1.39 2.62 1.23 1.47 2.87 2.63 2.32 1.61 4.25
Provision for Credit Losses		 1.00 0.75 1.35 0.75 1.00 1.50 1.05 0.95 0.75 6.05 1.50
Total Non-Interest Expense		 50 47 47 49 48 48 50 50 53 110 104
Salaries and Employee Benefits		 27 27 26 29 27 27 29 29 30 38 51
Net Occupancy & Equipment Expense		 17 13 13 13 13 14 14 14 14 19 24
Marketing Expense		 1.85 2.14 2.04 1.82 2.33 2.10 1.59 2.22 2.09 2.34 3.18
Property & Liability Insurance Claims		 0.95 1.03 0.99 0.99 0.99 0.94 1.03 1.01 1.03 1.28 1.80
Other Operating Expenses		 2.10 2.42 2.81 2.34 3.27 2.82 2.92 2.31 2.57 4.68 10
Amortization Expense		 1.84 1.83 1.76 1.69 1.59 1.55 1.48 1.41 1.29 4.10 6.16
Restructuring Charge		 - - - - - 0.00 0.00 - - 41 7.40
Income Tax Expense		 6.76 6.54 7.48 8.33 8.72 7.55 8.74 10 9.87 3.81 16
Basic Earnings per Share		 $2.08 $1.86 $1.96 $2.16 $2.26 $2.14 $2.40 $2.81 $2.71 $0.83 $2.68
Weighted Average Basic Shares Outstanding		 14.74M 14.91M 14.94M 15.05M 15.05M 15.26M 15.03M 14.84M 14.98M 18.23M 21.21M
Diluted Earnings per Share		 $2.04 $1.82 $1.92 $2.10 $2.21 $2.08 $2.34 $2.73 $2.63 $0.81 $2.62
Weighted Average Diluted Shares Outstanding		 15.07M 15.25M 15.28M 15.48M 15.42M 15.65M 15.43M 15.30M 15.40M 18.75M 21.73M
Weighted Average Basic & Diluted Shares Outstanding		 14.90M 14.93M 15.06M 15.21M 15.26M 15.08M 14.86M 14.80M 21.37M 21.25M 20.96M

Annual Cash Flow Statements for Nicolet Bankshares

This table details how cash moves in and out of Nicolet Bankshares' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 15 45 26 95 -67 621 -208 -441 337 45 124
Net Cash From Operating Activities		 15 25 41 51 58 79 98 117 108 134 154
Net Cash From Continuing Operating Activities		 15 25 41 51 58 79 98 117 108 134 154
Net Income / (Loss) Continuing Operations		 12 19 33 41 55 60 61 94 62 124 151
Consolidated Net Income / (Loss)		 12 19 33 41 55 60 61 94 62 124 151
Provision For Loan Losses		 1.80 1.80 2.33 1.60 1.20 10 15 12 4.99 3.85 4.25
Depreciation Expense		 3.32 5.13 7.07 6.28 7.31 11 14 22 18 17 15
Non-Cash Adjustments to Reconcile Net Income		 2.54 0.92 4.63 3.70 -11 -15 18 -10 34 -17 -14
Changes in Operating Assets and Liabilities, net		 -4.17 -1.74 -6.74 -1.95 6.06 13 -9.51 -0.21 -11 5.52 -2.16
Net Cash From Investing Activities		 -22 51 -151 -77 -63 -209 -371 -516 591 -288 -231
Net Cash From Continuing Investing Activities		 -22 51 -151 -77 -63 -209 -371 -516 591 -288 -231
Purchase of Property, Leasehold Improvements and Equipment		 -21 - - - - - - - -19 -17 -4.09
Purchase of Investment Securities		 -48 -110 -229 -154 -158 -333 -972 -862 -242 -391 -352
Sale of Property, Leasehold Improvements and Equipment		 4.01 - 1.72 - 0.46 0.34 2.74 13 0.37 0.40 2.32
Sale and/or Maturity of Investments		 36 93 65 76 96 114 220 176 840 119 123
Other Investing Activities, net		 6.97 1.43 2.24 0.75 -1.92 9.17 379 9.41 12 0.04 0.41
Net Cash From Financing Activities		 21 -31 136 121 -62 751 65 -42 -363 199 201
Net Cash From Continuing Financing Activities		 21 -31 136 121 -62 751 65 -42 -363 199 201
Net Change in Deposits		 31 91 127 143 49 815 210 -148 19 206 327
Issuance of Common Equity		 1.72 1.90 4.03 1.80 8.74 2.06 2.38 0.75 0.84 0.59 0.10
Repayment of Debt		 -5.76 -106 -9.55 -1.25 -91 -384 -188 -20 -376 -5.17 -27
Repurchase of Common Equity		 - -5.20 -15 -23 -28 -42 -63 -61 -1.52 -10 -77
Payment of Dividends		 -0.21 -0.63 - -0.28 - - 0.00 0.00 -11 -17 -19
Other Financing Activities, Net		 -4.38 -0.26 -0.19 0.00 -0.53 -8.22 -0.79 2.53 6.02 25 -3.17
Cash Interest Paid		 7.29 7.51 11 19 22 23 11 37 138 170 164
Cash Income Taxes Paid		 2.89 7.15 13 11 16 22 24 34 23 25 39

Quarterly Cash Flow Statements for Nicolet Bankshares

This table details how cash moves in and out of Nicolet Bankshares' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents		 -54 -64 -19 19 108 36 -150 51 186 -45 -150
Net Cash From Operating Activities		 38 23 37 40 33 42 39 46 27 16 93
Net Cash From Continuing Operating Activities		 38 23 37 40 33 42 39 46 27 16 93
Net Income / (Loss) Continuing Operations		 31 28 29 33 34 33 36 42 40 15 57
Consolidated Net Income / (Loss)		 31 28 29 33 34 33 36 42 40 15 57
Provision For Loan Losses		 1.00 0.75 1.35 0.75 1.00 1.50 1.05 0.95 0.75 6.05 1.50
Depreciation Expense		 5.24 4.80 4.45 4.36 3.35 3.86 3.52 3.60 4.01 2.22 0.98
Non-Cash Adjustments to Reconcile Net Income		 -0.43 -3.06 -4.62 -3.65 9.46 -0.57 -1.68 -3.62 -8.37 2.90 0.25
Changes in Operating Assets and Liabilities, net		 1.30 -6.89 6.89 5.67 -15 4.40 -0.02 3.20 -9.73 -10 34
Net Cash From Investing Activities		 -79 -49 -128 -41 -71 -138 -100 -38 45 66 -2.38
Net Cash From Continuing Investing Activities		 -79 -49 -128 -41 -71 -138 -100 -38 45 66 -2.38
Purchase of Investment Securities		 -157 -94 -161 -54 -99 -159 -124 -79 9.73 -224 -144
Sale and/or Maturity of Investments		 66 45 32 12 25 20 24 41 37 289 139
Other Investing Activities, net		 0.01 -0.60 1.82 0.96 2.47 0.13 0.06 0.13 0.08 0.35 2.69
Net Cash From Financing Activities		 -13 -38 71 21 145 133 -89 44 114 -127 -241
Net Cash From Continuing Financing Activities		 -13 -38 71 21 145 133 -89 44 114 -127 -241
Net Change in Deposits		 15 -32 75 19 144 169 -31 70 119 -41 -100
Issuance of Common Equity		 0.25 0.20 0.23 0.16 - 3.33 0.02 0.02 0.02 7.24 -3.65
Repayment of Debt		 -31 -4.01 - -1.16 - -5.00 -22 - - -48 -93
Repurchase of Common Equity		 - 0.00 - - -10 -26 -30 -21 - -22 -40
Payment of Dividends		 -3.72 -3.76 -4.20 -4.24 -4.35 -4.30 -4.86 -4.73 -4.78 -6.90 -7.69
Other Financing Activities, Net		 5.57 1.27 0.10 7.10 16 -3.95 -0.87 -1.00 -0.64 -15 3.32
Cash Interest Paid		 39 41 42 45 41 41 42 42 39 53 57

Annual Balance Sheets for Nicolet Bankshares

This table presents Nicolet Bankshares' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 1,214 2,301 2,932 3,097 3,577 4,552 7,695 8,764 8,469 8,797 9,185
Cash and Due from Banks		 12 68 86 86 75 88 209 121 130 116 108
Interest Bearing Deposits at Other Banks		 71 60 68 164 107 714 386 34 362 420 552
Trading Account Securities		 177 372 410 402 452 21 1,580 1,598 807 814 873
Loans and Leases, Net of Allowance		 867 1,557 2,075 2,153 -14 2,757 4,572 6,119 6,290 6,560 6,768
Loans and Leases		 877 1,569 2,088 2,166 - 2,789 4,622 6,180 6,354 6,627 6,836
Allowance for Loan and Lease Losses		 10 12 13 13 14 32 50 62 64 66 69
Premises and Equipment, Net		 30 46 47 48 56 60 95 109 119 127 120
Intangible Assets		 3.79 88 128 124 166 175 339 402 394 388 382
Other Assets		 50 105 115 119 2,715 706 492 368 361 371 381
Total Liabilities & Shareholders' Equity		 1,214 2,301 2,932 3,097 3,577 4,552 7,695 8,764 8,469 8,797 9,185
Total Liabilities		 1,105 2,025 2,568 2,709 3,060 4,013 6,803 7,791 7,430 7,624 7,927
Non-Interest Bearing Deposits		 - - 632 753 819 1,213 1,976 2,362 1,959 1,791 1,829
Interest Bearing Deposits		 1,056 1,970 1,839 1,861 2,135 2,698 4,490 4,817 5,239 5,612 5,902
Long-Term Debt		 40 38 78 77 68 54 217 225 167 161 135
Other Long-Term Liabilities		 - - 18 18 38 48 120 70 65 59 62
Total Equity & Noncontrolling Interests		 110 276 365 387 517 539 892 973 1,039 1,173 1,258
Total Preferred & Common Equity		 110 276 364 387 516 539 892 973 1,039 1,173 1,258
Total Common Equity		 97 276 364 387 516 539 892 973 1,039 1,173 1,258
Common Stock		 45 210 264 248 313 273 575 622 634 656 583
Retained Earnings		 51 69 102 144 199 253 314 408 458 566 698
Accumulated Other Comprehensive Income / (Loss)		 0.98 -2.73 -2.15 -5.64 4.42 13 3.10 -57 -53 -49 -24

Quarterly Balance Sheets for Nicolet Bankshares

This table presents Nicolet Bankshares' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets		 8,192 8,483 8,416 8,447 8,557 8,637 8,975 8,931 9,029 15,574 15,415
Cash and Due from Banks		 93 122 109 82 110 124 105 130 94 123 153
Interest Bearing Deposits at Other Banks		 21 383 436 346 299 304 467 293 380 492 312
Trading Account Securities		 1,028 925 800 809 809 837 846 859 873 2,004 2,026
Loans and Leases, Net of Allowance		 6,161 6,160 6,176 6,333 6,464 6,491 6,678 6,771 6,806 10,746 10,715
Loans and Leases		 6,224 6,223 6,239 6,398 6,529 6,557 6,746 6,839 6,875 10,880 10,848
Allowance for Loan and Lease Losses		 62 63 63 64 65 66 67 68 69 133 134
Premises and Equipment, Net		 113 117 118 120 121 124 125 124 122 188 189
Intangible Assets		 400 398 396 393 391 390 387 385 384 968 962
Other Assets		 6,526 367 372 358 359 365 367 369 371 1,053 1,058
Total Liabilities & Shareholders' Equity		 8,192 8,483 8,416 8,447 8,557 8,637 8,975 8,931 9,029 15,574 15,415
Total Liabilities		 7,231 7,505 7,442 7,383 7,466 7,488 7,792 7,741 7,814 13,318 13,143
Non-Interest Bearing Deposits		 2,095 2,060 2,020 1,665 1,765 1,840 1,689 1,800 1,826 2,538 2,718
Interest Bearing Deposits		 4,834 5,139 5,162 5,501 5,476 5,420 5,883 5,741 5,785 10,087 9,806
Long-Term Debt		 197 198 198 162 162 161 157 134 135 180 93
Other Long-Term Liabilities		 55 59 62 55 62 67 63 65 68 513 527
Total Equity & Noncontrolling Interests		 962 978 974 1,064 1,091 1,149 1,183 1,190 1,215 2,257 2,271
Total Preferred & Common Equity		 962 978 974 1,064 1,091 1,149 1,183 1,190 1,215 2,257 2,271
Total Common Equity		 962 978 974 1,064 1,091 1,149 1,183 1,190 1,215 2,257 2,271
Common Stock		 624 625 626 637 639 648 630 602 582 1,590 1,553
Retained Earnings		 399 418 431 482 507 536 594 625 662 706 755
Accumulated Other Comprehensive Income / (Loss)		 -61 -65 -83 -55 -55 -34 -41 -37 -29 -39 -37

Annual Metrics And Ratios for Nicolet Bankshares

This table displays calculated financial ratios and metrics derived from Nicolet Bankshares' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 - - - - - - - - - - 14,798,920.00
DEI Adjusted Shares Outstanding		 - - - - - - - - - - 14,798,920.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - - - 10.18
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 5.40% 60.44% 40.69% 9.58% 15.93% 13.29% 17.38% 32.20% -6.85% 26.25% 11.91%
EBITDA Growth		 13.29% 58.34% 71.00% 7.60% 28.94% 16.35% 3.65% 55.47% -28.87% 63.83% 17.35%
EBIT Growth		 20.37% 59.06% 77.09% 10.26% 30.38% 13.30% 0.22% 55.00% -31.10% 79.07% 20.52%
NOPAT Growth		 14.96% 61.78% 78.84% 23.69% 32.97% 9.97% 0.30% 55.41% -34.74% 101.67% 21.46%
Net Income Growth		 14.96% 61.78% 78.84% 23.69% 32.97% 9.97% 0.30% 55.41% -34.74% 101.67% 21.46%
EPS Growth		 14.22% -7.78% 40.51% 23.72% 33.98% 3.26% -4.56% 20.59% -37.80% 97.30% 21.49%
Operating Cash Flow Growth		 36.33% 64.81% 64.13% 25.24% 14.02% 35.71% 23.77% 20.22% -8.03% 23.87% 14.79%
Free Cash Flow Firm Growth		 -69.81% -2,292.68% 34.50% 120.54% -431.15% 180.08% -974.68% 31.49% 218.81% -101.16% 2,255.49%
Invested Capital Growth		 3.39% 110.06% 41.07% 4.91% 25.82% 1.44% 86.96% 36.62% -20.39% 10.64% 4.36%
Revenue Q/Q Growth		 1.37% 15.48% 5.71% 1.18% 4.28% 3.85% 9.06% 4.68% 2.13% 1.07% 3.04%
EBITDA Q/Q Growth		 0.22% 18.83% 5.31% 6.55% 4.65% 8.59% -1.02% 11.87% 0.60% 2.31% 3.94%
EBIT Q/Q Growth		 5.14% 19.58% 8.13% 4.07% 4.52% 8.26% -2.89% 13.84% 0.37% 3.87% 3.89%
NOPAT Q/Q Growth		 3.66% 21.38% 9.91% 4.53% 2.67% 10.41% -2.85% 13.62% 5.23% 3.18% 4.03%
Net Income Q/Q Growth		 3.66% 21.38% 9.91% 4.53% 2.67% 10.41% -2.85% 13.62% 5.23% 3.18% 4.03%
EPS Q/Q Growth		 3.63% 3.95% 5.71% 5.37% 0.91% 10.89% -8.88% 11.00% 5.15% 2.16% 4.49%
Operating Cash Flow Q/Q Growth		 -20.83% 190.33% -5.25% -0.63% 23.85% -8.15% 45.99% -11.56% 7.70% -3.18% -4.00%
Free Cash Flow Firm Q/Q Growth		 -37.04% 5.27% 15.03% -52.57% -389.25% 112.89% -440.60% 36.00% 12.28% 76.28% -12.63%
Invested Capital Q/Q Growth		 3.22% -0.05% -3.07% 2.09% 20.23% -37.22% 26.94% 4.93% 2.88% 1.81% 3.18%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 35.48% 35.02% 42.56% 41.79% 46.48% 47.73% 42.15% 49.57% 37.85% 49.12% 51.51%
EBIT Margin		 29.86% 29.60% 37.26% 37.49% 42.16% 42.17% 36.00% 42.21% 31.22% 44.28% 47.69%
Profit (Net Income) Margin		 19.55% 19.72% 25.07% 28.29% 32.45% 31.50% 26.92% 31.64% 22.17% 35.41% 38.44%
Tax Burden Percent		 65.49% 66.61% 67.27% 75.46% 76.96% 74.70% 74.77% 74.97% 71.01% 79.97% 80.60%
Interest Burden Percent		 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate		 34.51% 33.39% 32.73% 24.54% 23.04% 25.30% 25.23% 25.03% 28.99% 20.03% 19.40%
Return on Invested Capital (ROIC)		 7.86% 8.07% 8.83% 9.11% 10.48% 10.27% 7.13% 7.19% 4.52% 9.77% 11.05%
ROIC Less NNEP Spread (ROIC-NNEP)		 7.86% 8.07% 8.83% 9.11% 10.48% 10.27% 7.13% 7.19% 4.52% 9.77% 11.05%
Return on Net Nonoperating Assets (RNNOA)		 2.61% 1.62% 1.59% 1.88% 1.68% 1.18% 1.35% 2.93% 1.59% 1.45% 1.35%
Return on Equity (ROE)		 10.47% 9.68% 10.43% 10.99% 12.16% 11.45% 8.48% 10.11% 6.12% 11.22% 12.40%
Cash Return on Invested Capital (CROIC)		 4.52% -62.92% -25.24% 4.32% -12.38% 8.84% -53.48% -23.77% 27.23% -0.34% 6.78%
Operating Return on Assets (OROA)		 1.45% 1.60% 1.90% 1.82% 2.14% 1.99% 1.32% 1.53% 1.01% 1.80% 2.08%
Return on Assets (ROA)		 0.95% 1.06% 1.28% 1.37% 1.65% 1.49% 0.99% 1.15% 0.71% 1.44% 1.68%
Return on Common Equity (ROCE)		 8.72% 9.36% 10.41% 10.97% 12.14% 11.44% 8.48% 10.11% 6.12% 11.22% 12.40%
Return on Equity Simple (ROE_SIMPLE)		 10.55% 6.77% 9.18% 10.70% 10.65% 11.21% 6.80% 9.69% 5.92% 10.58% 11.98%
Net Operating Profit after Tax (NOPAT)		 12 19 33 41 55 60 61 94 62 124 151
NOPAT Margin		 19.55% 19.72% 25.07% 28.29% 32.45% 31.50% 26.92% 31.64% 22.17% 35.41% 38.44%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue		 59.67% 57.13% 53.37% 53.97% 50.08% 46.74% 48.41% 47.48% 58.75% 48.42% 45.53%
Operating Expenses to Revenue		 67.10% 68.50% 61.00% 61.41% 57.13% 52.47% 57.38% 53.93% 66.98% 54.62% 51.23%
Earnings before Interest and Taxes (EBIT)		 18 28 50 55 71 81 81 126 87 155 187
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 21 33 57 61 79 92 95 148 105 172 202
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.90 1.45 1.45 1.18 1.32 1.22 1.13 1.18 1.13 1.36 1.43
Price to Tangible Book Value (P/TBV)		 0.94 2.13 2.24 1.74 1.94 1.81 1.82 2.01 1.82 2.03 2.05
Price to Revenue (P/Rev)		 1.48 4.23 3.95 3.13 4.01 3.43 4.47 3.84 4.23 4.56 4.58
Price to Earnings (P/E)		 7.79 22.48 15.91 11.14 12.45 10.94 16.62 12.15 19.08 12.86 11.91
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.94% 1.04% 1.02%
Earnings Yield		 12.83% 4.45% 6.28% 8.98% 8.03% 9.14% 6.02% 8.23% 5.24% 7.77% 8.39%
Enterprise Value to Invested Capital (EV/IC)		 0.35 0.97 1.02 0.61 0.94 0.00 0.55 1.00 0.70 0.91 0.91
Enterprise Value to Revenue (EV/Rev)		 0.89 3.22 3.37 1.95 3.23 0.00 2.70 5.10 3.04 3.48 3.24
Enterprise Value to EBITDA (EV/EBITDA)		 2.51 9.21 7.92 4.66 6.95 0.00 6.40 10.30 8.03 7.09 6.29
Enterprise Value to EBIT (EV/EBIT)		 2.98 10.89 9.05 5.19 7.66 0.00 7.49 12.09 9.73 7.87 6.79
Enterprise Value to NOPAT (EV/NOPAT)		 4.55 16.35 13.45 6.88 9.95 0.00 10.02 16.13 13.70 9.84 8.43
Enterprise Value to Operating Cash Flow (EV/OCF)		 3.49 12.32 11.04 5.58 9.41 0.00 6.22 12.95 7.81 9.12 8.27
Enterprise Value to Free Cash Flow (EV/FCFF)		 7.90 0.00 0.00 14.50 0.00 0.00 0.00 0.00 2.28 0.00 13.73
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.36 0.14 0.21 0.20 0.13 0.10 0.24 0.56 0.16 0.14 0.11
Long-Term Debt to Equity		 0.36 0.14 0.21 0.20 0.13 0.10 0.24 0.23 0.16 0.14 0.11
Financial Leverage		 0.33 0.20 0.18 0.21 0.16 0.12 0.19 0.41 0.35 0.15 0.12
Leverage Ratio		 11.01 9.11 8.16 8.01 7.38 7.70 8.56 8.83 8.57 7.81 7.40
Compound Leverage Factor		 11.01 9.11 8.16 8.01 7.38 7.70 8.56 8.83 8.57 7.81 7.40
Debt to Total Capital		 26.62% 11.98% 17.62% 16.64% 11.57% 9.08% 19.56% 35.80% 13.84% 12.10% 9.68%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 20.93% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 26.62% 11.98% 17.62% 16.64% 11.57% 9.08% 19.56% 14.88% 13.84% 12.10% 9.68%
Preferred Equity to Total Capital		 8.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.12% 0.13% 0.16% 0.16% 0.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 65.10% 87.89% 82.22% 83.20% 88.31% 90.92% 80.44% 64.20% 86.16% 87.90% 90.32%
Debt to EBITDA		 1.90 1.13 1.37 1.27 0.86 0.59 2.28 3.67 1.59 0.94 0.67
Net Debt to EBITDA		 -2.25 -2.88 -1.39 -2.84 -1.70 -8.50 -4.21 2.54 -3.15 -2.18 -2.60
Long-Term Debt to EBITDA		 1.90 1.13 1.37 1.27 0.86 0.59 2.28 1.53 1.59 0.94 0.67
Debt to NOPAT		 3.44 2.01 2.33 1.87 1.23 0.89 3.58 5.75 2.71 1.30 0.90
Net Debt to NOPAT		 -4.09 -5.11 -2.35 -4.19 -2.43 -12.87 -6.60 3.98 -5.38 -3.03 -3.49
Long-Term Debt to NOPAT		 3.44 2.01 2.33 1.87 1.23 0.89 3.58 2.39 2.71 1.30 0.90
Noncontrolling Interest Sharing Ratio		 16.69% 3.32% 0.17% 0.19% 0.16% 0.07% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 6.65 -146 -96 20 -65 52 -455 -312 370 -4.29 92
Operating Cash Flow to CapEx		 88.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8,684.11%
Free Cash Flow to Firm to Interest Expense		 0.92 -19.88 -9.09 1.04 -2.89 2.62 -33.45 -9.18 2.62 -0.03 0.56
Operating Cash Flow to Interest Expense		 2.09 3.38 3.87 2.70 2.58 3.97 7.18 3.46 0.76 0.79 0.93
Operating Cash Flow Less CapEx to Interest Expense		 -0.28 3.38 4.04 2.70 2.60 3.99 7.38 3.84 0.85 0.79 0.92
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.05 0.05 0.05 0.05 0.05 0.05 0.04 0.04 0.03 0.04 0.04
Fixed Asset Turnover		 1.92 2.51 2.87 3.07 3.24 3.30 2.92 2.93 2.44 2.85 3.17
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 149 314 443 465 585 593 1,109 1,515 1,206 1,334 1,393
Invested Capital Turnover		 0.40 0.41 0.35 0.32 0.32 0.33 0.26 0.23 0.20 0.28 0.29
Increase / (Decrease) in Invested Capital		 4.91 165 129 22 120 8.44 516 406 -309 128 58
Enterprise Value (EV)		 53 306 450 285 547 -121 607 1,520 843 1,220 1,270
Market Capitalization		 87 401 527 457 680 658 1,008 1,145 1,174 1,596 1,795
Book Value per Share		 $24.46 $32.29 $37.15 $40.59 $55.12 $53.46 $74.61 $66.26 $70.39 $77.11 $84.98
Tangible Book Value per Share		 $23.50 $22.00 $24.05 $27.54 $37.40 $36.07 $46.21 $38.84 $43.67 $51.59 $59.14
Total Capital		 149 314 443 465 585 593 1,109 1,515 1,206 1,334 1,393
Total Debt		 40 38 78 77 68 54 217 542 167 161 135
Total Long-Term Debt		 40 38 78 77 68 54 217 225 167 161 135
Net Debt		 -47 -95 -79 -173 -134 -779 -400 375 -331 -376 -525
Capital Expenditures (CapEx)		 17 0.00 -1.72 0.00 -0.46 -0.34 -2.74 -13 -12 -0.04 1.77
Net Nonoperating Expense (NNE)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)		 40 38 78 77 68 54 217 542 167 161 135
Total Depreciation and Amortization (D&A)		 3.32 5.13 7.07 6.28 7.31 11 14 22 18 17 15
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $2.80 $2.49 $3.51 $4.26 $5.71 $5.82 $5.65 $6.78 $4.17 $8.24 $10.06
Adjusted Weighted Average Basic Shares Outstanding		 4.00M 7.16M 9.44M 9.64M 9.56M 10.34M 10.74M 13.91M 14.74M 15.05M 14.98M
Adjusted Diluted Earnings per Share		 $2.57 $2.37 $3.33 $4.12 $5.52 $5.70 $5.44 $6.56 $4.08 $8.05 $9.78
Adjusted Weighted Average Diluted Shares Outstanding		 4.36M 7.51M 9.96M 9.96M 9.90M 10.54M 11.14M 14.37M 15.07M 15.42M 15.40M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 4.19M 8.59M 9.74M 9.46M 10.50M 9.98M 13.59M 14.69M 14.90M 15.26M 21.37M
Normalized Net Operating Profit after Tax (NOPAT)		 12 19 33 41 55 61 65 96 62 124 152
Normalized NOPAT Margin		 19.55% 19.72% 25.07% 28.29% 32.50% 31.90% 28.79% 32.06% 22.22% 35.41% 38.84%
Pre Tax Income Margin		 29.86% 29.60% 37.26% 37.49% 42.16% 42.17% 36.00% 42.21% 31.22% 44.28% 47.69%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 2.45 3.83 4.73 2.90 3.17 4.08 5.96 3.70 0.61 0.91 1.14
NOPAT to Interest Expense		 1.60 2.55 3.18 2.19 2.44 3.04 4.46 2.78 0.44 0.73 0.92
EBIT Less CapEx to Interest Expense		 0.08 3.83 4.89 2.90 3.19 4.09 6.16 4.09 0.70 0.91 1.13
NOPAT Less CapEx to Interest Expense		 -0.76 2.55 3.34 2.19 2.46 3.06 4.66 3.16 0.52 0.73 0.91
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 1.83% 3.39% 0.00% 0.67% 0.00% 0.00% 0.00% 0.00% 18.08% 13.34% 12.38%
Augmented Payout Ratio		 1.83% 31.21% 44.89% 55.68% 51.76% 69.60% 103.18% 65.24% 20.55% 21.51% 63.19%

Quarterly Metrics And Ratios for Nicolet Bankshares

This table displays calculated financial ratios and metrics derived from Nicolet Bankshares' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding		 - - - - - - - - 14,798,920.00 21,366,851.00 21,251,905.00
DEI Adjusted Shares Outstanding		 - - - - - - - - 14,798,920.00 21,366,851.00 21,251,905.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - 2.72 0.71 2.68
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 6.97% 135.77% 11.95% 16.32% 4.16% 8.76% 12.70% 13.38% 12.53% 50.79% 85.66%
EBITDA Growth		 1.49% 540.10% 15.88% 26.57% 9.12% 12.46% 17.23% 22.64% 16.44% -51.75% 52.12%
EBIT Growth		 0.87% 362.32% 20.59% 28.34% 15.45% 16.92% 21.84% 26.93% 16.19% -52.65% 61.90%
NOPAT Growth		 11.09% 403.33% 29.56% 89.51% 12.46% 17.28% 23.10% 28.35% 16.95% -53.38% 57.90%
Net Income Growth		 11.09% 412.32% 29.56% 89.51% 12.46% 17.28% 23.10% 28.35% 16.95% -53.38% 57.90%
EPS Growth		 10.87% 398.36% 27.15% 84.21% 8.33% 14.29% 21.88% 30.00% 19.00% -61.06% 11.97%
Operating Cash Flow Growth		 25.71% 50.44% 13.74% 81.56% -11.61% 78.72% 4.21% 15.68% -19.19% -61.06% 140.10%
Free Cash Flow Firm Growth		 189.73% 106.35% 100.39% -136.66% -127.64% -831.49% -5,482.71% 102.56% 80.92% -1,230.21% -2,744.24%
Invested Capital Growth		 -20.39% 1.38% 2.34% 11.80% 10.64% 9.29% 5.63% 2.98% 4.36% 81.88% 78.51%
Revenue Q/Q Growth		 13.72% -7.31% 3.31% 6.82% 1.83% -3.22% 7.06% 7.46% 1.07% 29.68% 31.81%
EBITDA Q/Q Growth		 19.44% -8.28% 5.28% 9.74% 2.98% -5.47% 9.74% 14.80% -2.23% -60.83% 246.01%
EBIT Q/Q Growth		 17.57% -8.25% 7.04% 11.15% 5.77% -7.09% 11.54% 15.80% -3.18% -62.13% 281.34%
NOPAT Q/Q Growth		 78.70% -9.36% 5.34% 11.08% 6.04% -5.48% 10.56% 15.82% -3.38% -62.32% 274.45%
Net Income Q/Q Growth		 78.70% -9.36% 5.34% 11.08% 6.04% -5.48% 10.56% 15.82% -3.38% -62.32% 274.45%
EPS Q/Q Growth		 78.95% -10.78% 5.49% 9.38% 5.24% -5.88% 12.50% 16.67% -3.66% -69.20% 223.46%
Operating Cash Flow Q/Q Growth		 72.98% -38.10% 59.68% 6.19% -15.79% 25.17% -6.90% 17.88% -41.17% -39.68% 474.00%
Free Cash Flow Firm Q/Q Growth		 17.65% -96.73% -94.23% -16,580.69% 11.28% 13.36% 57.51% 107.85% -760.51% -5,939.29% 9.15%
Invested Capital Q/Q Growth		 2.88% 1.66% 2.28% 4.52% 1.81% 0.42% -1.15% 1.90% 3.18% 75.00% -2.98%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 48.09% 47.59% 48.49% 49.82% 50.38% 49.21% 50.44% 53.89% 52.13% 15.74% 41.33%
EBIT Margin		 42.18% 41.75% 43.26% 45.01% 46.75% 44.89% 46.76% 50.39% 48.27% 14.10% 40.78%
Profit (Net Income) Margin		 34.56% 33.80% 34.46% 35.83% 37.31% 36.44% 37.64% 40.57% 38.78% 11.27% 32.01%
Tax Burden Percent		 81.94% 80.94% 79.66% 79.61% 79.81% 81.19% 80.48% 80.50% 80.33% 79.95% 78.50%
Interest Burden Percent		 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate		 18.06% 19.06% 20.34% 20.39% 20.19% 18.81% 19.52% 19.50% 19.67% 20.05% 21.50%
Return on Invested Capital (ROIC)		 7.05% 9.02% 9.28% 10.01% 10.29% 10.16% 10.75% 11.60% 11.15% 2.61% 9.02%
ROIC Less NNEP Spread (ROIC-NNEP)		 7.05% 9.02% 9.28% 10.01% 10.29% 10.16% 10.75% 11.60% 11.15% 2.61% 9.02%
Return on Net Nonoperating Assets (RNNOA)		 2.49% 1.82% 1.84% 1.69% 1.53% 1.44% 1.40% 1.45% 1.36% 0.26% 0.59%
Return on Equity (ROE)		 9.54% 10.84% 11.12% 11.70% 11.82% 11.60% 12.15% 13.06% 12.51% 2.87% 9.61%
Cash Return on Invested Capital (CROIC)		 27.23% 6.70% 6.15% -1.46% -0.34% 1.16% 5.04% 7.96% 6.78% -51.04% -48.02%
Operating Return on Assets (OROA)		 1.36% 1.63% 1.70% 1.83% 1.90% 1.84% 1.97% 2.17% 2.10% 0.50% 1.74%
Return on Assets (ROA)		 1.11% 1.32% 1.35% 1.46% 1.51% 1.50% 1.59% 1.75% 1.69% 0.40% 1.37%
Return on Common Equity (ROCE)		 9.54% 10.84% 11.12% 11.70% 11.82% 11.60% 12.15% 13.06% 12.51% 2.87% 9.61%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 9.23% 9.61% 10.46% 0.00% 10.89% 11.40% 11.92% 0.00% 5.91% 6.79%
Net Operating Profit after Tax (NOPAT)		 31 28 29 33 34 33 36 42 40 15 57
NOPAT Margin		 34.56% 33.80% 34.46% 35.83% 37.31% 36.44% 37.64% 40.57% 38.78% 11.27% 32.01%
Net Nonoperating Expense Percent (NNEP)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue		 51.18% 50.91% 48.60% 48.62% 45.84% 47.50% 46.47% 44.09% 44.42% 43.79% 43.85%
Operating Expenses to Revenue		 56.69% 57.34% 55.15% 54.16% 52.17% 53.44% 52.14% 48.68% 51.01% 81.42% 58.38%
Earnings before Interest and Taxes (EBIT)		 37 34 37 41 43 40 45 52 50 19 72
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 43 39 41 45 47 44 48 55 54 21 73
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 1.13 1.19 1.14 1.25 1.36 1.41 1.56 1.64 1.43 1.41 1.55
Price to Tangible Book Value (P/TBV)		 1.82 1.89 1.77 1.90 2.03 2.09 2.31 2.40 2.05 2.46 2.68
Price to Revenue (P/Rev)		 4.23 3.89 3.71 4.15 4.56 4.65 5.06 5.25 4.58 7.26 6.77
Price to Earnings (P/E)		 19.08 12.88 11.82 11.98 12.86 12.90 13.73 13.80 11.91 23.82 22.80
Dividend Yield		 0.94% 1.17% 1.24% 1.11% 1.04% 1.03% 0.94% 0.89% 1.02% 1.05% 0.80%
Earnings Yield		 5.24% 7.76% 8.46% 8.35% 7.77% 7.75% 7.28% 7.25% 8.39% 4.20% 4.39%
Enterprise Value to Invested Capital (EV/IC)		 0.70 0.81 0.79 0.89 0.91 0.93 1.19 1.23 0.91 1.12 1.33
Enterprise Value to Revenue (EV/Rev)		 3.04 3.06 2.97 3.38 3.48 3.49 4.27 4.36 3.24 6.26 6.05
Enterprise Value to EBITDA (EV/EBITDA)		 8.03 6.50 6.24 6.96 7.09 7.05 8.55 8.54 6.29 15.29 15.38
Enterprise Value to EBIT (EV/EBIT)		 9.73 7.42 7.06 7.84 7.87 7.75 9.31 9.22 6.79 16.52 16.24
Enterprise Value to NOPAT (EV/NOPAT)		 13.70 10.12 9.44 9.73 9.84 9.68 11.60 11.45 8.43 20.56 20.38
Enterprise Value to Operating Cash Flow (EV/OCF)		 7.81 8.58 8.23 8.47 9.12 8.20 10.24 10.37 8.27 21.40 17.22
Enterprise Value to Free Cash Flow (EV/FCFF)		 2.28 12.19 12.98 0.00 0.00 83.46 24.20 15.68 13.73 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.16 0.15 0.15 0.14 0.14 0.13 0.11 0.11 0.11 0.08 0.04
Long-Term Debt to Equity		 0.16 0.15 0.15 0.14 0.14 0.13 0.11 0.11 0.11 0.08 0.04
Financial Leverage		 0.35 0.20 0.20 0.17 0.15 0.14 0.13 0.13 0.12 0.10 0.07
Leverage Ratio		 8.57 8.22 8.24 8.03 7.81 7.75 7.67 7.47 7.40 7.14 7.03
Compound Leverage Factor		 8.57 8.22 8.24 8.03 7.81 7.75 7.67 7.47 7.40 7.14 7.03
Debt to Total Capital		 13.84% 13.24% 12.95% 12.30% 12.10% 11.69% 10.14% 9.97% 9.68% 7.39% 3.92%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 13.84% 13.24% 12.95% 12.30% 12.10% 11.69% 10.14% 9.97% 9.68% 7.39% 3.92%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 86.16% 86.76% 87.05% 87.70% 87.90% 88.31% 89.86% 90.03% 90.32% 92.61% 96.08%
Debt to EBITDA		 1.59 1.06 1.02 0.96 0.94 0.88 0.73 0.69 0.67 1.00 0.45
Net Debt to EBITDA		 -3.15 -1.77 -1.58 -1.61 -2.18 -2.35 -1.57 -1.75 -2.60 -2.43 -1.82
Long-Term Debt to EBITDA		 1.59 1.06 1.02 0.96 0.94 0.88 0.73 0.69 0.67 1.00 0.45
Debt to NOPAT		 2.71 1.65 1.55 1.34 1.30 1.22 0.99 0.93 0.90 1.35 0.60
Net Debt to NOPAT		 -5.38 -2.76 -2.38 -2.25 -3.03 -3.23 -2.13 -2.34 -3.49 -3.27 -2.42
Long-Term Debt to NOPAT		 2.71 1.65 1.55 1.34 1.30 1.22 0.99 0.93 0.90 1.35 0.60
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 340 11 0.64 -106 -94 -81 -35 2.71 -18 -1,082 -983
Operating Cash Flow to CapEx		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense		 8.65 0.27 0.01 -2.39 -2.27 -1.96 -0.81 0.07 -0.46 -22.24 -16.54
Operating Cash Flow to Interest Expense		 0.96 0.57 0.86 0.90 0.81 1.01 0.91 1.12 0.69 0.33 1.57
Operating Cash Flow Less CapEx to Interest Expense		 0.96 0.57 0.86 0.90 0.81 1.01 0.91 1.12 0.69 0.33 1.57
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.03 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
Fixed Asset Turnover		 2.44 2.79 2.80 2.87 2.85 2.92 3.01 3.10 3.17 2.79 3.32
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 1,206 1,226 1,254 1,311 1,334 1,340 1,324 1,350 1,393 2,437 2,364
Invested Capital Turnover		 0.20 0.27 0.27 0.28 0.28 0.28 0.29 0.29 0.29 0.23 0.28
Increase / (Decrease) in Invested Capital		 -309 17 29 138 128 114 71 39 58 1,097 1,040
Enterprise Value (EV)		 843 994 990 1,170 1,220 1,247 1,574 1,659 1,270 2,740 3,142
Market Capitalization		 1,174 1,265 1,240 1,440 1,596 1,663 1,862 1,998 1,795 3,176 3,515
Book Value per Share		 $70.39 $71.35 $73.09 $76.32 $77.11 $77.55 $78.92 $81.78 $84.98 $105.63 $106.88
Tangible Book Value per Share		 $43.67 $44.98 $46.87 $50.44 $51.59 $52.21 $53.38 $55.95 $59.14 $60.33 $61.63
Total Capital		 1,206 1,226 1,254 1,311 1,334 1,340 1,324 1,350 1,393 2,437 2,364
Total Debt		 167 162 162 161 161 157 134 135 135 180 93
Total Long-Term Debt		 167 162 162 161 161 157 134 135 135 180 93
Net Debt		 -331 -271 -250 -270 -376 -416 -288 -339 -525 -435 -372
Capital Expenditures (CapEx)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Expense (NNE)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)		 167 162 162 161 161 157 134 135 135 180 93
Total Depreciation and Amortization (D&A)		 5.24 4.80 4.45 4.36 3.35 3.86 3.52 3.60 4.01 2.22 0.98
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $2.08 $1.86 $1.96 $2.16 $2.26 $2.14 $2.40 $2.81 $2.71 $0.83 $2.68
Adjusted Weighted Average Basic Shares Outstanding		 14.74M 14.91M 14.94M 15.05M 15.05M 15.26M 15.03M 14.84M 14.98M 18.23M 21.21M
Adjusted Diluted Earnings per Share		 $2.04 $1.82 $1.92 $2.10 $2.21 $2.08 $2.34 $2.73 $2.63 $0.81 $2.62
Adjusted Weighted Average Diluted Shares Outstanding		 15.07M 15.25M 15.28M 15.48M 15.42M 15.65M 15.43M 15.30M 15.40M 18.75M 21.73M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 14.90M 14.93M 15.06M 15.21M 15.26M 15.08M 14.86M 14.80M 21.37M 21.25M 20.96M
Normalized Net Operating Profit after Tax (NOPAT)		 31 28 29 33 34 33 36 42 40 48 63
Normalized NOPAT Margin		 34.56% 33.80% 34.46% 35.83% 37.31% 36.44% 37.64% 40.57% 38.78% 35.39% 35.28%
Pre Tax Income Margin		 42.18% 41.75% 43.26% 45.01% 46.75% 44.89% 46.76% 50.39% 48.27% 14.10% 40.78%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 0.95 0.83 0.84 0.92 1.05 0.97 1.05 1.26 1.28 0.39 1.22
NOPAT to Interest Expense		 0.78 0.67 0.67 0.73 0.84 0.78 0.85 1.02 1.02 0.31 0.96
EBIT Less CapEx to Interest Expense		 0.95 0.83 0.84 0.92 1.05 0.97 1.05 1.26 1.28 0.39 1.22
NOPAT Less CapEx to Interest Expense		 0.78 0.67 0.67 0.73 0.84 0.78 0.85 1.02 1.02 0.31 0.96
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 18.08% 15.15% 14.66% 13.24% 13.34% 13.26% 13.08% 12.58% 12.38% 15.95% 15.63%
Augmented Payout Ratio		 20.55% 15.15% 14.66% 13.24% 21.51% 41.34% 61.88% 72.44% 63.19% 70.65% 69.58%

Financials Breakdown Chart

Key Financial Trends

Nicolet Bankshares (NYSE:NIC) has expanded substantially over the reported period, with total assets increasing from $8.2 billion in Q1 2023 to $15.4 billion in Q2 2026. The latest statements show stronger earnings power and loan growth, although the balance sheet has also become more complex and recent cash flows reflect significant capital returns and debt repayment.

  • Net interest income continues to grow. Q2 2026 net interest income reached $141.5 million, up from $109.6 million in Q1 2026 and $75.1 million in Q2 2025. It has more than doubled from $62.8 million in Q1 2024.
  • Quarterly profitability improved sharply. Q2 2026 net income attributable to common shareholders was $56.9 million, compared with $15.2 million in Q1 2026 and $36.0 million in Q2 2025. Diluted earnings per share increased to $2.62 from $0.81 in Q1 2026 and $2.34 in Q2 2025.
  • Loan growth has been a major expansion driver. Net loans increased to $10.7 billion in Q2 2026 from $6.8 billion in Q1 2024 and $6.5 billion in Q2 2024. This larger earning-asset base is supporting higher loan interest income, which reached $174.7 million in Q2 2026.
  • Fee and other noninterest revenue is also expanding. Q2 2026 noninterest income was $36.3 million, compared with $20.6 million in Q2 2025 and $19.6 million in Q2 2024. Service charges increased to $28.9 million from $17.0 million over the same year-over-year comparison.
  • Operating cash flow remains strong. Net cash from operating activities was $93.4 million in Q2 2026, substantially above $38.9 million in Q2 2025 and $37.3 million in Q2 2024. Operating cash flow exceeded reported net income in the latest quarter.
  • Shareholder returns have become more meaningful. Nicolet repurchased $40.2 million of common equity in Q2 2026, following repurchases of $22.4 million in Q1 2026 and $30.0 million in Q2 2025. The quarterly dividend also rose to $0.32 per share from $0.28 in 2024.
  • Leverage and capital support have improved in absolute terms. Total common equity reached $2.27 billion in Q2 2026, up from $1.19 billion in Q2 2024. Equity represented approximately 14.7% of total assets at the latest quarter, compared with about 12.8% two years earlier.
  • The balance sheet has changed materially, making historical comparisons less direct. Trading account securities increased to $2.0 billion in Q2 2026 from roughly $0.8 billion in Q2 2024, while intangible assets rose to $961.7 million from $391.4 million. These changes may reflect acquisitions or other strategic activity and warrant additional review of asset quality and goodwill.
  • Cash management has been volatile. Net cash declined by $150.2 million in Q2 2026 after falling $44.8 million in Q1, contrasting with a $186.3 million increase in Q4 2025. The latest decline primarily reflected a $241.2 million financing cash outflow, including debt repayment, deposit runoff and share repurchases.
  • Operating expenses remain elevated and have been affected by restructuring. Q2 2026 noninterest expense was $103.8 million, more than double the $49.9 million reported in Q2 2025. Restructuring charges totaled $7.4 million in Q2 2026 after a much larger $40.7 million charge in Q1, while salaries and occupancy costs also rose with the company’s larger operating footprint.
  • Deposit funding has become a pressure point. Interest-bearing deposits declined by approximately $228.1 million during Q2 2026, while total deposits fell by roughly $328.2 million. At the same time, deposit interest expense increased to $57.3 million from $40.5 million in Q2 2025, creating pressure on funding costs.
  • Credit-loss reserves have increased relative to the loan book. The allowance for loan and lease losses rose to $133.6 million in Q2 2026 from $68.4 million in Q2 2024. Although the Q2 2026 provision was modest at $1.5 million, the allowance represented approximately 1.2% of gross loans, above the roughly 1.0% level in Q2 2024.

Overall, Nicolet’s recent results point to a significantly larger banking franchise with strong loan growth, improving net interest income and a sharp rebound in quarterly earnings. Investors should balance those positives against elevated restructuring and operating costs, deposit outflows, increased intangible assets and the possibility that recent growth will require continued spending and balance-sheet management.

09/06/26 01:32 AM ETAI Generated. May Contain Errors.

Nicolet Bankshares Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Nicolet Bankshares' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Nicolet Bankshares' net income appears to be on an upward trend, with a most recent value of $150.69 million in 2025, rising from $11.56 million in 2015. The previous period was $124.06 million in 2024. See where experts think Nicolet Bankshares is headed by visiting Nicolet Bankshares' forecast page.

Over the last 10 years, Nicolet Bankshares' total revenue changed from $59.09 million in 2015 to $392.04 million in 2025, a change of 563.4%.

Nicolet Bankshares' total liabilities were at $7.93 billion at the end of 2025, a 4.0% increase from 2024, and a 617.6% increase since 2015.

In the past 10 years, Nicolet Bankshares' cash and equivalents has ranged from $11.95 million in 2015 to $209.35 million in 2021, and is currently $107.96 million as of their latest financial filing in 2025.

Over the last 10 years, Nicolet Bankshares' book value per share changed from 24.46 in 2015 to 84.98 in 2025, a change of 247.5%.


Related Companies

Financial statements for NYSE:NIC last updated on 7/31/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
The end may be near for these iconic stocks
Marc Chaikin, founder of Chaikin Analytics, says two forces - AI disruption and fracturing global trade - are ...
Chaikin Analytics | Sponsoredtc pixel
The trade I’ve been waiting for since 2011
Ross Givens, Director of Research at Traders Agency, is calling for gold to reach $10,000 an ounce this superc...
Traders Agency | Sponsoredtc pixel
Louis Navellier: My #1 AI stock for 2026 (name & ticker inside)
Louis Navellier's Stock Grader system helped him flag Nvidia before its 82,000% run and has identified the top...
InvestorPlace | Sponsoredtc pixel
This looks like plywood. It's not.
AI data centers have a power problem nobody likes to talk about. A single rack of computers can now use more e...
Eagle Publishing | Sponsoredtc pixel
A Simple Guide to Options Trading While It's Still Free
A free copy of Options Trading Made Simple is available now but wont stay that way for long. Chris Rowe cal...
True Market Insiders | Sponsoredtc pixel
Why the Treasury still prices gold at 42 dollars an ounce
The U.S. Treasury still values its gold reserves at 42.22 dollars an ounce, a price set in 1973. Gold trades n...
Golden Portfolio | Sponsoredtc pixel
How to Think About a $500K Roth Conversion and the 35% Bracket
For 2026, the 35 percent federal tax bracket starts at 512,450 dollars in taxable income for joint filers and ...
SmartAsset | Sponsoredtc pixel
Here’s the stock symbol I’ve promised
Whitney Tilson of Stansberry Research has long recommended Berkshire Hathaway as a core retirement holding - b...
Stansberry Research | Sponsoredtc pixel