Listed

Nicolet Bankshares Inc: Form 10-Q for the period ended Sep 30, 2025

Filed with the SEC on Oct 31, 2025 and accepted by EDGAR at Oct 31, 2025, 16:17 ET.

Share

Management's discussion and analysis

As filed, 78,455 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

Overview

Nicolet Bankshares, Inc. (the “Company” or “Nicolet”) is a bank holding company headquartered in Green Bay, Wisconsin. Nicolet provides a diversified range of traditional banking and wealth management services to individuals and businesses in its market area and through the branch offices of its banking subsidiary, Nicolet National Bank (the “Bank”), primarily in Wisconsin, Michigan, and Minnesota. The following discussion is management’s analysis of Nicolet’s consolidated financial condition as of September 30, 2025 and December 31, 2024 and results of operations for the three and nine-month periods ended September 30, 2025 and 2024. It should be read in conjunction with our audited consolidated financial statements included in Nicolet’s 2024 Annual Report on Form 10-K.

In this Quarterly Report on Form 10-Q, unless the context indicates otherwise, all references to “we,” “us” and “our” refer to the Company.

Recent Development

On October 23, 2025, Nicolet announced that it had entered into a definitive merger agreement with MidWestOne Financial Group, Inc. (“MidWestOne”) pursuant to which MidWestOne will merge with and into Nicolet (the “Merger”) in an all-stock transaction. In accordance with the terms and subject to the conditions set forth in the merger agreement, Nicolet will exchange 0.3175 shares of its common stock for each share of MidWestOne common stock outstanding at the effective time of the Merger. At September 30, 2025, MidWestOne had total assets of $6.2 billion, loans of $4.4 billion, deposits of $5.5 billion, and equity of $606 million. The merger is expected to close in the first half of 2026, subject to customary closing conditions, including approval by regulators and stockholders of both Nicolet and MidWestOne.

Forward-Looking Statements

Statements made in this document and in any documents that are incorporated by reference which are not purely historical are forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995, including any statements regarding our expectations regarding the expected completion date of our proposed merger with MidWestOne, descriptions of management’s plans, objectives, or goals for future operations, products or services, and forecasts of its revenues, earnings, or other measures of performance, or with respect to expectations regarding the economic factors such as inflation and changes in interest rates. Forward-looking statements are based on current management expectations and, by their nature, are subject to risks and uncertainties. These statements are neither statements of historical fact nor assurance of future performance and generally may be identified by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “estimate,” “should,” “will,” “intend,” or similar expressions. Forward-looking statements (including their underlying assumptions) should be viewed with caution. Investors should note that many factors, some of which are discussed elsewhere in this document, could affect the future financial results of Nicolet and could cause those results to differ materially from those implied or anticipated by any forward-looking statements. Except as required by law, we expressly disclaim any obligations to publicly update any forward-looking statements whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise. Important factors, many of which are beyond Nicolet’s control, that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements, in addition to those described in detail under Item 1A, “Risk Factors” of Nicolet’s 2024 Annual Report on Form 10-K and in Part II, Item 1A, “Risk Factors” of this Quarterly Report on Form 10-Q include, but are not necessarily limited to the following:

  • our inability to meet expectations regarding the timing of the proposed MidWestOne merger;
  • the failure to obtain the necessary approvals by the stockholders of Nicolet or MidWestOne for the proposed merger;
  • the ability by each of Nicolet and MidWestOne to obtain required governmental approvals of the proposed transaction on the timeline expected (which could be affected by government shutdowns), or at all; the failure to satisfy other conditions to completion of the proposed MidWestOne merger, or any unexpected delay in closing the proposed transaction or the occurrence of any event, change or other circumstances that could give rise to the termination of the MidWestOne merger agreement;
  • the outcome of any legal or regulatory proceedings or governmental inquiries or investigations that may be currently pending or later instituted against Nicolet or MidWestOne that relate to the proposed MidWestOne merger;
  • strategic, market, operating, legal and regulatory risks, including the effects of legislative or regulatory developments affecting the financial industry generally or Nicolet specifically;
  • economic, market, political and competitive forces affecting Nicolet’s banking and wealth management businesses;
  • potential fluctuations or unanticipated changes in the interest rate environment, monetary or tax policy or general economic conditions, including interest rate changes made by the Federal Reserve and the related cash flow reassessments, which may reduce Nicolet’s net interest income, net interest margin, and / or the volumes and values of loans made or held as well as the value of other financial assets;
  • potential difficulties in identifying and completing future merger or acquisition opportunities, including our proposed merger with MidWestOne, as well as our ability to successfully expand and integrate any businesses we acquire;
  • cybersecurity risks and the vulnerability of our network and online banking portals, and the systems or parties with whom we contract, to unauthorized access, computer viruses, phishing schemes, spam attacks, human error, natural disasters, power loss and other security breaches that could adversely affect our business and financial performance or reputation;
  • changes in accounting standards, rules and interpretations (including effects of assumptions underlying purchase accounting) and any resulting impact on Nicolet’s financial statements;
  • compliance or operational risks related to new products, services, ventures, or lines of business, if any, that Nicolet may pursue or implement;
  • the risk that we may be required to make substantial expenditures to keep pace with regulatory initiatives and the rapid technological changes in the financial services market;
  • our ability to attract and retain key personnel;
  • examinations by our regulatory authorities, including the possibility that the regulatory authorities may, among other things, require us to increase our allowance for credit losses, write-down assets, or take other actions;
  • adverse results (including judgments, costs, fines, reputational harm, inability to obtain necessary approvals and / or other negative effects) from current or future litigation, legislation, regulatory proceedings, examinations, investigations, or similar matters or developments related thereto, such as potential effects of the federal One Big Beautiful Bill Act on us or our customers;
  • the potential effects of events beyond our control that may have a destabilizing effect on financial markets and the economy, such as inflation and recessions, weather events, climate change, natural disasters, epidemics and pandemics, war or terrorist activities, disruptions in our customers’ supply chains, disruptions in transportation, essential utility outages or trade disputes and related tariffs; and
  • the risk that Nicolet’s analysis of these risks and forces could be incorrect and/or that the strategies developed to address them could be unsuccessful.

These factors should be considered in evaluating the forward-looking statements, and you should not place undue reliance on such statements.

Earnings Summary

(In thousands, except per share data)

Table 1: Earnings Summary and Selected Financial Data Results of operations: At or for the Three Months Ended 9/30/2025 6/30/2025 3/31/2025 12/31/2024 9/30/2024 At or for the Nine Months Ended 9/30/2025 9/30/2024
Net interest income $79,264 $75,109 $71,206 $71,550 $68,366 $225,579 $196,515
Provision for credit losses 950 1,050 1,500 1,000 750 3,500 2,850
Noninterest income 23,619 20,633 18,223 20,858 22,378 62,475 61,409
Noninterest expense 50,088 49,919 47,787 48,205 49,148 147,794 143,148
Income tax expense 10,110 8,738 7,550 8,723 8,330 26,398 22,347
Net income (GAAP) $41,735 $36,035 $32,592 $34,480 $32,516 $110,362 $89,579
Earnings per common share ("EPS"):
Basic EPS $2.81 $2.40 $2.14 $2.25 $2.16 $7.34 $5.99
Diluted EPS (GAAP) $2.73 $2.34 $2.08 $2.19 $2.10 $7.14 $5.84
Adjusted net income & diluted EPS:
Adjusted net income (non-GAAP) (1) $40,693 $36,195 $32,877 $34,069 $31,569 $109,765 $86,599
Adjusted diluted EPS (non-GAAP) (1) $2.66 $2.35 $2.10 $2.17 $2.04 $7.10 $5.65
Common Shares:
Basic weighted average 14,836 15,029 15,256 15,297 15,052 15,039 14,966
Diluted weighted average 15,303 15,431 15,647 15,710 15,479 15,463 15,330
Outstanding (period end) 14,799 14,924 15,149 15,357 15,104 14,799 15,104
Period-End Balances:
Loans $6,874,711 $6,839,141 $6,745,598 $6,626,584 $6,556,840 $6,874,711 $6,556,840
Allowance for credit losses - loans 68,785 68,408 67,480 66,322 65,785 68,785 65,785
Total assets 9,029,430 8,930,809 8,975,222 8,796,795 8,637,118 9,029,430 8,637,118
Deposits 7,611,465 7,541,673 7,572,190 7,403,684 7,259,997 7,611,465 7,259,997
Stockholders’ equity (common) 1,214,960 1,190,098 1,183,268 1,172,898 1,149,327 1,214,960 1,149,327
Book value per common share 82.10 79.74 78.11 76.38 76.09 82.10 76.09
Tangible book value per common share (2) 56.17 53.94 52.59 51.10 50.29 56.17 50.29
Financial Ratios: (3)
Return on average assets 1.84% 1.62% 1.49% 1.57% 1.50% 1.66% 1.41%
Return on average common equity 13.86 12.21 11.21 11.79 11.57 12.44 11.09
Return on average tangible common equity (2) 20.42 18.12 16.70 17.71 17.77 18.44 17.42
Stockholders’ equity to assets 13.46 13.33 13.18 13.33 13.31 13.46 13.31
Tangible common equity to tangible assets (2) 9.61 9.42 9.28 9.33 9.21 9.61 9.21

Note: Numbers may not sum due to rounding.

(1) The adjusted net income and diluted EPS measures are non-GAAP financial measures that provide information that management believes is useful to investors in understanding our operating performance and trends and also aids investors in the comparison of our financial performance to the financial performance of peer banks. See section “Non-GAAP Financial Measures” below for a reconciliation of these financial measures.

(2) The ratios of tangible book value per common share, return on average tangible common equity, and tangible common equity to tangible assets are non-GAAP financial measures that exclude goodwill and other intangibles, net. These financial ratios have been included as management considers them to be useful metrics with which to analyze and evaluate financial condition and capital strength. See “Non-GAAP Financial Measures” below for a reconciliation of these financial measures.

(3) Income statement-related ratios for partial-year periods are annualized.

Non-GAAP Financial Measures

We identify “tangible book value per common share,” “return on average tangible common equity,” “tangible common equity to tangible assets” “adjusted net income,” and “adjusted diluted earnings per common share” as “non-GAAP financial measures.” In accordance with the SEC’s rules, we identify certain financial measures as non-GAAP financial measures if such financial measures exclude or include amounts in the most directly comparable measures calculated and presented in accordance with generally accepted accounting principles (“GAAP”) in effect in the United States in our statements of income, balance sheets or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures, ratios or statistical measures calculated using exclusively financial measures calculated in accordance with GAAP.

Management believes that the presentation of these non-GAAP financial measures (a) are important metrics used to analyze and evaluate our financial condition and capital strength and provide important supplemental information that contributes to a proper understanding of our operating performance and trends, (b) enables a more complete understanding of factors and trends affecting our business, and (c) allows investors to compare our financial performance to the financial performance of our peers and to evaluate our performance in a manner similar to management, the financial services industry, bank stock analysts, and bank regulators. Management uses non-GAAP measures as follows: in the preparation of our operating budgets, monthly financial performance reporting, and in our presentation to investors of our performance. However, we acknowledge that these non-GAAP financial measures have a number of limitations. Limitations associated with non-GAAP financial measures include the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently. These disclosures should not be considered an alternative to our GAAP results. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is presented in the table below.

(In thousands, except per share data)

Table 1A: Reconciliation of Non-GAAP Financial Measures Adjusted Net Income Reconciliation (1) At or for the Three Months Ended 9/30/2025 6/30/2025 3/31/2025 12/31/2024 9/30/2024 At or for the Nine Months Ended 9/30/2025 9/30/2024
Net income (GAAP) $41,735 $36,035 $32,592 $34,480 $32,516 $110,362 $89,579
Adjustments:
Assets (gains) losses, net (2) (1,294) 199 354 (510) (1,177) (741) (3,702)
Adjustments subtotal (1,294) 199 354 (510) (1,177) (741) (3,702)
Tax on Adjustments (3) (252) 39 69 (99) (230) (144) (722)
Adjusted net income (Non-GAAP) $40,693 $36,195 $32,877 $34,069 $31,569 $109,765 $86,599
Diluted EPS (GAAP) $2.73 $2.34 $2.08 $2.19 $2.10 $7.14 $5.84
Adjusted diluted EPS (Non-GAAP) $2.66 $2.35 $2.10 $2.17 $2.04 $7.10 $5.65
Tangible Assets: (4)
Total assets $9,029,430 $8,930,809 $8,975,222 $8,796,795 $8,637,118
Goodwill and other intangibles, net 383,693 385,107 386,588 388,140 389,727
Tangible assets $8,645,737 $8,545,702 $8,588,634 $8,408,655 $8,247,391
Tangible Common Equity: (4)
Stockholders’ equity (common) $1,214,960 $1,190,098 $1,183,268 $1,172,898 $1,149,327
Goodwill and other intangibles, net 383,693 385,107 386,588 388,140 389,727
Tangible common equity $831,267 $804,991 $796,680 $784,758 $759,600
Average Tangible Common Equity: (4)
Stockholders’ equity (common) $1,194,974 $1,183,316 $1,178,868 $1,163,477 $1,118,242 $1,185,778 $1,079,215
Goodwill and other intangibles, net 384,296 385,735 387,260 388,824 390,453 385,753 392,189
Average tangible common equity $810,678 $797,581 $791,608 $774,653 $727,789 $800,025 $687,026

Note: Numbers may not sum due to rounding.

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

(2) Includes the gains / (losses) on other assets and investments.

(3) Assumes an effective tax rate of 19.5%.

(4) 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 measures have been included as they are considered to be critical metrics with which to analyze and evaluate financial condition and capital strength.

Performance Summary

Net income was $110 million (or earnings per diluted common share of $7.14) for the nine months ended September 30, 2025, compared to net income of $90 million (or earnings per diluted common share of $5.84) for the nine months ended September 30, 2024.

  • Net interest income was $226 million for the first nine months of 2025, up $29 million (15%) over the first nine months of 2024. Interest income grew $25 million including solid loan growth, as well as the repricing of new and renewed loans, while interest expense decreased $4 million between the comparable nine-month periods. Net interest margin was 3.72% for the nine months ended September 30, 2025, compared to 3.42% for the nine months ended September 30, 2024. For additional information regarding net interest income, see “Income Statement Analysis — Net Interest Income.”
  • Noninterest income was $62 million for the nine months ended September 30, 2025, $1 million higher than the comparable period of 2024, with growth in most core noninterest income categories, partly offset by lower net asset gains (losses). Noninterest income excluding net asset gains (losses) for the first nine months of 2025 was $62 million, a $4 million (7%) increase over the first nine months of 2024. For additional information regarding noninterest income, see “Income Statement Analysis — Noninterest Income.”
  • Noninterest expense was $148 million for the nine months ended September 30, 2025, an increase of $5 million (3%) over the comparable period of 2024. Personnel costs increased $3 million (4%), while non-personnel expenses combined increased $1 million (2%) compared to the first nine months of 2024. For additional information regarding noninterest expense, see “Income Statement Analysis — Noninterest Expense.”
  • Nonperforming assets were $28 million, and represented 0.31% of total assets at September 30, 2025, compared to $29 million or 0.33% of total assets at December 31, 2024. For additional information regarding nonperforming assets, see “Balance Sheet Analysis – Nonperforming Assets.”
  • At September 30, 2025, assets were $9.0 billion, an increase of $233 million (3%) from December 31, 2024, mostly from solid loan growth, partly offset by lower cash balances. For additional balance sheet discussion see “Balance Sheet Analysis.”
  • At September 30, 2025, loans were $6.9 billion, an increase of $248 million from December 31, 2024, mostly in commercial and industrial loans. On average, loans grew $316 million (5%) over the first nine months of 2024. For additional information regarding loans, see “Balance Sheet Analysis — Loans.”
  • Total deposits of $7.6 billion at September 30, 2025, increased $208 million from December 31, 2024, with growth in core deposits of $353 million, partly offset by a $145 million reduction in brokered deposits. Year-to-date average deposits were $330 million (5%) higher than the first nine months of 2024. For additional information regarding deposits, see “Balance Sheet Analysis – Deposits.”

INCOME STATEMENT ANALYSIS

Net Interest Income

Tax-equivalent net interest income is a non-GAAP measure, but is a preferred industry measurement of net interest income (and its use in calculating a net interest margin) as it enhances the comparability of net interest income arising from taxable and tax-exempt sources. The tax-equivalent adjustments bring tax-exempt interest to a level that would yield the same after-tax income by applying the effective Federal corporate tax rates to the underlying assets. Tables 2 and 3 present information to facilitate the review and discussion of selected average balance sheet items, tax-equivalent net interest income, interest rate spread and net interest margin.

Table 2: Average Balance Sheet and Net Interest Income Analysis - Tax-Equivalent Basis

(in thousands)

ASSETS Interest-earning assets For the Nine Months Ended September 30, 2025 Average Balance Interest Average Yield/Rate 2024 Average Balance Interest Average Yield/Rate *
Total loans, including loan fees (1)(2) $6,796,031 $314,949 6.19% $6,479,598 $292,792 6.03%
Investment securities:
Taxable 746,343 17,788 3.18% 698,289 14,824 2.82%
Tax-exempt (2) 150,496 4,053 3.59% 181,412 4,618 3.39%
Total investment securities 896,839 21,841 3.25% 879,701 19,442 2.95%
Other interest-earning assets 449,541 15,288 4.55% 370,047 14,775 5.33%
Total non-loan earning assets 1,346,380 37,129 3.68% 1,249,748 34,217 3.65%
Total interest-earning assets 8,142,411 $352,078 5.78% 7,729,346 $327,009 5.65%
Other assets, net 772,553 757,256
Total assets $8,914,964 $8,486,602
LIABILITIES AND STOCKHOLDERS’ EQUITY
Interest-bearing liabilities
Savings $800,088 $7,621 1.27% $760,609 $7,543 1.32%
Interest-bearing demand 993,920 13,210 1.78% 876,917 11,239 1.71%
Money market accounts (“MMA”) 1,966,132 35,689 2.43% 1,954,124 42,076 2.88%
Core time deposits 1,281,002 38,269 3.99% 1,092,936 35,063 4.29%
Total interest-bearing core deposits 5,041,142 94,789 2.51% 4,684,586 95,921 2.74%
Brokered deposits 754,096 24,460 4.34% 759,791 26,515 4.66%
Total interest-bearing deposits 5,795,238 119,249 2.75% 5,444,377 122,436 3.00%
Wholesale funding 150,294 5,884 5.23% 163,053 6,580 5.39%
Total interest-bearing liabilities 5,945,532 $125,133 2.81% 5,607,430 $129,016 3.07%
Noninterest-bearing demand deposits 1,716,706 1,737,220
Other liabilities 66,948 62,737
Stockholders’ equity 1,185,778 1,079,215
Total liabilities and stockholders’ equity $8,914,964 $8,486,602
Interest rate spread 2.97% 2.58%
Net free funds 0.75% 0.84%
Tax-equivalent net interest income and net interest margin $226,945 3.72% $197,993 3.42%
Tax-equivalent adjustment $1,366 $1,478
Net interest income $225,579 $196,515
Additional loan interest details:
Loan purchase accounting accretion (3) $4,324 0.09% $4,582 0.09%
Loan nonaccrual interest (4) $(677) (0.01)% $40 —%

* During fourth quarter 2024, Nicolet changed the annualization methodology utilized for the calculation of selected net interest margin components from actual / 360 to actual / actual 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 this change in methodology. There was no change to the reported average balances or interest recognized.

(1) Nonaccrual loans and loans held for sale are included in the daily average loan balances outstanding.

(2) The yield on tax-exempt loans and tax-exempt investment securities is computed on a tax-equivalent basis using a federal tax rate of 21% and adjusted for the disallowance of interest expense.

(3) Loan purchase accounting accretion included in Total loans interest above, and the related impact to net interest margin.

(4) Loan nonaccrual interest included in Total loans interest above, and the related impact to net interest margin.

Table 2: Average Balance Sheet and Net Interest Income Analysis - Tax-Equivalent Basis (Continued)

(in thousands)

ASSETS Interest-earning assets For the Three Months Ended September 30, 2025 Average Balance Interest Average Yield/Rate 2024 Average Balance Interest Average Yield/Rate *
Total loans, including loan fees (1)(2) $6,843,189 $108,042 6.27% $6,542,532 $100,962 6.14%
Investment securities:
Taxable 759,101 6,201 3.27% 705,643 5,211 2.96%
Tax-exempt (2) 144,738 1,318 3.64% 167,569 1,455 3.47%
Total investment securities 903,839 7,519 3.33% 873,212 6,666 3.05%
Other interest-earning assets 459,623 5,204 4.50% 409,029 5,492 5.35%
Total non-loan earning assets 1,363,462 12,723 3.72% 1,282,241 12,158 3.79%
Total interest-earning assets 8,206,651 $120,765 5.85% 7,824,773 $113,120 5.76%
Other assets, net 777,693 772,039
Total assets $8,984,344 $8,596,812
LIABILITIES AND STOCKHOLDERS’ EQUITY
Interest-bearing liabilities
Savings $818,747 $2,607 1.26% $761,851 $2,543 1.33%
Interest-bearing demand 976,323 4,459 1.81% 872,730 3,901 1.78%
MMA 1,981,655 12,073 2.42% 1,949,872 13,883 2.83%
Core time deposits 1,342,161 13,190 3.90% 1,139,011 12,625 4.41%
Total interest-bearing core deposits 5,118,886 32,329 2.51% 4,723,464 32,952 2.78%
Brokered deposits 658,491 6,983 4.21% 768,058 9,108 4.72%
Total interest-bearing deposits 5,777,377 39,312 2.70% 5,491,522 42,060 3.05%
Wholesale funding 134,473 1,757 5.18% 161,737 2,196 5.40%
Total interest-bearing liabilities 5,911,850 $41,069 2.76% 5,653,259 $44,256 3.11%
Noninterest-bearing demand deposits 1,806,609 1,755,799
Other liabilities 70,911 69,512
Stockholders’ equity 1,194,974 1,118,242
Total liabilities and stockholders’ equity $8,984,344 $8,596,812
Interest rate spread 3.09% 2.65%
Net free funds 0.77% 0.86%
Tax-equivalent net interest income and net interest margin $79,696 3.86% $68,864 3.51%
Tax-equivalent adjustment $432 $498
Net interest income $79,264 $68,366
Additional loan interest details:
Loan purchase accounting accretion (3) $1,375 0.08% $1,527 0.09%
Loan nonaccrual interest (4) $(346) (0.02)% $(48) —%

* During fourth quarter 2024, Nicolet changed the annualization methodology utilized for the calculation of selected net interest margin components from actual / 360 to actual / actual 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 this change in methodology. There was no change to the reported average balances or interest recognized.

(1) Nonaccrual loans and loans held for sale are included in the daily average loan balances outstanding.

(2) The yield on tax-exempt loans and tax-exempt investment securities is computed on a tax-equivalent basis using a federal tax rate of 21% and adjusted for the disallowance of interest expense.

(3) Loan purchase accounting accretion included in Total loans interest above, and the related impact to net interest margin.

(4) Loan nonaccrual interest included in Total loans interest above, and the related impact to net interest margin.

Table 3: Volume/Rate Variance - Tax-Equivalent Basis

(in thousands)

Interest-earning assets For the Three Months Ended September 30, 2025 Compared to September 30, 2024: Increase (Decrease) Due to Changes in Volume Rate Net (1) For the Nine Months Ended September 30, 2025 Compared to September 30, 2024: Increase (Decrease) Due to Changes in Volume Rate Net (1)
Total loans (2) $4,976 $2,104 $7,080 $14,989 $7,168 $22,157
Investment securities:
Taxable 429 561 990 1,082 1,882 2,964
Tax-exempt (2) (208) 71 (137) (833) 268 (565)
Total investment securities 221 632 853 249 2,150 2,399
Other interest-earning assets 570 (858) (288) 2,710 (2,197) 513
Total non-loan earning assets 791 (226) 565 2,959 (47) 2,912
Total interest-earning assets $5,767 $1,878 $7,645 $17,948 $7,121 $25,069
Interest-bearing liabilities
Savings $181 $(117) $64 $376 $(298) $78
Interest-bearing demand 473 85 558 1,555 416 1,971
MMA 194 (2,004) (1,810) 218 (6,605) (6,387)
Core time deposits 1,996 (1,431) 565 5,618 (2,412) 3,206
Total interest-bearing core deposits 2,844 (3,467) (623) 7,767 (8,899) (1,132)
Brokered deposits (1,162) (963) (2,125) (185) (1,870) (2,055)
Total interest-bearing deposits 1,682 (4,430) (2,748) 7,582 (10,769) (3,187)
Wholesale funding (355) (84) (439) (499) (197) (696)
Total interest-bearing liabilities 1,327 (4,514) (3,187) 7,083 (10,966) (3,883)
Net interest income $4,440 $6,392 $10,832 $10,865 $18,087 $28,952

(1) The change in interest due to both rate and volume has been allocated in proportion to the relationship of dollar amount of change in each.

(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.

At the beginning of 2024, the Federal Funds range was 5.25% to 5.50%. The Federal Reserve decreased short-term interest rates a total of 100 bps during the second half of 2024, resulting in a Federal Funds range of 4.25% to 4.50% at December 31, 2024. During third quarter 2025, the Federal Reserve decreased short-term interest rates 25 bps, resulting in a Federal Funds range of 4.00% to 4.25% at September 30, 2025.

Tax-equivalent net interest income was $227 million for the nine months ended September 30, 2025, an increase of $29 million (15%) over the nine months ended September 30, 2024. The $29 million increase in tax-equivalent net interest income was attributable to both favorable rates and favorable volumes, which added $18 million and $11 million to net interest income, respectively.

Average interest-earning assets increased $413 million (5%) to $8.1 billion over the comparable 2024 period, due primarily to loan growth. Between the comparable nine-month periods, average loans increased $316 million (5%), from organic loan growth. Average investment securities increased slightly (up $17 million) between the comparable nine-month periods, while other interest-earning assets increased $79 million (mostly cash). As a result, the mix of average interest-earning assets was 83% loans, 11% investments and 6% other interest-earning assets (mostly cash) for the first nine months of 2025, compared to 84%, 11%, and 5%, respectively, for the first nine months of 2024 .

Average interest-bearing liabilities were $5.9 billion for the first nine months of 2025, an increase of $338 million (6%) over the first nine months of 2024, due primarily to deposit growth. Average interest-bearing core deposits increased $357 million while average brokered deposits decreased $6 million between the comparable nine-month periods, reflecting growth in higher cost deposit products and a shift in funding strategy. Wholesale funding decreased $13 million between the comparable nine-month periods. The mix of average interest-bearing liabilities was comprised of 85% core deposits, 13% brokered deposits and 2% wholesale funding for the first nine months of 2025, compared to 84%, 14%, and 2% respectively, for the first nine months of 2024.

The interest rate spread increased 39 bps between the comparable nine-month periods. The loan yield improved 16 bps to 6.19% between the comparable nine-month periods, mostly from the repricing of new and renewed loans. The yield on investment securities increased 30 bps to 3.25%, while the yield on other interest-earning assets (mostly cash) decreased 78 bps to 4.55%, consistent with the Federal Reserve interest rate cuts. The cost of interest-bearing liabilities decreased 26 bps to

2.81% for the first nine months of 2025, mostly due to lower deposit costs. As a result, the tax-equivalent net interest margin was 3.72% for the first nine months of 2025, a 30 bps increase over 3.42% for the first nine months of 2024.

Tax-equivalent interest income was $352 million for the first nine months of 2025, up $25 million from the comparable period of 2024, comprised of $18 million higher average volume and $7 million higher average rates. Interest income on loans increased $22 million over the first nine months of 2024, due to both loan growth and higher rates. Interest expense was $125 million for first nine months of 2025, down $4 million from the comparable period of 2024, with the higher interest expense from deposit growth more than offset by lower deposit rates.

Provision for Credit Losses

The provision for credit losses was $3.5 million for the nine months ended September 30, 2025, compared to $2.9 million for the nine months ended September 30, 2024, with the increase for both periods attributable to growth and changes in the underlying loan portfolio.

The provision for credit losses is predominantly a function of Nicolet’s methodology and judgment as to qualitative and quantitative factors used to determine the appropriateness of the ACL. The appropriateness of the ACL-Loans is affected by changes in the size and character of the loan portfolio, changes in levels of collateral dependent and other nonperforming loans, historical losses and delinquencies in each portfolio segment, the risk inherent in specific loans, concentrations of loans to specific borrowers or industries, existing and future economic conditions, the fair value of underlying collateral, and other factors which could affect expected credit losses. The ACL for securities is affected by the risk of the underlying issuer, while the ACL for unfunded commitments is affected by many of the same factors as the ACL-Loans, as well as funding assumptions relative to lines of credit. See also Note 5, “Loans, Allowance for Credit Losses - Loans, and Credit Quality” of the Notes to Unaudited Consolidated Financial Statements under Part I, Item 1, for additional disclosures. For additional information regarding asset quality and the ACL-Loans, see “BALANCE SHEET ANALYSIS — Loans,” “— Allowance for Credit Losses - Loans,” and “— Nonperforming Assets.”

Noninterest Income

Table 4: Noninterest Income

(in thousands)

Three Months Ended September 30, 2025 2024 $ Change % Change Nine Months Ended September 30, 2025 2024 $ Change % Change
Trust services fee income $2,918 $2,656 $262 10% $8,048 $7,501 $547 7%
Brokerage fee income 4,711 4,429 282 6 13,367 12,743 624 5
Wealth management fee income 7,629 7,085 544 8 21,415 20,244 1,171 6
Mortgage income, net 3,568 2,853 715 25 8,401 6,851 1,550 23
Service charges on deposit accounts 2,000 1,913 87 5 5,987 5,307 680 13
Card interchange income 3,752 3,564 188 5 10,788 10,120 668 7
BOLI income 1,654 1,455 199 14 4,503 4,027 476 12
Deferred compensation plan asset market valuations 972 1,162 (190) N/M 2,454 1,390 1,064 N/M
LSR income, net 668 1,090 (422) (39) 2,675 3,341 (666) (20)
Other noninterest income 2,082 2,079 3 — 5,511 6,427 (916) (14)
Noninterest income without net gains (losses) 22,325 21,201 1,124 5 61,734 57,707 4,027 7
Asset gains (losses), net 1,294 1,177 117 N/M 741 3,702 (2,961) N/M
Total noninterest income $23,619 $22,378 $1,241 6% $62,475 $61,409 $1,066 2%

N/M means not meaningful.

Noninterest income was $62.5 million for the nine months ended September 30, 2025, $1.1 million higher than the comparable period of 2024, with growth in most core noninterest income categories, partly offset by lower net asset gains (losses). Noninterest income excluding net asset gains (losses) for the first nine months of 2025 was $61.7 million, a $4.0 million (7%) increase over the first nine months of 2024.

Wealth management fee income was $21.4 million, up $1.2 million (6%) from the first nine months of 2024, including favorable market-related changes, as well as growth in accounts and assets under management.

Mortgage income includes net gains received from the sale of residential real estate loans into the secondary market, capitalized mortgage servicing rights (“MSR”), servicing fees net of MSR amortization, fair value marks on the mortgage interest rate lock commitments and forward commitments (“mortgage derivatives”), and MSR valuation changes, if any. Net mortgage income of

$8.4 million, increased $1.6 million (23%) between the comparable nine-month periods, mostly due to higher secondary market volumes and the related gains on sales. See also Note 6, “Goodwill and Other Intangibles and Servicing Rights” of the Notes to Unaudited Consolidated Financial Statements under Part I, Item 1, for additional disclosures on the MSR asset.

Services charges on deposit accounts were $6.0 million, up $0.7 million (13%) from the first nine months of 2024, on growth in both accounts and account analysis fees.

The Company sponsors a nonqualified deferred compensation (“NQDC”) plan for certain employees, the value of which fluctuates based upon changes in market valuations of the underlying plan assets. See also “Noninterest Expense” for the offsetting fair value change to the nonqualified deferred compensation plan liabilities.

Other income of $5.5 million for the nine months ended September 30, 2025 was down $0.9 million from the comparable 2024 period, largely due to timing of card incentive income.

Net asset gains of $0.7 million for the first nine months of 2025 were mostly due to favorable fair value marks on equity securities. Net asset gains of $3.7 million for the first nine months of 2024 included gains of $1.6 million on sales of investments, a $1.3 million gain on the early extinguishment of Nicolet subordinated notes, and $0.7 million favorable fair value marks on equity securities.

Noninterest Expense

Table 5: Noninterest Expense

($ in thousands)

Three Months Ended September 30, 2025 2024 Change % Change Nine Months Ended September 30, 2025 2024 Change % Change
Personnel $29,437 $28,937 $500 2% $85,072 $81,732 $3,340 4%
Occupancy, equipment and office 9,028 8,826 202 2 27,462 26,451 1,011 4
Business development and marketing 2,223 1,823 400 22 5,916 6,005 (89) (1)
Data processing 4,671 4,535 136 3 13,878 13,086 792 6
Intangibles amortization 1,414 1,694 (280) (17) 4,447 5,289 (842) (16)
FDIC assessments 1,005 990 15 2 2,974 3,013 (39) (1)
Other noninterest expense 2,310 2,343 (33) (1) 8,045 7,572 473 6
Total noninterest expense $50,088 $49,148 $940 2% $147,794 $143,148 $4,646 3%
Non-personnel expenses $20,651 $20,211 $440 2% $62,722 $61,416 $1,306 2%
Average full-time equivalent (“FTE”) employees 972 955 17 2% 957 952 5 1%

Noninterest expense was $147.8 million for the nine months ended September 30, 2025, an increase of $4.6 million (3%) over the comparable period of 2024. Personnel costs increased $3.3 million (4%), while non-personnel expenses combined increased $1.3 million (2%) compared to the first nine months of 2024.

Personnel expense was $85.1 million for the nine months ended September 30, 2025, an increase of $3.3 million (4%) from the comparable period in 2024, reflecting merit increases between the years and higher incentives commensurate with current period earnings.

Occupancy, equipment and office expense was $27.5 million for the nine months ended September 30, 2025, up $1.0 million (4%) from the comparable period in 2024, mostly due to additional expense for software and technology solutions.

Business development and marketing was $5.9 million for the first nine months of 2025, a reduction of $0.1 million from the comparable period in 2024, reflective of the timing and extent of marketing campaigns, promotions, and media.

Data processing expense was $13.9 million, up $0.8 million (6%) between the comparable nine-month periods, mostly due to volume-based increases in core and card processing charges.

Intangibles amortization decreased $0.8 million between the comparable nine-month periods due to lower amortization from the aging intangibles.

Other expense was $8.0 million, up $0.5 million (6%) between the comparable nine-month periods, mostly due to higher audit-related expenses.

Income Taxes

Income tax expense was $26.4 million (effective tax rate of 19.3%) for the first nine months of 2025, compared to income tax expense of $22.3 million (effective tax rate of 20.0%) for the comparable period of 2024. The change in income tax expense was mostly due to the higher pretax earnings in 2025.

Income Statement Analysis – Three Months Ended September 30, 2025 versus Three Months Ended September 30, 2024

Net income was $41.7 million for the three months ended September 30, 2025, compared to net income of $32.5 million for the three months ended September 30, 2024. Earnings per diluted common share was $2.73 for third quarter 2025, compared to $2.10 for third quarter 2024.

Tax-equivalent net interest income was $79.7 million for third quarter 2025, an increase of $10.8 million from third quarter 2024. Interest income increased $7.6 million over third quarter 2024, while interest expense decreased $3.2 million from third quarter 2024. The increase in interest income was mostly attributable to strong loan growth (average loans increased $301 million or 5% over third quarter 2024) as well as higher yields (mostly from the repricing of new and renewed loans). Average investment securities increased $31 million between the comparable third quarter periods, while other interest-earning assets increased $51 million (primarily investable cash) between the comparable third quarter periods. The $3.2 million decrease in interest expense from third quarter 2024, was mostly attributable to lower deposit costs, partly offset by deposit growth. For additional information regarding average balances, net interest income and net interest margin, see “INCOME STATEMENT ANALYSIS — Net Interest Income.”

The net interest margin for third quarter 2025 was 3.86%, up 35 bps compared to 3.51% for third quarter 2024. The yield on interest-earning assets of 5.85% increased 9 bps from third quarter 2024, while the cost of funds of 2.76% decreased 35 bps between the comparable quarters.

Provision for credit losses was $1.0 million for third quarter 2025, compared to $0.8 million provision for credit losses for third quarter 2024. For additional information regarding the allowance for credit losses-loans and asset quality, see “BALANCE SHEET ANALYSIS — Allowance for Credit Losses - Loans” and “BALANCE SHEET ANALYSIS — Nonperforming Assets.”

Noninterest income was $23.6 million for third quarter 2025, an increase of $1.2 million (6%) from third quarter 2024. Net mortgage income of $3.6 million, increased $0.7 million (25%) between the comparable third quarter periods, while wealth management fee income of $7.6 million, increased $0.5 million (8%) over third quarter 2024. For additional information regarding noninterest income, see “INCOME STATEMENT ANALYSIS — Noninterest Income.”

Noninterest expense was $50.1 million for third quarter 2025, an increase of $0.9 million (2%) from third quarter 2024. Personnel expense increased $0.5 million mostly due to higher salaries and incentives. The increase in non-personnel expenses was mostly due to higher building expense for cleaning and maintenance, as well as higher business development and marketing reflective of the timing and extent of marketing campaigns, promotions, and media. For additional information regarding noninterest expense, see “INCOME STATEMENT ANALYSIS — Noninterest Expense.”

Income tax expense was $10.1 million (effective tax rate of 19.5%) for third quarter 2025, compared to $8.3 million (effective tax rate of 20.4%) for third quarter 2024.

BALANCE SHEET ANALYSIS

At September 30, 2025, period end assets were $9.0 billion, an increase of $233 million (3%) from December 31, 2024, mostly from loan growth, partly offset by lower cash balances. Total loans increased $248 million (4%) from December 31, 2024, mostly in commercial and industrial loans. Total deposits were $7.6 billion at September 30, 2025, an increase of $208 million (3%) from December 31, 2024, with growth in customer (core) deposits of $353 million, partly offset by a $145 million reduction in brokered deposits. Total stockholders’ equity was $1.2 billion at September 30, 2025, an increase of $42 million over December 31, 2024, with solid earnings and favorable movements in the securities portfolio market valuation partly offset by common stock repurchases and the quarterly common stock dividend.

Loans

Nicolet services a diverse customer base primarily throughout Wisconsin, Michigan and Minnesota. We concentrate on originating loans in our local markets and assisting current loan customers. Nicolet actively utilizes government loan programs such as those provided by the U.S. Small Business Administration (“SBA”) and the U.S. Department of Agriculture’s Farm Service Agency (“FSA”).

An active credit risk management process is used to ensure that sound and consistent credit decisions are made. The credit management process is regularly reviewed and has been modified over the past several years to further strengthen the controls. Factors that are important to managing overall credit quality are sound loan underwriting and administration, systematic monitoring of existing loans and commitments, effective loan review on an ongoing basis, early problem loan identification and remedial action to minimize losses, an appropriate ACL-Loans, and sound nonaccrual and charge-off policies.

For additional disclosures on loans, see also Note 5, “Loans, Allowance for Credit Losses - Loans, and Credit Quality,” in the Notes to Unaudited Consolidated Financial Statements under Part I, Item 1. For information regarding the allowance for credit losses and nonperforming assets see “BALANCE SHEET ANALYSIS – Allowance for Credit Losses - Loans” and “BALANCE SHEET ANALYSIS – Nonperforming Assets.” A detailed discussion of the loan portfolio accounting policies, general loan portfolio characteristics, and credit risk are described in Note 1, “Nature of Business and Significant Accounting Policies,” of the Notes to Consolidated Financial Statements, included in Part II, Item 8 of the Company’s 2024 Annual Report on Form 10-K.

Table 6: Period End Loan Composition

(in thousands)

September 30, 2025 Amount % of Total December 31, 2024 Amount % of Total September 30, 2024 Amount % of Total
Commercial & industrial $1,415,841 20% $1,319,763 20% $1,351,516 21%
Owner-occupied CRE 947,390 14 940,367 14 920,533 14
Agricultural 1,378,070 20 1,322,038 20 1,261,152 19
Commercial 3,741,301 54 3,582,168 54 3,533,201 54
CRE investment 1,213,301 17 1,221,826 18 1,226,982 19
Construction & land development 324,209 5 239,694 4 231,694 3
Commercial real estate 1,537,510 22 1,461,520 22 1,458,676 22
Commercial-based loans 5,278,811 76 5,043,688 76 4,991,877 76
Residential construction 92,325 1 96,110 1 85,811 2
Residential first mortgage 1,199,512 18 1,196,158 18 1,194,574 18
Residential junior mortgage 260,167 4 234,634 4 223,456 3
Residential real estate 1,552,004 23 1,526,902 23 1,503,841 23
Retail & other 43,896 1 55,994 1 61,122 1
Retail-based loans 1,595,900 24 1,582,896 24 1,564,963 24
Total loans $6,874,711 100% $6,626,584 100% $6,556,840 100%

As noted in Table 6 above, the loan portfolio at September 30, 2025, was 76% commercial-based and 24% retail-based. Commercial-based loans are considered to have more inherent risk of default than retail-based loans, in part because of the broader list of factors that could impact a commercial borrower negatively. In addition, the commercial balance per borrower is typically larger than that for retail-based loans, implying higher potential losses on an individual customer basis. Credit risk on commercial-based loans is largely influenced by general economic conditions and the resulting impact on a borrower’s operations or on the value of underlying collateral, if any.

Total loans of $6.9 billion at September 30, 2025, increased $248 million (4%) from December 31, 2024, mostly in commercial and industrial loans. At September 30, 2025, commercial and industrial loans and agricultural loans represented the largest segments of Nicolet’s loan portfolio, with each at 20% of the total portfolio. The next largest segments were CRE investment and residential first mortgage, representing 17% and 18% of the total loan portfolio, respectively. The loan portfolio is widely diversified and included the following industries: manufacturing, wholesaling, paper, packaging, food production and processing, agriculture, forest products, hospitality, retail, service, and businesses supporting the general building industry. The following chart provides the industry distribution of our commercial loan portfolio at September 30, 2025.

Commercial Loan Portfolio by Industry Type (based on NAICS codes)

The following tables present the maturity distribution of the loan portfolio.

Table 7**: Loan Maturity Distribution**

(in thousands)

As of September 30, 2025 Loan Maturity One Year or Less After One Year to Five Years After Five Years to Fifteen Years After Fifteen Years Total
Commercial & industrial $691,759 $609,258 $110,190 $4,634 $1,415,841
Owner-occupied CRE 266,339 548,692 105,402 26,957 947,390
Agricultural 600,194 453,764 293,021 31,091 1,378,070
CRE investment 309,552 714,499 166,172 23,078 1,213,301
Construction & land development 108,590 157,621 45,352 12,646 324,209
Residential construction * 76,652 5,033 699 9,941 92,325
Residential first mortgage 86,142 213,542 147,988 751,840 1,199,512
Residential junior mortgage 31,084 11,750 30,323 187,010 260,167
Retail & other 23,884 9,442 6,096 4,474 43,896
Total loans $2,194,196 $2,723,601 $905,243 $1,051,671 $6,874,711
Percent by maturity distribution 32% 40% 13% 15% 100%
Total fixed rate loans $1,139,241 $2,145,146 $577,018 $337,057 $4,198,462
Total floating rate loans $1,054,955 $578,455 $328,225 $714,614 $2,676,249

(in thousands)

As of December 31, 2024 Loan Maturity One Year or Less After One Year to Five Years After Five Years to Fifteen Years After Fifteen Years Total
Commercial & industrial $541,948 $665,448 $105,773 $6,594 $1,319,763
Owner-occupied CRE 197,945 580,072 130,746 31,604 940,367
Agricultural 505,889 461,631 320,859 33,659 1,322,038
CRE investment 229,552 788,954 179,186 24,134 1,221,826
Construction & land development 72,310 115,708 39,740 11,936 239,694
Residential construction * 78,891 5,589 716 10,914 96,110
Residential first mortgage 72,428 229,325 156,481 737,924 1,196,158
Residential junior mortgage 27,138 14,438 35,233 157,825 234,634
Retail & other 33,413 10,260 7,953 4,368 55,994
Total loans $1,759,514 $2,871,425 $976,687 $1,018,958 $6,626,584
Percent by maturity distribution 27% 43% 15% 15% 100%
Total fixed rate loans $897,796 $2,440,488 $610,033 $336,244 $4,284,561
Total floating rate loans $861,718 $430,937 $366,654 $682,714 $2,342,023

* The residential construction loans with a loan maturity after five years represent a construction to permanent loan product.

Allowance for Credit Losses - Loans

For additional disclosures on the allowance for credit losses, see Note 5, “Loans, Allowance for Credit Losses - Loans, and Credit Quality,” in the Notes to Unaudited Consolidated Financial Statements under Part I, Item 1. A detailed discussion of the loan portfolio accounting policies, general loan portfolio characteristics, and credit risk are described in Note 1, “Nature of Business and Significant Accounting Policies,” of the Notes to Consolidated Financial Statements, included in Part II, Item 8 of the Company’s 2024 Annual Report on Form 10-K.

Credit risks within the loan portfolio are inherently different for each loan type. Credit risk is controlled and monitored through the use of lending standards, a thorough review of potential borrowers, and ongoing review of loan payment performance. Active asset quality administration, including early problem loan identification and timely resolution of problems, aids in the management of credit risk and minimization of loan losses. Loans charged off are subject to continuous review, and specific efforts are taken to achieve maximum recovery of principal, interest, and related expenses. For additional information regarding nonperforming assets see also “BALANCE SHEET ANALYSIS – Nonperforming Assets.”

The ACL-Loans represents management’s estimate of expected credit losses in the Company’s loan portfolio at the balance sheet date. To assess the overall appropriateness of the ACL-Loans, management applies a methodology which focuses on evaluation of qualitative and environmental factors, including but not limited to: (i) evaluation of facts and issues related to specific loans; (ii) management’s ongoing review and grading of the loan portfolio; (iii) consideration of historical loan loss and delinquency experience on each portfolio segment; (iv) trends in past due and nonaccrual loans; (v) the risk characteristics of the various loan segments; (vi) changes in the size and character of the loan portfolio; (vii) concentrations of loans to specific borrowers or industries; (viii) existing economic conditions; (ix) the fair value of underlying collateral; and (x) other qualitative and quantitative factors which could affect expected credit losses. Assessing these numerous factors involves significant judgment; therefore, management considers the ACL-Loans a critical accounting estimate.

Management performs ongoing intensive analysis of the loan portfolio to allow for early identification of customers experiencing financial difficulties, maintains prudent underwriting standards, understands the economy of its markets, and considers the trend of deterioration in loan quality in establishing the level of the ACL-Loans. In addition, various regulatory agencies periodically review the ACL-Loans, and may require the Company to make additions to the ACL-Loans or may require that certain loan balances be charged off or downgraded into classified loan categories when their credit evaluations differ from those of management based on their judgments of collectability from information available to them at the time of their examination.

At September 30, 2025, the ACL-Loans was $69 million and represented 1.00% of period end loans, compared to $66 million (or 1.00% of period end loans) at December 31, 2024 and $66 million (or 1.00% of period end loans) at September 30, 2024. The components of the ACL-Loans are detailed further in Table 8 below.

Table 8: Allowance for Credit Losses - Loans

(in thousands)

ACL-Loans: Nine Months Ended September 30, 2025 September 30, 2024 Year Ended December 31, 2024
Balance at beginning of period $66,322 $63,610 $63,610
Provision for credit losses 3,750 2,850 3,750
Charge-offs (1,575) (1,066) (1,493)
Recoveries 288 391 455
Net (charge-offs) recoveries (1,287) (675) (1,038)
Balance at end of period $68,785 $65,785 $66,322
Net loan (charge-offs) recoveries:
Commercial & industrial $(822) $(525) $(867)
Owner-occupied CRE (137) 107 124
Agricultural (65) — —
CRE investment — — —
Construction & land development — — —
Residential construction — — —
Residential first mortgage (97) 32 33
Residential junior mortgage — 8 9
Retail & other (166) (297) (337)
Total net (charge-offs) recoveries $(1,287) $(675) $(1,038)
Ratios:
ACL-Loans to total loans 1.00% 1.00% 1.00%
Net charge-offs to average loans, annualized 0.03% 0.01% 0.02%

Nonperforming Assets

As part of its overall credit risk management process, management is committed to an aggressive problem loan identification philosophy. This philosophy has been implemented through the ongoing monitoring and review of all pools of risk in the loan portfolio to identify problem loans early and minimize the risk of loss. For additional disclosures on credit quality, see Note 5, “Loans, Allowance for Credit Losses - Loans, and Credit Quality” of the Notes to Unaudited Consolidated Financial Statements under Part I, Item 1. For additional information on loans see “BALANCE SHEET ANALYSIS – Loans” and for additional information on the ACL-Loans see “BALANCE SHEET ANALYSIS – Allowance for Credit Losses-Loans.”

Nonperforming loans are considered one indicator of potential future loan losses. Nonperforming loans are defined as nonaccrual loans and loans 90 days or more past due but still accruing interest. Loans are generally placed on nonaccrual status when contractually past due 90 days or more as to interest or principal payments. Additionally, whenever management becomes aware of facts or circumstances that may adversely impact the collectability of principal or interest on loans, it is management’s practice to place such loans on nonaccrual status immediately. Nonperforming assets include nonperforming loans and other real estate owned (“OREO”). At September 30, 2025, nonperforming assets were $28 million and represented 0.31% of total assets, compared to 0.33% of total assets at December 31, 2024, and 0.31% of total assets at September 30, 2024.

The level of potential problem loans is another predominant factor in determining the relative level of risk in the loan portfolio and in determining the appropriate level of the ACL-Loans. Potential problem loans are generally defined by management to include loans rated as Substandard by management but that are in performing status; however, there are circumstances present which might adversely affect the ability of the borrower to comply with present repayment terms. The decision of management to include performing loans in potential problem loans does not necessarily mean that Nicolet expects losses to occur, but that management recognizes a higher degree of risk associated with these loans. The loans that have been reported as potential problem loans are predominantly commercial-based loans covering a diverse range of businesses and real estate property types. Potential problem loans were $79 million (1% of loans) and $68 million (1% of loans) at September 30, 2025 and December 31, 2024, respectively. Potential problem loans require heightened management review given the pace at which a credit may deteriorate, the potential duration of asset quality stress, and uncertainty around the magnitude and scope of economic stress that may be felt by Nicolet’s customers and on the underlying real estate or collateral values.

Table 9: Nonperforming Assets

(in thousands)

Nonperforming loans: September 30, 2025 December 31, 2024 September 30, 2024
Commercial & industrial $7,237 $8,534 $5,658
Owner-occupied CRE 6,322 4,547 4,104
Agricultural 11,259 9,969 10,280
Commercial 24,818 23,050 20,042
CRE investment 508 1,688 1,747
Construction & land development — — —
Commercial real estate 508 1,688 1,747
Commercial-based loans 25,326 24,738 21,789
Residential construction — — —
Residential first mortgage 1,736 3,370 3,478
Residential junior mortgage 259 185 184
Residential real estate 1,995 3,555 3,662
Retail & other 142 126 114
Retail-based loans 2,137 3,681 3,776
Total nonaccrual loans 27,463 28,419 25,565
Accruing loans past due 90 days or more — — —
Total nonperforming loans $27,463 $28,419 $25,565
Nonaccrual loans (included above) covered by guarantees $9,229 $7,463 $7,460
OREO:
Commercial real estate owned $170 $80 $235
Residential real estate owned — 16 27
Bank property real estate owned 597 597 597
Total OREO 767 693 859
Total nonperforming assets $28,230 $29,112 $26,424
Ratios:
Nonperforming loans to total loans 0.40% 0.43% 0.39%
Nonperforming assets to total loans plus OREO 0.41% 0.44% 0.40%
Nonperforming assets to total assets 0.31% 0.33% 0.31%
ACL-Loans to nonperforming loans 250% 233% 257%

44

Deposits

Deposits represent Nicolet’s largest source of funds, and provide a stable, lower-cost funding source. Deposit levels may be impacted by competition with other bank and nonbank institutions, as well as with a number of non-deposit investment alternatives available to depositors. Deposit challenges include competitive deposit product features, price changes on deposit products given movements in the interest rate environment and other competitive pricing pressures, and customer preferences regarding higher rate deposit products or non-deposit investment alternatives.

Total deposits of $7.6 billion at September 30, 2025, increased $208 million (3%) from December 31, 2024. Core deposit balances of $7.0 billion at September 30, 2025, increased $353 million from December 31, 2024, while brokered deposits decreased $145 million. Compared to September 30, 2024, total deposits increased $351 million, including a $456 million increase in core deposits and a $104 million decrease in brokered deposits. The deposit composition is presented in Table 10 below.

Table 10: Period End Deposit Composition

(in thousands)

September 30, 2025 Amount % of Total December 31, 2024 Amount % of Total September 30, 2024 Amount % of Total
Noninterest-bearing demand $1,826,453 24% $1,791,228 24% $1,839,617 25%
Interest-bearing demand 1,104,552 14% 1,168,560 16% 1,035,593 14%
Money market 2,044,055 27% 1,942,367 26% 1,928,977 27%
Savings 825,683 11% 774,707 11% 763,024 11%
Time 1,810,722 24% 1,726,822 23% 1,692,786 23%
Total deposits $7,611,465 100% $7,403,684 100% $7,259,997 100%
Brokered transaction accounts $160,706 2% $163,580 2% $159,547 2%
Brokered and listed time deposits 444,683 6% 586,852 8% 549,907 8%
Total brokered deposits $605,389 8% $750,432 10% $709,454 10%
Customer transaction accounts $5,640,037 74% $5,513,282 75% $5,407,664 74%
Customer time deposits 1,366,039 18% 1,139,970 15% 1,142,879 16%
Total customer deposits (core) $7,006,076 92% $6,653,252 90% $6,550,543 90%

Total estimated uninsured deposits were $2.3 billion (representing 30% of total deposits) at September 30, 2025, compared to $2.2 billion (representing 30% of total deposits) at December 31, 2024.

Liquidity Management

Liquidity management refers to the ability to ensure that adequate liquid funds are available to meet the current and future cash flow obligations arising in the daily operations of the Company. These cash flow obligations include the ability to meet the commitments to borrowers for extensions of credit, accommodate deposit cycles and trends, fund capital expenditures, pay dividends to stockholders (if any), and satisfy other operating expenses. The Company’s most liquid assets are cash and due from banks and interest-earning deposits, which totaled $474 million and $536 million at September 30, 2025 and December 31, 2024, respectively. Balances of these liquid assets are dependent on our operating, investing, and financing activities during any given period.

The $62 million decrease in cash and cash equivalents since year-end 2024 included $127 million net cash provided by operating activities (mostly earnings), $276 million net cash used in investing activities (mostly to fund loan growth) and $87 million net cash provided by financing activities (with deposit growth offset by repayments of borrowings and common stock repurchases). As of September 30, 2025, management believed that adequate liquidity existed to meet all projected cash flow obligations.

Nicolet’s primary sources of funds include the core deposit base, repayment and maturity of loans, investment securities calls, maturities, and sales, and procurement of brokered deposits or other wholesale funding. At September 30, 2025, approximately 51% of the investment securities portfolio was pledged as collateral to secure public deposits and borrowings, as applicable, and for liquidity or other purposes as required by regulation. Liquidity sources available to the Company at September 30, 2025, are presented in Table 11 below.

Table 11: Liquidity Sources

(in millions)

September 30, 2025
Fed Funds Lines $175
Brokered Capacity 1,297
Total Uncollateralized Lines 1,472
Securities Collateral Available 589
FHLB Borrowing Availability 629
Fed Discount Window 12
Total Collateralized Lines 1,230
Total Liquidity Funding Availability $2,702

Management is committed to the Parent Company being a source of strength to the Bank and its other subsidiaries, and therefore, regularly evaluates capital and liquidity positions of the Parent Company in light of current and projected needs, growth or strategies. The Parent Company uses cash for normal expenses, dividend payments, debt service requirements, and, when opportune, for common stock repurchases, repayment of debt, or investment in other strategic actions such as mergers or acquisitions. At September 30, 2025, the Parent Company had $148 million in cash. Additional cash sources available to the Parent Company include access to the public or private markets to issue new equity, subordinated notes or other debt. Dividends from the Bank and, to a lesser extent, stock option exercises, represent significant sources of cash flows for the Parent Company. The Bank is required by federal law to obtain prior approval of the OCC for payments of dividends if the total of all dividends declared by the Bank in any year will exceed certain thresholds. Management does not believe that regulatory restrictions on dividends from the Bank will adversely affect its ability to meet its cash obligations.

Interest Rate Sensitivity Management and Impact of Inflation

A reasonable balance between interest rate risk, credit risk, liquidity risk and maintenance of yield, is highly important to Nicolet’s business success and profitability. As an ongoing part of our financial strategy and risk management, we attempt to understand and manage the impact of fluctuations in market interest rates on our net interest income. The consolidated balance sheet consists mainly of interest-earning assets (loans, investments and cash) which are primarily funded by interest-bearing liabilities (deposits and borrowings). Such financial instruments have varying levels of sensitivity to changes in market rates of interest. Market rates are highly sensitive to many factors beyond our control, including but not limited to general economic conditions and policies of government and regulatory authorities. Our operating income and net income depend, to a substantial extent, on “rate spread” (i.e., the difference between the income earned on loans, investments and other earning assets and the interest expense paid to obtain deposits and other funding liabilities).

Asset-liability management policies establish guidelines for acceptable limits on the sensitivity to changes in interest rates on earnings and market value of assets and liabilities. Such policies are set and monitored by management and the Board of Directors’ Asset and Liability Committee.

To understand and manage the impact of fluctuations in market interest rates on net interest income, we measure our overall interest rate sensitivity through a net interest income analysis, which calculates the change in net interest income in the event of hypothetical changes in interest rates under different scenarios versus a baseline scenario. Such scenarios can involve static balance sheets, balance sheets with projected growth, parallel (or non-parallel) yield curve slope changes, immediate or gradual changes in market interest rates, and one-year or longer time horizons. The simulation modeling uses assumptions involving market spreads, prepayments of rate-sensitive instruments, renewal rates on maturing or new loans, deposit retention rates, and other assumptions.

Among other scenarios, we assessed the impact on net interest income in the event of a gradual +/-100 bps and +/-200 bps change in market rates (parallel to the change in prime rate) over a one-year time horizon to a static (flat) balance sheet. The results provided include the liquidity measures mentioned above and reflect the current interest rate environment. The interest rate scenarios are used for analytical purposes only and do not necessarily represent management’s view of future market interest rate movements. Based on financial data at September 30, 2025 and December 31, 2024, the projected changes in net interest income over a one-year time horizon, versus the baseline, are presented in Table 12 below. The results are in compliance with Nicolet’s policy guidelines.

Table 12: Interest Rate Sensitivity

September 30, 2025 December 31, 2024
200 bps decrease in interest rates (3.9)% (2.5)%
100 bps decrease in interest rates (2.0)% (1.3)%
100 bps increase in interest rates 1.9% 1.3%
200 bps increase in interest rates 3.9% 2.6%

46

Actual results may differ from these simulated results due to timing, magnitude and frequency of interest rate changes, as well as changes in market conditions and their impact on customer behavior and management strategies.

The effect of inflation on a financial institution differs significantly from the effect on an industrial company. While a financial institution’s operating expenses, particularly salary and employee benefits, are affected by general inflation, the asset and liability structure of a financial institution consists largely of monetary items. Monetary items, such as cash, investments, loans, deposits, and borrowings, are those assets and liabilities which are or will be converted into a fixed number of dollars regardless of changes in prices. As a result, changes in interest rates have a more significant impact on a financial institution’s performance than does general inflation. Inflation may also have impacts on the Bank’s customers, on businesses and consumers and their ability or willingness to invest, save or spend, and potentially on their ability to repay loans. As such, there would likely be impacts on the general appetite for banking products and the credit health of the Bank’s customer base.

Capital

Management regularly reviews the adequacy of its capital to ensure that sufficient capital is available for current and future needs and is in compliance with regulatory guidelines. The capital position and strategies are actively reviewed in light of perceived business risks associated with current and prospective earning levels, liquidity, asset quality, economic conditions in the markets served, and level of returns available to shareholders. Management intends to maintain an optimal capital and leverage mix for growth and shareholder return. For details on the change in capital see “BALANCE SHEET ANALYSIS.”

The Company’s and the Bank’s regulatory capital ratios remain above minimum regulatory ratios, including the capital conservation buffer. At September 30, 2025, the Bank’s regulatory capital ratios qualify the Bank as well-capitalized under the prompt-corrective action framework. This strong base of capital has allowed Nicolet to be opportunistic in strategic growth. A summary of the Company’s and the Bank’s regulatory capital amounts and ratios, as well as selected capital metrics are presented in the following table.

Table 13: Capital

($ in thousands)

Company Stock Repurchases: * At or for the Nine Months Ended September 30, 2025 At or for the Year Ended December 31, 2024
Common stock repurchased during the period (dollars) $76,561 $10,137
Common stock repurchased during the period (full shares) 646,002 92,440
Company Risk-Based Capital:
Total risk-based capital $1,069,440 $1,062,458
Tier 1 risk-based capital 905,262 882,056
Common equity Tier 1 capital 865,036 842,453
Total capital ratio 14.3% 14.3%
Tier 1 capital ratio 12.1% 11.9%
Common equity tier 1 capital ratio 11.5% 11.4%
Tier 1 leverage ratio 10.5% 10.5%
Bank Risk-Based Capital:
Total risk-based capital $904,232 $864,090
Tier 1 risk-based capital 832,647 798,691
Common equity Tier 1 capital 832,647 798,691
Total capital ratio 12.1% 11.7%
Tier 1 capital ratio 11.1% 10.8%
Common equity tier 1 capital ratio 11.1% 10.8%
Tier 1 leverage ratio 9.6% 9.5%
* Reflects common stock repurchased under board of director authorizations for the common stock repurchase program.

In managing capital for optimal return, we evaluate capital sources and uses, pricing and availability of our stock in the market, and alternative uses of capital (such as the level of organic growth or acquisition opportunities, dividends, or repayment of equity-equivalent debt) in light of strategic plans. Through an ongoing repurchase program, the Board has authorized the repurchase of Nicolet’s common stock as an alternative use of capital. At September 30, 2025, there remained $19 million authorized under this repurchase program, as modified, to be utilized from time-to-time to repurchase shares in the open market, through block transactions or in private transactions.

Critical Accounting Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, assumptions or judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates and assumptions are based on historical experience, current information, and other factors deemed to be relevant; accordingly, as this information changes, actual results could differ from those estimates. Nicolet considers accounting estimates to be critical to reported financial results if the accounting estimate requires management to make assumptions about matters that are highly uncertain and different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on the financial statements. The accounting estimate we consider to be critical is the determination of the allowance for credit losses. A discussion of this estimate can be found in the “Critical Accounting Estimates” section in Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s 2024 Annual Report on Form 10-K. There have been no changes in the Company’s determination of critical accounting policies and estimates since December 31, 2024.

Market risk

As filed, 393 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

There have been no material changes in our market risk at September 30, 2025, from that presented in our 2024 Annual Report on Form 10-K. See section “Interest Rate Sensitivity Management and Impact of Inflation” within Management’s Discussion and Analysis of Financial Condition and Results of Operations under Part I, Item 2, for our interest rate sensitivity position at September 30, 2025.

Controls and procedures

As filed, 868 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

(a) Disclosure Controls and Procedures. Management, under the supervision, and with the participation, of our principal executive officer and principal financial officer, evaluated our disclosure controls and procedures (as such term is defined in Exchange Act Rule 13a-15(e)). Based upon that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.

(b) Changes in Internal Control Over Financial Reporting. There were no changes in the Company’s internal control over financial reporting (as such term is defined in Exchange Act Rule 13a-15(f)) during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Risk factors

As filed, 13,605 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

Except with respect to the additional risk factors related to the proposed MidWestOne merger, which are set forth below, there have been no material changes to the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.

Risks With Regard to Merger with MidWestOne

Combining Nicolet and MidWestOne may be more difficult, costly or time-consuming than expected, and the anticipated benefits and cost savings of the merger and the bank merger may not be realized.

Nicolet and MidWestOne have operated and, until the completion of the merger, must continue to operate, independently. The success of the merger and the bank merger, including anticipated benefits and cost savings, will depend, in part, on Nicolet’s ability to successfully combine and integrate the businesses of Nicolet and MidWestOne in a manner that permits growth opportunities and does not materially disrupt the existing customer relations or result in decreased revenues due to loss of customers. If Nicolet is unable to successfully achieve these objectives, the anticipated benefits of the merger and the bank merger may not be realized fully or at all or may take longer to realize than expected. In addition, the actual cost savings of the merger and the bank merger could be less than anticipated, and integration may result in additional and unforeseen expenses.

An inability to realize the full extent of the anticipated benefits of the merger, as well as any delays encountered in the integration process, could have an adverse effect upon the revenues, levels of expenses and operating results of the combined company, which may adversely affect the value of Nicolet common stock after the completion of the merger.

It is possible that the integration process could result in the loss of key employees, the disruption of either company’s ongoing businesses or inconsistencies in standards, controls, procedures and policies that adversely affect the combined company’s ability to maintain relationships with clients, customers, depositors and employees or to achieve the anticipated benefits and cost savings of the merger and the bank merger. If Nicolet experiences difficulties with the integration process, the anticipated benefits of the merger and the bank merger may not be realized fully or at all, or may take longer to realize than expected. As with any merger of financial institutions, there also may be business disruptions that cause Nicolet and/or MidWestOne to lose customers or cause customers to remove their accounts from Nicolet and/or MidWestOne and move their business to competing financial institutions. Integration efforts between the two companies will also divert management attention and resources. These integration matters could have an adverse effect on each of Nicolet and MidWestOne during this transition period and for an undetermined period after completion of the merger on the combined company.

Furthermore, the board of directors and executive leadership of the combined companies following the merger will consist of former directors and executive officers from each of Nicolet and MidWestOne. Combining the boards of directors and management teams of each company into a single board and a single management team could require the reconciliation of differing priorities and philosophies.

Regulatory approvals may not be received, may take longer than expected, or may impose conditions that are not presently anticipated or that could have an adverse effect on the combined company following the merger.

Before the merger and the bank merger may be completed, various approvals, consents and non-objections must be obtained from the Federal Reserve Board and various other bank regulatory, antitrust, insurance and other authorities in the United States. Other approvals, waivers or consents from regulators may also be required. In determining whether to grant these approvals, the regulators consider a variety of factors, including the regulatory standing of each party. These approvals could be delayed or not obtained at all, including due to: an adverse development in either party’s regulatory standing or in any other factors considered by regulators when granting such approvals; governmental, political or community group inquiries, investigations or opposition; or changes in legislation or the political environment generally. These regulators also could impose conditions on the completion of the merger or the bank merger or require changes to the terms of the merger or the bank merger. Such conditions or changes could have the effect of delaying or preventing completion of the merger or the bank merger or imposing additional costs on or limiting the revenues of the combined company following the merger and the bank merger, any of which might have an adverse effect on the combined company following the merger.

Additionally, the completion of the merger is conditioned on the absence of certain orders, injunctions or decrees by any court or regulatory agency of competent jurisdiction that would prohibit or make illegal the completion of any of the transactions contemplated by the merger agreement.

In addition, despite the parties’ commitments to use their reasonable best efforts to comply with conditions imposed by regulators, under the terms of the merger agreement, neither Nicolet nor MidWestOne will be required, and neither party will be permitted without the prior written consent of the other party, to take actions or agree to conditions that would reasonably be expected to have a material adverse effect on the combined company, after giving effect to the merger.

The success of the merger and the bank merger and integration of Nicolet and MidWestOne will depend on a number of uncertain factors.

The success of the merger and the bank merger will depend on a number of factors, including, without limitation:

  • Nicolet’s ability to integrate the branches acquired from MidWestOne in the merger, which we refer to as the acquired branches, into Nicolet’s current operations;
  • Nicolet’s ability to limit the outflow of deposits held by its new customers in the acquired branches and to successfully retain and manage interest-earning assets (i.e., loans) acquired in the merger;
  • Nicolet’s ability to control the incremental noninterest expense from the acquired branches in a manner that enables it to maintain a favorable overall efficiency ratio;
  • Nicolet’s ability to retain and attract the appropriate personnel to staff and manage the acquired branches;
  • Nicolet’s ability to retain the customer relationships from the acquired branches; and
  • Nicolet’s ability to earn acceptable levels of interest and noninterest income, including fee income, from the acquired branches.

Integrating the acquired branches will be an operation of substantial size and expense, and may be affected by general market and economic conditions or government actions affecting the financial industry generally. Integration efforts will also likely divert Nicolet’s management’s attention and resources. No assurance can be given that Nicolet will be able to integrate the acquired branches successfully, and the integration process could result in the loss of key employees, the disruption of ongoing business or inconsistencies in standards, controls, procedures and policies that adversely affect Nicolet’s ability to maintain relationships with clients, customers, depositors and employees, or to achieve the anticipated benefits of the merger and the bank merger. Nicolet may also encounter unexpected difficulties or costs during the integration that could adversely affect its earnings and financial condition, perhaps materially. Additionally, no assurance can be given that the operation of the acquired branches will not adversely affect Nicolet’s existing profitability, that Nicolet will be able to achieve results in the future similar to those achieved by its existing banking business or that Nicolet will be able to manage any growth resulting from the merger and the bank merger effectively.

The merger agreement may be terminated in accordance with its terms and the merger and other transactions contemplated by the merger agreement may not be completed. If the merger is not completed, Nicolet will have incurred substantial expenses without realizing the expected benefits of the merger.

The merger agreement is subject to a number of conditions which must be fulfilled in order to complete the merger. Those conditions include: (i) the approval of the merger by the stockholders of Nicolet and MidWestOne merger proposal by the requisite vote of the MidWestOne stockholders; (ii) the receipt of all required regulatory approvals which are necessary to close the merger and the bank merger without the imposition of any materially burdensome regulatory condition; (iii) the absence of any order, injunction, decree or other legal restraint preventing the completion of the merger or any of the other transactions contemplated by the merger agreement or making the completion of the merger illegal; (iv) the effectiveness of the registration statement on Form S-4 registering the shares of Nicolet common stock to be issued in the merger, and the absence of a stop order or proceeding initiated or threatened by the SEC for that purpose; (v) authorization for listing on the NYSE of the shares of Nicolet common stock to be issued in the merger; (vi) receipt by each party of an opinion from its counsel to the effect that the merger will qualify as a “reorganization” within the meaning of Section 368(a) of the Code; (vii) subject to certain exceptions, the accuracy of the representations and warranties of each party to the merger agreement; and (viii) the prior performance in all material respects by each party of its obligations under the merger agreement.

These conditions to the closing may not be fulfilled in a timely manner or at all, and, accordingly, the merger may not be completed. In addition, the parties can mutually decide to terminate the merger agreement at any time, before or after stockholder approval, or Nicolet or MidWestOne may elect to terminate the merger agreement in certain other circumstances.

Each of Nicolet and MidWestOne has incurred and will incur substantial expenses in connection with the negotiation and completion of the transactions contemplated by the merger agreement. If the merger is not completed, Nicolet and MidWestOne would have to recognize these expenses without realizing the expected benefits of the merger.

If the merger agreement is not completed for any reason, including as a result of either Nicolet stockholders failing to approve the Nicolet merger proposal or MidWestOne stockholders failing to approve the MidWestOne merger proposal, there may be various adverse consequences and Nicolet may experience negative reactions from the financial markets and from their customers and employees. Additionally, if the merger agreement is terminated, the market price of Nicolet common stock could decline to the extent that the current market prices reflect a market assumption that the merger will be completed. Nicolet also could be subject to litigation related to any failure to complete the merger or to proceedings commenced against Nicolet to perform its obligations under the merger agreement. If the merger agreement is terminated under certain circumstances, either Nicolet or MidWestOne may be required to pay a termination fee of $35 million to the other party.

Stockholder litigation could prevent or delay the completion of the merger or otherwise negatively impact the business and operations of Nicolet.

Stockholders of Nicolet and/or MidWestOne may file lawsuits against Nicolet, MidWestOne and/or the directors and officers of either company in connection with the merger and/or the other transactions contemplated by the merger agreement. Although MidWestOne and Nicolet are not aware of any pending or threatened lawsuits relating to the merger or any of the transactions contemplated by the merger agreement as of the date of this Form 10-Q, lawsuits arising out of the merger or any of the transactions contemplated by the merger agreement could be filed in the future. One of the conditions to the closing is that no order, injunction or decree issued by any court or governmental entity of competent jurisdiction or other legal restraint preventing the consummation of the merger or any of the other transactions contemplated by the merger agreement be in effect. If any plaintiff were successful in obtaining an injunction prohibiting Nicolet or MidWestOne defendants from completing the merger or other transactions contemplated by the merger agreement, then such injunction may delay or prevent the effectiveness of the merger or such other transactions and could result in significant costs to Nicolet and/or MidWestOne, including any cost associated with the indemnification of directors and officers of each company. If a lawsuit is filed, Nicolet and MidWestOne may incur costs in connection with the defense or settlement of any stockholder lawsuits filed in connection with the merger or any of the transactions contemplated by the merger agreement. Such litigation could have an adverse effect on the financial condition and results of operations of Nicolet and MidWestOne and could prevent or delay the completion of the merger or the transactions contemplated by the merger agreement.

Figures reported in this filing

Standardized line items from the XBRL in this filing, for the period ended 2025-09-30. Comparative periods it repeats are left out.

Figures reported in this filing
Line itemPeriodValueXBRL concept
Income tax3 months2025-07-01 to 2025-09-30$10.1mus-gaap:IncomeTaxExpenseBenefit
Income tax9 months2025-01-01 to 2025-09-30$26.4mus-gaap:IncomeTaxExpenseBenefit
Net income3 months2025-07-01 to 2025-09-30$41.7mus-gaap:NetIncomeLoss
Net income9 months2025-01-01 to 2025-09-30$110.4mus-gaap:NetIncomeLoss
Diluted EPS3 months2025-07-01 to 2025-09-30$2.73us-gaap:EarningsPerShareDiluted
Diluted EPS9 months2025-01-01 to 2025-09-30$7.14us-gaap:EarningsPerShareDiluted
Basic EPS3 months2025-07-01 to 2025-09-30$2.81us-gaap:EarningsPerShareBasic
Basic EPS9 months2025-01-01 to 2025-09-30$7.34us-gaap:EarningsPerShareBasic
Diluted shares (weighted)3 months2025-07-01 to 2025-09-3015,303,440 sharesus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Diluted shares (weighted)9 months2025-01-01 to 2025-09-3015,462,990 sharesus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Operating cash flow9 months2025-01-01 to 2025-09-30$126.6mus-gaap:NetCashProvidedByUsedInOperatingActivities
Capital expenditure9 months2025-01-01 to 2025-09-30$1.0mus-gaap:PaymentsToAcquireProductiveAssets
Dividends paid9 months2025-01-01 to 2025-09-30$13.9mus-gaap:PaymentsOfDividendsCommonStock
Share repurchases9 months2025-01-01 to 2025-09-30$76.6mus-gaap:PaymentsForRepurchaseOfCommonStock
Total assetsAt period end2025-09-30$9.03bnus-gaap:Assets
Total liabilitiesAt period end2025-09-30$7.81bnus-gaap:Liabilities
Long-term debtAt period end2025-09-30$134.6mus-gaap:LongTermDebt
Short-term borrowingsAt period end2025-09-30$0us-gaap:ShortTermBorrowings
Shareholders' equityAt period end2025-09-30$1.21bnus-gaap:StockholdersEquity

Source: SEC EDGAR, the filing index for accession 0001174850-25-000062. Last ingested by Listed: Nov 10, 2026, 04:23 ET. Listed shows no prices and gives no investment advice.