Nicolet Bankshares Inc. (NCBS) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
111 N WASHINGTON ST GREEN BAY, WI 54301 |
| State of Incorp. | WI |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6021 - National Commercial Banks (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 154,723 | 595,292 | 802,859 | 182,059 | 249,526 | 154,933 | |||
| Cash and cash equivalents | 154,723 | 595,292 | 802,859 | 182,059 | 249,526 | 154,933 | |||
| Financing receivable, accrued interest, after allowance for credit loss | 15,000 | ✕ | ✕ | ✕ | |||||
| Total current assets: | 169,723 | 595,292 | 802,859 | 182,059 | 249,526 | 154,933 | |||
| Noncurrent Assets | |||||||||
| Property, plant and equipment | 108,956 | 94,566 | 59,944 | 56,469 | 48,173 | 47,151 | |||
| Intangible assets, net (including goodwill), including: | 402,438 | 339,492 | 175,353 | 165,967 | 124,307 | 128,406 | |||
| Goodwill | 367,387 | 317,189 | 163,151 | 151,198 | 107,366 | 107,366 | |||
| Intangible assets, net (excluding goodwill) | 35,051 | 22,303 | 12,202 | ||||||
| Other undisclosed intangible assets, net (including goodwill) | 14,769 | 16,941 | 21,040 | ||||||
| Total noncurrent assets: | 511,394 | 434,058 | 235,297 | 222,436 | 172,480 | 175,557 | |||
| Other undisclosed assets | 8,082,852 | 6,665,687 | 3,513,633 | 3,172,765 | 2,674,529 | 2,601,943 | |||
| TOTAL ASSETS: | 8,763,969 | 7,695,037 | 4,551,789 | 3,577,260 | 3,096,535 | 2,932,433 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Debt | 317,000 | ||||||||
| Total current liabilities: | 317,000 | ||||||||
| Noncurrent Liabilities | |||||||||
| Other undisclosed liabilities | 7,474,440 | 6,803,146 | 4,012,600 | 3,060,270 | 2,709,183 | 2,567,554 | |||
| Total liabilities: | 7,791,440 | 6,803,146 | 4,012,600 | 3,060,270 | 2,709,183 | 2,567,554 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 972,529 | 891,891 | 539,189 | 516,262 | 386,609 | 364,178 | |||
| Additional paid in capital | 621,988 | 575,045 | 273,390 | 312,733 | 247,790 | 263,835 | |||
| Accumulated other comprehensive income (loss) | (57,470) | 3,102 | 12,747 | 4,418 | (5,640) | (2,146) | |||
| Retained earnings | 407,864 | 313,604 | 252,952 | 199,005 | 144,364 | 102,391 | |||
| Other undisclosed equity, attributable to parent | 147 | 140 | 100 | 106 | 95 | 98 | |||
| Equity, attributable to noncontrolling interest | 728 | 743 | 701 | ||||||
| Total equity: | 972,529 | 891,891 | 539,189 | 516,990 | 387,352 | 364,879 | |||
| TOTAL LIABILITIES AND EQUITY: | 8,763,969 | 7,695,037 | 4,551,789 | 3,577,260 | 3,096,535 | 2,932,433 | |||
Income Statement (P&L) ($ in thousands)
| 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 277,048 | 175,740 | 147,397 | 146,485 | 126,706 | 132,763 | ||
| Net investment income | 273,918 | 171,559 | 149,202 | 138,588 | 125,537 | 109,253 | ||
| Financial services revenue | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 23,510 | |
| Cost of revenue | (10,950) | (12,500) | (10,300) | (1,200) | (1,600) | (2,325) | ||
| Provision for loan, lease, and other losses | (10,950) | (12,500) | (10,300) | (1,200) | (1,600) | ✕ | ||
| Financial services costs | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | (2,325) | |
| Gross profit: | 266,098 | 163,240 | 137,097 | 145,285 | 125,106 | 130,438 | ||
| Operating expenses | (31,270) | (26,538) | (19,657) | (19,507) | (19,227) | (62,568) | ||
| Operating income: | 234,828 | 136,702 | 117,440 | 125,778 | 105,879 | 67,870 | ||
| Nonoperating income (Bank Owned Life Insurance Income) | 3,818 | 2,380 | 2,710 | 2,369 | 2,418 | 1,778 | ||
| Interest and debt expense | (33,957) | (13,604) | (19,864) | (22,510) | (18,889) | (10,511) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | (19,341) | (34,191) | (34,609) | (9,437) | ||||
| Income from continuing operations before equity method investments, income taxes: | 204,689 | 125,478 | 80,945 | 71,446 | 54,799 | 49,700 | ||
| Other undisclosed loss from continuing operations before income taxes | (78,952) | (44,356) | ||||||
| Income from continuing operations before income taxes: | 125,737 | 81,122 | 80,945 | 71,446 | 54,799 | 49,700 | ||
| Income tax expense | (31,477) | (20,470) | (20,476) | (16,458) | (13,446) | (16,267) | ||
| Income from continuing operations: | 94,260 | 60,652 | 60,469 | 54,988 | 41,353 | 33,433 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | 60,652 | 60,469 | 54,988 | 41,353 | 33,433 | |
| Net income: | 94,260 | 60,652 | 60,469 | 54,988 | 41,353 | 33,433 | ||
| Net loss attributable to noncontrolling interest | (347) | (347) | (317) | (283) | ||||
| Net income available to common stockholders, diluted: | 94,260 | 60,652 | 60,122 | 54,641 | 41,036 | 33,150 | ||
Comprehensive Income ($ in thousands)
| 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 94,260 | 60,652 | 60,469 | 54,988 | 41,353 | 33,433 | ||
| Other comprehensive income (loss) | (60,572) | (9,645) | 8,329 | 10,058 | (2,557) | 934 | ||
| Comprehensive income: | 33,688 | 51,007 | 68,798 | 65,046 | 38,796 | 34,367 | ||
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (347) | (347) | (317) | (283) | ||||
| Comprehensive income, net of tax, attributable to parent: | 33,688 | 51,007 | 68,451 | 64,699 | 38,479 | 34,084 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.