WISCONSIN
(State or other jurisdiction of incorporation or organization)
|
47-0871001
(I.R.S. Employer Identification No.)
|
111 North Washington Street
Green Bay, Wisconsin 54301
(920) 430-1400
(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)
|
PART I
|
PAGE
|
||
Item 1.
|
Business
|
3-11
|
|
Item 1A.
|
Risk Factors
|
12-18
|
|
Item 1B.
|
Unresolved Staff Comments
|
18
|
|
Item 2.
|
Properties
|
19
|
|
Item 3.
|
Legal Proceedings
|
19
|
|
Item 4.
|
Mine Safety Disclosures
|
19
|
|
PART II
|
|||
Item 5.
|
Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
20
|
|
Item 6.
|
Selected Financial Data
|
20-21
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operation
|
22-46
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures about Market Risk
|
46
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
47-96
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
97
|
|
Item 9A.
|
Controls and Procedures
|
97
|
|
Item 9B.
|
Other Information
|
97
|
|
PART III
|
|||
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
98-99
|
|
Item 11.
|
Executive Compensation
|
100-103
|
|
|
|
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
103-104
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
105
|
|
Item 14.
|
Principal Accountant Fees and Services
|
105
|
|
PART IV
|
|||
Item 15.
|
Exhibits and Financial Statement Schedules
|
106
|
|
Signatures
|
107
|
2 |
ITEM 1. | BUSINESS |
3 |
Loan category
|
% of Total Loans
|
||||
Commercial & industrial
|
33 | % | |||
Owner-occupied CRE
|
21 | % | |||
AG production
|
1 | % | |||
AG real estate
|
5 | % | |||
Total commercial loans
|
60 | % | |||
CRE investment
|
9 | % | |||
Construction & land development
|
5 | % | |||
Total CRE loans
|
14 | % | |||
Residential construction
|
1 | % | |||
Residential first mortgages
|
18 | % | |||
Residential junior mortgages
|
6 | % | |||
Total residential real estate loans
|
25 | % | |||
Other
|
1 | % |
4 |
5 |
|
●
|
acquiring direct or indirect ownership or control of any voting shares of any bank if, after the acquisition, the bank holding company will directly or indirectly own or control more than 5% of the bank’s voting shares;
|
|
●
|
acquiring all or substantially all of the assets of any bank; or
|
|
●
|
merging or consolidating with any other bank holding company.
|
6 |
7 |
8 |
Well-Capitalized
Requirement, effective January 1,2015 |
Well-Capitalized
with Buffer, fully phased in 2019 |
||
Leverage
|
4.0%
|
5.0%
|
5.0%
|
CET1
|
4.5%
|
6.5%
|
7.0%
|
Tier 1
|
6.0%
|
8.0%
|
8.5%
|
Total Capital
|
8.0%
|
10.0%
|
10.5%
|
|
·
|
total reported loans for construction, land development and other land represent 100% or more of the institution’s total capital, or
|
|
·
|
total commercial real estate loans represent 300% or more of the institution’s total capital, and the outstanding balance of the institution’s commercial real estate loan portfolio has increased by 50% or more.
|
9 |
10 |
11 |
ITEM 1A. | RISK FACTORS |
12 |
13 |
14 |
|
●
actual or anticipated variations in quarterly results of operations or financial condition;
|
|
●
operating results and stock price performance of other companies that investors deem comparable to us;
|
|
●
news reports relating to trends, concerns, and other issues in the financial services industry;
|
|
●
perceptions in the marketplace regarding us and / or our competitors;
|
|
●
new technology used or services offered by competitors;
|
|
●
significant acquisitions or business combinations, strategic partnerships, joint ventures, or capital commitments by or involving us or our competitors;
|
|
●
failure to integrate acquisitions or realize anticipated benefits from acquisitions;
|
|
●
changes in government regulations;
|
|
●
geopolitical conditions such as acts or threats of terrorism or military conflicts;
|
|
●
our own participation in the market through our buyback program; and
|
|
●
recommendations by securities analysts.
|
15 |
16 |
17 |
ITEM 1B. |
UNRESOLVED STAFF COMMENTS
|
18 |
ITEM 2. |
PROPERTIES
|
ITEM 3. |
LEGAL PROCEEDINGS
|
ITEM 4. |
MINE SAFETY DISCLOSURES
|
19 |
ITEM 5. |
MARKET FOR THE REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
For The Quarter Ended
|
||||||||||||
High Bid
Prices |
Low Bid
Prices |
Closing
Sales Prices |
||||||||||
December 31, 2014
|
$ | 25.00 | $ | 23.10 | $ | 25.00 | ||||||
September 30, 2014
|
24.74 | 22.35 | 23.20 | |||||||||
June 30, 2014
|
27.25 | 19.05 | 24.55 | |||||||||
March 31, 2014
|
19.44 | 16.51 | 19.44 | |||||||||
December 31, 2013
|
$ | 17.00 | $ | 15.71 | $ | 16.54 | ||||||
September 30, 2013
|
17.00 | 15.77 | 16.51 | |||||||||
June 30, 2013
|
17.50 | 15.80 | 16.50 | |||||||||
March 31, 2013
|
16.50 | 16.50 | 16.50 |
ITEM 6. |
SELECTED FINANCIAL DATA
|
20 |
EARNINGS SUMMARY AND SELECTED FINANCIAL DATA
|
||||||||||||||||||||
(In thousands, except per share data)
|
At and for the year ended December 31,
|
|||||||||||||||||||
2014
|
2013
|
2012
|
2011
|
2010
|
||||||||||||||||
Results of operations:
|
||||||||||||||||||||
Interest income
|
$ | 48,949 | $ | 43,196 | $ | 28,795 | $ | 29,830 | $ | 31,420 | ||||||||||
Interest expense
|
7,067 | 6,292 | 6,530 | 8,383 | 11,291 | |||||||||||||||
Net interest income
|
41,882 | 36,904 | 22,265 | 21,447 | 20,129 | |||||||||||||||
Provision for loan losses
|
2,700 | 6,200 | 4,325 | 6,600 | 8,500 | |||||||||||||||
Net interest income after provision for loan losses
|
39,182 | 30,704 | 17,940 | 14,847 | 11,629 | |||||||||||||||
Other income
|
14,185 | 25,736 | 10,744 | 8,444 | 8,968 | |||||||||||||||
Other expense
|
38,709 | 36,431 | 24,062 | 21,443 | 19,316 | |||||||||||||||
Income before income taxes
|
14,658 | 20,009 | 4,622 | 1,848 | 1,281 | |||||||||||||||
Income tax expense
|
4,607 | 3,837 | 1,529 | 318 | 136 | |||||||||||||||
Net income
|
10,051 | 16,172 | 3,093 | 1,530 | 1,145 | |||||||||||||||
Net income attributable to noncontrolling interest
|
102 | 31 | 57 | 40 | 35 | |||||||||||||||
Net income attributable to Nicolet Bankshares, Inc.
|
9,949 | 16,141 | 3,036 | 1,490 | 1,110 | |||||||||||||||
Preferred stock dividends and discount accretion
|
244 | 976 | 1,220 | 1,461 | 985 | |||||||||||||||
Net income available to common equity
|
$ | 9,705 | $ | 15,165 | $ | 1,816 | $ | 29 | $ | 125 | ||||||||||
Earnings per common share:
|
||||||||||||||||||||
Basic
|
$ | 2.33 | $ | 3.81 | $ | 0.53 | $ | 0.01 | $ | 0.04 | ||||||||||
Diluted
|
2.25 | 3.80 | 0.53 | 0.01 | 0.04 | |||||||||||||||
Weighted average common shares outstanding:
|
||||||||||||||||||||
Basic
|
4,165 | 3,977 | 3,440 | 3,469 | 3,452 | |||||||||||||||
Diluted
|
4,311 | 3,988 | 3,442 | 3,488 | 3,481 | |||||||||||||||
Year-End Balances:
|
||||||||||||||||||||
Loans
|
$ | 883,341 | $ | 847,358 | $ | 552,601 | $ | 472,489 | $ | 513,761 | ||||||||||
Allowance for loan losses
|
9,288 | 9,232 | 7,120 | 5,899 | 8,635 | |||||||||||||||
Investment securities available for sale, at fair value
|
168,475 | 127,515 | 55,901 | 56,759 | 52,388 | |||||||||||||||
Total assets
|
1,215,285 | 1,198,803 | 745,255 | 678,249 | 674,754 | |||||||||||||||
Deposits
|
1,059,903 | 1,034,834 | 616,093 | 551,536 | 558,464 | |||||||||||||||
Other debt
|
21,175 | 39,538 | 39,190 | 39,506 | 39,972 | |||||||||||||||
Junior subordinated debentures
|
12,328 | 12,128 | 6,186 | 6,186 | 6,186 | |||||||||||||||
Common equity
|
86,608 | 80,462 | 52,933 | 51,623 | 50,417 | |||||||||||||||
Stockholders’ equity
|
111,008 | 104,862 | 77,333 | 76,023 | 65,620 | |||||||||||||||
Book value per common share
|
21.34 | 18.97 | 15.45 | 14.83 | 14.57 | |||||||||||||||
Average Balances:
|
||||||||||||||||||||
Loans
|
$ | 859,256 | $ | 753,284 | $ | 521,209 | $ | 503,362 | $ | 499,193 | ||||||||||
Interest-earning assets
|
1,084,408 | 913,104 | 614,252 | 582,486 | 603,182 | |||||||||||||||
Total assets
|
1,191,348 | 997,372 | 674,222 | 642,353 | 653,710 | |||||||||||||||
Deposits
|
1,028,336 | 830,884 | 545,896 | 522,297 | 530,682 | |||||||||||||||
Interest-bearing liabilities
|
892,872 | 756,606 | 511,572 | 500,895 | 524,461 | |||||||||||||||
Common equity
|
84,033 | 70,737 | 52,135 | 50,968 | 51,661 | |||||||||||||||
Stockholders’ equity
|
108,433 | 95,137 | 76,535 | 69,284 | 66,923 | |||||||||||||||
Financial Ratios:
|
||||||||||||||||||||
Return on average assets
|
0.84 | % | 1.62 | % | 0.45 | % | 0.23 | % | 0.17 | % | ||||||||||
Return on average equity
|
9.18 | % | 16.97 | % | 3.97 | % | 2.15 | % | 1.66 | % | ||||||||||
Return on average common equity
|
11.55 | % | 21.44 | % | 3.48 | % | 0.06 | % | 0.24 | % | ||||||||||
Average equity to average assets
|
9.10 | % | 9.54 | % | 11.35 | % | 10.79 | % | 10.22 | % | ||||||||||
Net interest margin
|
3.89 | % | 4.06 | % | 3.67 | % | 3.75 | % | 3.39 | % | ||||||||||
Stockholders’ equity to assets
|
9.13 | % | 8.75 | % | 10.38 | % | 11.21 | % | 9.73 | % | ||||||||||
Net loan charge-offs to average loans
|
0.31 | % | 0.54 | % | 0.60 | % | 1.85 | % | 1.22 | % | ||||||||||
Nonperforming loans to total loans
|
0.61 | % | 1.21 | % | 1.27 | % | 2.01 | % | 2.10 | % | ||||||||||
Nonperforming assets to total assets
|
0.61 | % | 1.02 | % | 0.97 | % | 1.49 | % | 1.81 | % |
21 |
ITEM 7. |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
|
22 |
|
●
|
Net interest income was $41.9 million for 2014, an increase of $5.0 million or 13% compared to 2013. The improvement was primarily volume related, with average interest-earning assets up $171 million or 19%, but at a lower interest rate spread between 2014 and 2013, driven mainly by lower loan yields and a higher mix of low-earning interest-bearing cash balances, though partly offset by a lower cost of funds. On a tax-equivalent basis, the 2014 net interest margin was 3.89%, down 17 basis points (“bps”) from 4.06% in 2013 while the cost of interest-bearing liabilities was 0.79%, 4 bps lower than 2013. The average yield on earning assets was 4.54%, 21 bps lower than in 2013, resulting in a 17 bps decline in the interest rate spread.
|
|
●
|
Loans were $883 million at December 31, 2014, up $36 million or 4% over December 31, 2013. The strongest growth came in commercial and industrial loans which increased $36 million and grew to 33% of the loan portfolio at December 31, 2014 versus 30% a year ago. Since year-end 2013, acquired loans declined $43 million or 19% to $182 million at December 31, 2014 through amortization, refinances, and payoffs. Average loans were $859 million in 2014 yielding 5.32%, compared to $753 million in 2013 yielding 5.40%, an increase of 14% in average balances.
|
|
●
|
Total deposits were $1.1 billion at December 31, 2014, an increase of $25 million or 2% over December 31, 2013. Between 2014 and 2013, average deposits were up $197 million or 24%, with average total deposits of $1.0 billion for 2014 and $831 million for 2013. Interest-bearing deposits cost 0.63% for both 2014 and 2013.
|
|
●
|
Asset quality measures remained strong. Nonperforming assets were 0.61% of assets at December 31, 2014 compared to 1.02% of assets at year end 2013, a result of dedicated work on asset resolution. For 2014, the provision for loan losses was $2.7 million, exceeding net charge offs of $2.6 million. For 2013, the provision for loan losses was $6.2 million, exceeding net charge offs of $4.1 million. The allowance for loan losses (“ALLL”) was $9.3 million or 1.05% of loans at December 31, 2014, compared to an ALLL of $9.2 million representing 1.09% of loans at December 31, 2013.
|
|
●
|
Noninterest income was $14.2 million for 2014 (including $0.5 million of net gain on sale or writedown of assets), compared to $25.7 million for 2013 (including $13.6 million of combined net gain on sale or writedown of assets and bargain purchase gains (“BPG”)). Removing these net gains, noninterest income was up $1.5 million or 12%, with increases in all line items, except mortgage income, largely due to increased business from Nicolet’s expanded size, timing of the 2013 acquisitions and improved market performance.
|
|
●
|
Noninterest expense was $38.7 million for 2014, up $2.3 million or 6% over 2013; however, excluding $1.9 million of non-recurring merger-based expenses (of which $1 million was in personnel and $0.9 million was in other expense) incurred in 2013, expenses were up 12%. The increase in almost all line items was predominantly due to the larger operating base from the 2013 acquisitions being included for a full year in 2014, net of cost efficiency efforts made during 2014. Most notably, salaries and employee benefits were up 9% (or up 15% over 2013 excluding the $1 million merger-based expense), while average full-time equivalent employees grew only 10% between the years. All other non-personnel expenses combined were up 3% (or 8% over 2013 excluding the $0.9 million merger-based expense) and accounted for $0.4 million of the total variance between years.
|
23 |
24 |
Years Ended December 31,
|
||||||||||||||||||||||||||||||||||||
2014
|
2013
|
2012
|
||||||||||||||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
||||||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||||||||||
Earning assets
|
||||||||||||||||||||||||||||||||||||
Loans
|
$ | 859,256 | $ | 46,206 | 5.32 | % | $ | 753,284 | $ | 41,119 | 5.40 | % | $ | 521,209 | $ | 27,280 | 5.17 | % | ||||||||||||||||||
Investment securities
|
||||||||||||||||||||||||||||||||||||
Taxable
|
83,692 | 1,606 | 1.92 | % | 76,016 | 1,107 | 1.46 | % | 21,963 | 625 | 2.85 | % | ||||||||||||||||||||||||
Tax-exempt
|
55,678 | 1,463 | 2.63 | % | 31,989 | 1,234 | 3.86 | % | 26,396 | 1,247 | 4.73 | % | ||||||||||||||||||||||||
Other interest-earning assets
|
85,782 | 469 | 0.55 | % | 51,815 | 344 | 0.66 | % | 44,684 | 233 | 0.52 | % | ||||||||||||||||||||||||
Total interest-earning assets
|
1,084,408 | $ | 49,744 | 4.54 | % | 913,104 | $ | 43,804 | 4.75 | % | 614,252 | $ | 29,385 | 4.73 | % | |||||||||||||||||||||
Cash and due from banks
|
39,954 | 22,178 | 15,628 | |||||||||||||||||||||||||||||||||
Other assets
|
66,986 | 62,090 | 44,342 | |||||||||||||||||||||||||||||||||
Total assets
|
$ | 1,191,348 | $ | 997,372 | $ | 674,222 | ||||||||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities
|
||||||||||||||||||||||||||||||||||||
Savings
|
$ | 110,969 | $ | 274 | 0.25 | % | $ | 79,164 | $ | 216 | 0.27 | % | $ | 33,046 | $ | 151 | 0.46 | % | ||||||||||||||||||
Interest-bearing demand
|
207,121 | 1,541 | 0.74 | % | 154,991 | 1,251 | 0.81 | % | 90,666 | 888 | 0.98 | % | ||||||||||||||||||||||||
MMA
|
265,693 | 711 | 0.27 | % | 222,299 | 780 | 0.35 | % | 167,196 | 780 | 0.47 | % | ||||||||||||||||||||||||
Core time deposits
|
226,112 | 2,348 | 1.04 | % | 195,226 | 1,776 | 0.91 | % | 133,814 | 2,373 | 1.77 | % | ||||||||||||||||||||||||
Brokered deposits
|
38,319 | 468 | 1.22 | % | 41,029 | 370 | 0.90 | % | 40,203 | 511 | 1.27 | % | ||||||||||||||||||||||||
Total interest-bearing deposits
|
848,214 | 5,342 | 0.63 | % | 692,709 | 4,393 | 0.63 | % | 464,925 | 4,703 | 1.01 | % | ||||||||||||||||||||||||
Other interest-bearing liabilities
|
44,658 | 1,725 | 3.81 | % | 63,897 | 1,899 | 2.93 | % | 46,647 | 1,827 | 3.85 | % | ||||||||||||||||||||||||
Total interest-bearing liabilities
|
892,872 | 7,067 | 0.79 | % | 756,606 | 6,292 | 0.83 | % | 511,572 | 6,530 | 1.27 | % | ||||||||||||||||||||||||
Noninterest-bearing demand
|
180,122 | 138,175 | 80,971 | |||||||||||||||||||||||||||||||||
Other liabilities
|
9,921 | 7,454 | 5,144 | |||||||||||||||||||||||||||||||||
Total equity
|
108,433 | 95,137 | 76,535 | |||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity
|
$ | 1,191,348 | $ | 997,372 | $ | 674,222 | ||||||||||||||||||||||||||||||
Net interest income and rate spread
|
$ | 42,677 | 3.75 | % | $ | 37,512 | 3.92 | % | $ | 22,855 | 3.46 | % | ||||||||||||||||||||||||
Net interest margin
|
3.89 | % | 4.06 | % | 3.67 | % |
(1)
|
Nonaccrual loans 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 34% and adjusted for the disallowance of interest expense.
|
(3)
|
Interest income includes loan fees of $291,000 in 2014, $453,000 in 2013 and $128,000 in 2012.
|
25 |
2014 Compared to 2013
Increase (decrease)
Due to Changes in
|
2013 Compared to 2012
Increase (decrease)
Due to Changes in
|
|||||||||||||||||||||||
Volume
|
Rate*
|
Net(1)
|
Volume
|
Rate*
|
Net(1)
|
|||||||||||||||||||
Earning assets
|
||||||||||||||||||||||||
Loans (2)
|
$ | 5,681 | $ | (594 | ) | $ | 5,087 | $ | 12,532 | $ | 1,307 | $ | 13,839 | |||||||||||
Investment securities
|
||||||||||||||||||||||||
Taxable
|
153 | 346 | 499 | 760 | (278 | ) | 482 | |||||||||||||||||
Tax-exempt (2)
|
710 | (481 | ) | 229 | 238 | (251 | ) | (13 | ) | |||||||||||||||
Other interest-earning assets
|
120 | 5 | 125 | 89 | 22 | 111 | ||||||||||||||||||
Total interest-earning assets
|
$ | 6,664 | $ | (724 | ) | $ | 5,940 | $ | 13,619 | $ | 800 | $ | 14,419 | |||||||||||
Interest-bearing liabilities
|
||||||||||||||||||||||||
Savings deposits
|
$ | 80 | $ | (22 | ) | $ | 58 | $ | 145 | $ | (80 | ) | $ | 65 | ||||||||||
Interest-bearing demand
|
394 | (104 | ) | 290 | 541 | (178 | ) | 363 | ||||||||||||||||
MMA
|
136 | (205 | ) | (69 | ) | 220 | (220 | ) | - | |||||||||||||||
Core time deposits
|
303 | 269 | 572 | 831 | (1,428 | ) | (597 | ) | ||||||||||||||||
Brokered deposits
|
(26 | ) | 124 | 98 | 10 | (151 | ) | (141 | ) | |||||||||||||||
Total interest-bearing deposits
|
887 | 62 | 949 | 1,747 | (2,057 | ) | (310 | ) | ||||||||||||||||
Other interest-bearing liabilities
|
(140 | ) | (34 | ) | (174 | ) | 433 | (361 | ) | 72 | ||||||||||||||
Total interest-bearing liabilities
|
747 | 28 | 775 | 2,180 | (2,418 | ) | (238 | ) | ||||||||||||||||
Net interest income
|
$ | 5,917 | $ | (752 | ) | $ | 5,165 | $ | 11,439 | $ | 3,218 | $ | 14,657 |
*
|
Nonaccrual loans are included in the daily average loan balances outstanding.
|
(1)
|
The change in interest due to both rate and volume has been allocated in proportion to the relationship of dollar amounts 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 34% adjusted for the disallowance of interest expense.
|
Years Ended December 31, | ||||||||||||||||||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||||||||||||||||||
% of
|
% of
|
% of
|
||||||||||||||||||||||||||||||||||
Average
|
Earning
|
Average
|
Earning
|
Average
|
Earning
|
|||||||||||||||||||||||||||||||
Balance
|
Assets
|
Yield/Rate
|
Balance
|
Assets
|
Yield/Rate
|
Balance
|
Assets
|
Yield/Rate
|
||||||||||||||||||||||||||||
Total loans
|
$ | 859,256 | 79.2 | % | 5.32 | % | $ | 753,284 | 82.5 | % | 5.40 | % | $ | 521,209 | 84.9 | % | 5.17 | % | ||||||||||||||||||
Securities and other earning
assets
|
225,152 | 20.8 | % | 1.57 | % | 159,820 | 17.5 | % | 1.68 | % | 93,043 | 15.1 | % | 2.26 | % | |||||||||||||||||||||
Total interest-earning assets
|
$ | 1,084,408 | 100 | % | 4.54 | % | $ | 913,104 | 100.0 | % | 4.75 | % | $ | 614,252 | 100.0 | % | 4.73 | % | ||||||||||||||||||
Interest-bearing liabilities
|
$ | 892,872 | 82.3 | % | 0.79 | % | $ | 756,606 | 82.9 | % | 0.83 | % | $ | 511,572 | 83.3 | % | 1.27 | % | ||||||||||||||||||
Noninterest-bearing funds,
net
|
191,536 | 17.7 | % | 156,498 | 17.1 | % | 102,680 | 16.7 | % | |||||||||||||||||||||||||||
Total funds sources
|
$ | 1,084,408 | 100.0 | % | 0.65 | % | $ | 913,104 | 100.0 | % | 0.69 | % | $ | 614,252 | 100.0 | % | 1.06 | % | ||||||||||||||||||
Interest rate spread
|
3.75 | % | 3.92 | % | 3.46 | % | ||||||||||||||||||||||||||||||
Contribution from net
free funds
|
0.14 | % | 0.14 | % | 0.21 | % | ||||||||||||||||||||||||||||||
Net interest margin
|
3.89 | % | 4.06 | % | 3.67 | % |
26 |
27 |
Years ended December 31,
|
2014 Compared to 2013
|
|||||||||||||||
2014
|
2013
|
$ Change
|
% Change
|
|||||||||||||
Service charges on deposit accounts
|
$ | 2,128 | $ | 1,793 | $ | 335 | 18.7 | % | ||||||||
Trust services fee income
|
4,569 | 4,028 | 541 | 13.4 | ||||||||||||
Mortgage income
|
1,926 | 2,336 | (410 | ) | (17.6 | ) | ||||||||||
Brokerage fee income
|
631 | 477 | 154 | 32.3 | ||||||||||||
Bank owned life insurance (“BOLI”)
|
933 | 825 | 108 | 13.1 | ||||||||||||
Rent income
|
1,239 | 1,036 | 203 | 19.6 | ||||||||||||
Investment advisory fees
|
440 | 348 | 92 | 26.4 | ||||||||||||
Gain on sale or writedown of assets, net
|
539 | 1,669 | (1,130 | ) | (67.7 | ) | ||||||||||
Bargain purchase gains (“BPG”)
|
- | 11,915 | (11,915 | ) | N/M | |||||||||||
Other income
|
1,780 | 1,309 | 471 | 36.0 | ||||||||||||
Total noninterest income
|
$ | 14,185 | $ | 25,736 | $ | (11,551 | ) | (44.9 | )% | |||||||
Noninterest income without BPG
|
$ | 14,185 | $ | 13,821 | $ | 364 | 2.6 | % | ||||||||
Noninterest income without BPG and net gains
|
$ | 13,646 | $ | 12,152 | $ | 1,494 | 12.3 | % |
28 |
Years ended December 31,
|
2014 Compared to 2013
|
|||||||||||||||
2014
|
2013
|
$ Change
|
%
Change
|
|||||||||||||
Salaries and employee benefits
|
$ | 21,472 | $ | 19,615 | $ | 1,857 | 9.5 | % | ||||||||
Occupancy, equipment and office
|
7,086 | 6,407 | 679 | 10.6 | ||||||||||||
Business development and marketing
|
2,267 | 2,348 | (81 | ) | (3.4 | ) | ||||||||||
Data processing
|
3,178 | 2,477 | 701 | 28.3 | ||||||||||||
FDIC assessments
|
715 | 700 | 15 | 2.1 | ||||||||||||
Core deposit intangible amortization
|
1,209 | 1,111 | 98 | 8.8 | ||||||||||||
Other expense
|
2,782 | 3,773 | (991 | ) | (26.3 | ) | ||||||||||
Total noninterest expense
|
$ | 38,709 | $ | 36,431 | $ | 2,278 | 6.3 | % |
29 |
30 |
2014
|
2013
|
2012
|
2011
|
2010
|
||||||||||||||||||||||||||
Amount
|
% of
Total
|
Amount
|
% of
Total
|
Amount
|
% of
Total
|
Amount
|
% of
Total
|
Amount
|
% of
Total
|
|||||||||||||||||||||
Commercial & industrial
|
$
|
289,379
|
32.7
|
%
|
$
|
253,674
|
29.9
|
%
|
$
|
197,301
|
35.7
|
%
|
$
|
153,810
|
32.6
|
%
|
$
|
170,898
|
33.3
|
%
|
||||||||||
Owner-occupied CRE
|
182,574
|
20.7
|
187,476
|
22.1
|
106,888
|
19.3
|
110,094
|
23.3
|
120,943
|
23.5
|
||||||||||||||||||||
AG production
|
14,617
|
1.6
|
14,256
|
1.7
|
215
|
0.1
|
201
|
0.0
|
21
|
0.0
|
||||||||||||||||||||
AG real estate
|
42,754
|
4.8
|
37,057
|
4.4
|
11,354
|
2.1
|
1,085
|
0.2
|
2,179
|
0.5
|
||||||||||||||||||||
CRE investment
|
81,873
|
9.3
|
90,295
|
10.7
|
76,618
|
13.9
|
66,577
|
14.1
|
63,839
|
12.4
|
||||||||||||||||||||
Construction & land development
|
44,114
|
5.0
|
42,881
|
5.1
|
21,791
|
3.9
|
24,774
|
5.2
|
31,464
|
6.1
|
||||||||||||||||||||
Residential construction
|
11,333
|
1.3
|
12,535
|
1.5
|
7,957
|
1.4
|
9,363
|
2.0
|
8,893
|
1.7
|
||||||||||||||||||||
Residential first mortgage
|
158,683
|
18.0
|
154,403
|
18.2
|
85,588
|
15.5
|
56,392
|
11.9
|
56,533
|
11.0
|
||||||||||||||||||||
Residential junior mortgage
|
52,104
|
5.9
|
49,363
|
5.8
|
39,352
|
7.1
|
42,699
|
9.0
|
46,621
|
9.1
|
||||||||||||||||||||
Retail & other
|
5,910
|
0.7
|
5,418
|
0.6
|
5,537
|
1.0
|
7,494
|
1.7
|
12,370
|
2.4
|
||||||||||||||||||||
Total loans
|
$
|
883,341
|
100.0
|
%
|
$
|
847,358
|
100.0
|
%
|
$
|
552,601
|
100.0
|
%
|
$
|
472,489
|
100.0
|
%
|
$
|
513,761
|
100.0
|
%
|
31 |
Loan Maturity
|
||||||||||||||||
One Year
or Less
|
Over One
Year to Five Years |
Over
Five Years
|
Totals
|
|||||||||||||
Commercial & industrial
|
$ | 135,307 | $ | 146,330 | $ | 7,742 | $ | 289,379 | ||||||||
Owner-occupied CRE
|
34,226 | 127,699 | 20,649 | 182,574 | ||||||||||||
AG production
|
5,620 | 8,997 | - | 14,617 | ||||||||||||
AG real estate
|
11,908 | 27,817 | 3,029 | 42,754 | ||||||||||||
CRE investment
|
22,767 | 50,113 | 8,993 | 81,873 | ||||||||||||
Construction & land development
|
18,725 | 22,176 | 3,213 | 44,114 | ||||||||||||
Residential construction
|
11,053 | 280 | - | 11,333 | ||||||||||||
Residential first mortgage
|
16,115 | 33,676 | 108,892 | 158,683 | ||||||||||||
Residential junior mortgage
|
7,496 | 27,296 | 17,312 | 52,104 | ||||||||||||
Retail & other
|
2,701 | 3,209 | - | 5,910 | ||||||||||||
Total loans
|
$ | 265,918 | $ | 447,593 | $ | 169,830 | $ | 883,341 | ||||||||
Percent by maturity distribution
|
30 | % | 51 | % | 19 | % | 100 | % | ||||||||
Fixed rate
|
$ | 109,500 | $ | 345,366 | $ | 81,027 | $ | 535,893 | ||||||||
Floating rate
|
156,418 | 102,227 | 88,803 | 347,448 | ||||||||||||
Total
|
$ | 265,918 | $ | 447,593 | $ | 169,830 | $ | 883,341 |
32 |
33 |
2014
|
2013
|
2012
|
2011
|
2010
|
||||||||||||||||
Allowance for loan losses (ALLL):
|
||||||||||||||||||||
Beginning balance
|
$ | 9,232 | $ | 7,120 | $ | 5,899 | $ | 8,635 | $ | 6,232 | ||||||||||
Loans charged off:
|
||||||||||||||||||||
Commercial & industrial
|
1,923 | 574 | 295 | 2,553 | 1,217 | |||||||||||||||
Owner-occupied CRE
|
470 | 1,936 | 1,328 | 428 | 292 | |||||||||||||||
AG production
|
— | — | — | — | — | |||||||||||||||
AG real estate
|
— | — | — | — | — | |||||||||||||||
CRE investment
|
— | 992 | 305 | 181 | 53 | |||||||||||||||
Construction & land development
|
12 | 319 | 713 | 5,243 | 4,335 | |||||||||||||||
Residential construction
|
— | — | 396 | 42 | — | |||||||||||||||
Residential first mortgage
|
218 | 156 | 265 | 488 | 167 | |||||||||||||||
Residential junior mortgage
|
81 | 190 | 166 | 459 | 136 | |||||||||||||||
Retail & other
|
39 | 71 | 39 | 7 | 92 | |||||||||||||||
Total loans charged off
|
2,743 | 4,238 | 3,507 | 9,401 | 6,292 | |||||||||||||||
Recoveries of loans previously charged off:
|
||||||||||||||||||||
Commercial & industrial
|
55 | 40 | 36 | 23 | 116 | |||||||||||||||
Owner-occupied CRE
|
17 | 85 | 300 | 3 | 5 | |||||||||||||||
AG production
|
— | — | — | — | — | |||||||||||||||
AG real estate
|
— | — | — | — | — | |||||||||||||||
CRE investment
|
14 | — | 27 | — | 33 | |||||||||||||||
Construction & land development
|
— | 15 | 22 | 28 | — | |||||||||||||||
Residential construction
|
— | — | — | — | — | |||||||||||||||
Residential first mortgage
|
2 | 8 | 11 | 10 | 40 | |||||||||||||||
Residential junior mortgage
|
1 | 1 | 6 | 1 | — | |||||||||||||||
Retail & other
|
10 | 1 | 1 | — | 1 | |||||||||||||||
Total recoveries
|
99 | 150 | 403 | 65 | 195 | |||||||||||||||
Total net charge offs
|
2,644 | 4,088 | 3,104 | 9,336 | 6,097 | |||||||||||||||
Provision for loan losses
|
2,700 | 6,200 | 4,325 | 6,600 | 8,500 | |||||||||||||||
Ending balance of ALLL
|
$ | 9,288 | $ | 9,232 | $ | 7,120 | $ | 5,899 | $ | 8,635 | ||||||||||
Ratios:
|
||||||||||||||||||||
ALLL to total loans at December 31
|
1.05 | % | 1.09 | % | 1.29 | % | 1.25 | % | 1.68 | % | ||||||||||
ALLL to net charge offs for the year ended December 31
|
351.3 | % | 225.8 | % | 229.4 | % | 63.2 | % | 141.6 | % | ||||||||||
Net charge offs to average loans for the year ended December 31
|
0.31 | % | 0.54 | % | 0.60 | % | 1.85 | % | 1.22 | % |
34 |
2014
|
% of Loan
Type to
Total
Loans
|
2013
|
% of Loan
Type to
Total
Loans
|
2012
|
% of Loan
Type to
Total
Loans
|
2011
|
% of Loan
Type to
Total
Loans
|
2010*
|
% of Loan
Type to
Total
Loans
|
|||||||||||||||||
ALLL allocation
|
||||||||||||||||||||||||||
Commercial & industrial
|
$
|
3,191
|
32.7
|
%
|
$
|
1,798
|
29.9
|
%
|
$
|
1,969
|
35.7
|
%
|
$
|
1,965
|
32.6
|
%
|
$
|
4,572
|
33.3
|
%
|
||||||
Owner-occupied CRE*
|
1,230
|
20.7
|
766
|
22.1
|
1,069
|
19.3
|
347
|
23.3
|
556
|
23.5
|
||||||||||||||||
AG production
|
53
|
1.6
|
18
|
1.7
|
—
|
0.1
|
—
|
—
|
—
|
—
|
||||||||||||||||
AG real estate
|
226
|
4.8
|
59
|
4.4
|
—
|
2.1
|
—
|
0.2
|
—
|
0.5
|
||||||||||||||||
CRE investment
|
511
|
9.3
|
505
|
10.7
|
337
|
13.9
|
393
|
14.1
|
209
|
12.4
|
||||||||||||||||
Construction & land development
|
2,685
|
5.0
|
4,970
|
5.1
|
2,580
|
3.9
|
2,035
|
5.2
|
2,165
|
6.1
|
||||||||||||||||
Residential construction*
|
140
|
1.3
|
229
|
1.5
|
137
|
1.4
|
311
|
2.0
|
285
|
1.7
|
||||||||||||||||
Residential first mortgage
|
866
|
18.0
|
544
|
18.2
|
685
|
15.5
|
405
|
11.9
|
304
|
11.0
|
||||||||||||||||
Residential junior mortgage*
|
337
|
5.9
|
321
|
5.8
|
312
|
7.1
|
419
|
9.0
|
482
|
9.1
|
||||||||||||||||
Retail & other
|
49
|
0.7
|
22
|
0.6
|
31
|
1.0
|
24
|
1.7
|
62
|
2.4
|
||||||||||||||||
Total ALLL
|
$
|
9,288
|
100.0
|
%
|
$
|
9,232
|
100.0
|
%
|
$
|
7,120
|
100.0
|
%
|
$
|
5,899
|
100.0
|
%
|
$
|
8,635
|
100.0
|
%
|
||||||
ALLL category as a percent of total ALLL:
|
||||||||||||||||||||||||||
Commercial & industrial
|
34.4
|
%
|
19.5
|
%
|
27.7
|
%
|
33.3
|
%
|
53.0
|
%
|
||||||||||||||||
Owner-occupied CRE
|
13.2
|
8.3
|
15.0
|
5.9
|
6.4
|
|||||||||||||||||||||
AG production
|
0.6
|
0.2
|
—
|
—
|
—
|
|||||||||||||||||||||
AG real estate
|
2.4
|
0.6
|
—
|
—
|
—
|
|||||||||||||||||||||
CRE investment
|
5.5
|
5.5
|
4.7
|
6.6
|
2.4
|
|||||||||||||||||||||
Construction & land development
|
28.9
|
53.8
|
36.2
|
34.5
|
25.1
|
|||||||||||||||||||||
Residential construction
|
1.5
|
2.5
|
1.9
|
5.3
|
3.3
|
|||||||||||||||||||||
Residential first mortgage
|
9.3
|
5.9
|
9.6
|
6.9
|
3.5
|
|||||||||||||||||||||
Residential junior mortgage
|
3.6
|
3.5
|
4.4
|
7.1
|
5.6
|
|||||||||||||||||||||
Retail & other
|
0.6
|
0.2
|
0.5
|
0.4
|
0.7
|
|||||||||||||||||||||
Total ALLL
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
*
|
The allocation of the ALLL is calculated using the categories indicated in Table 9 starting in 2011. The amount
for 2010 was “recast” using these categories for purposes of comparability.
|
35 |
2014
|
2013
|
2012
|
2011
|
2010
|
||||||||||||||||
Nonaccrual loans:
|
||||||||||||||||||||
Commercial & industrial
|
$ | 171 | $ | 68 | $ | 784 | $ | 1,744 | $ | 3,715 | ||||||||||
Owner-occupied CRE
|
1,667 | 1,087 | 1,960 | 934 | 1,092 | |||||||||||||||
AG production
|
21 | 11 | — | — | — | |||||||||||||||
AG real estate
|
392 | 448 | — | — | — | |||||||||||||||
CRE investment
|
911 | 4,631 | — | 716 | 130 | |||||||||||||||
Construction & land development
|
934 | 1,265 | 2,560 | 3,367 | 3,331 | |||||||||||||||
Residential construction
|
— | — | — | 1,480 | 1,380 | |||||||||||||||
Residential first mortgage
|
1,155 | 2,365 | 1,580 | 1,129 | 595 | |||||||||||||||
Residential junior mortgage
|
141 | 262 | — | 105 | 55 | |||||||||||||||
Retail & other
|
— | 129 | 142 | 1 | 5 | |||||||||||||||
Total nonaccrual loans considered impaired
|
5,392 | 10,266 | 7,026 | 9,476 | 10,303 | |||||||||||||||
Accruing loans past due 90 days or more
|
— | — | — | — | 500 | |||||||||||||||
Total nonperforming loans
|
5,392 | 10,266 | 7,026 | 9,476 | 10,803 | |||||||||||||||
Commercial real estate owned
|
697 | 935 | 71 | 139 | 228 | |||||||||||||||
Construction & land development real estate owned
|
139 | 854 | 17 | 427 | 1,140 | |||||||||||||||
Residential real estate owned
|
630 | 198 | 105 | 75 | 75 | |||||||||||||||
Bank property real estate owned
|
500 | — | — | — | — | |||||||||||||||
OREO
|
1,966 | 1,987 | 193 | 641 | 1,443 | |||||||||||||||
Total nonperforming assets
|
$ | 7,358 | $ | 12,253 | $ | 7,219 | $ | 10,117 | $ | 12,246 | ||||||||||
Performing troubled debt restructurings
|
3,777 | 3,970 | — | — | — | |||||||||||||||
Ratios
|
||||||||||||||||||||
Nonperforming loans to total loans
|
0.6 | % | 1.2 | % | 1.3 | % | 2.0 | % | 2.1 | % | ||||||||||
Nonperforming assets to total loans plus OREO
|
0.8 | % | 1.4 | % | 1.3 | % | 2.1 | % | 2.4 | % | ||||||||||
Nonperforming assets to total assets
|
0.61 | % | 1.02 | % | 0.97 | % | 1.49 | % | 1.81 | % | ||||||||||
ALLL to nonperforming loans
|
172.3 | % | 89.9 | % | 101.3 | % | 62.3 | % | 79.9 | % | ||||||||||
ALLL to total loans
|
1.05 | % | 1.09 | % | 1.29 | % | 1.25 | % | 1.68 | % |
2014
|
2013
|
2012
|
||||||||||
Interest income in accordance with original terms
|
$ | 654 | $ | 1,062 | $ | 1,008 | ||||||
Interest income recognized
|
(667 | ) | (699 | ) | (236 | ) | ||||||
Reduction (increase) in interest income
|
$ | (13 | ) | $ | 363 | $ | 772 |
36 |
2014
|
2013
|
|||||||||||||||||||||||
Amortized
Cost
|
Fair
Value
|
%
of
Total
|
Amortized
Cost
|
Fair
Value
|
%
of
Total
|
|||||||||||||||||||
U.S. Government sponsored enterprises
|
$ | 1,025 | $ | 1,039 | 1 | % | $ | 2,062 | $ | 2,057 | 2 | % | ||||||||||||
State, county and municipals
|
102,472 | 102,776 | 61 | % | 54,594 | 55,039 | 43 | % | ||||||||||||||||
Mortgage-backed securities
|
61,497 | 61,677 | 37 | % | 68,642 | 67,879 | 53 | % | ||||||||||||||||
Corporate debt securities
|
220 | 220 | - | % | 220 | 220 | - | % | ||||||||||||||||
Equity securities
|
1,571 | 2,763 | 1 | % | 905 | 2,320 | 2 | % | ||||||||||||||||
Total securities AFS
|
$ | 166,785 | $ | 168,475 | 100 | % | $ | 126,423 | $ | 127,515 | 100 | % |
Within
One Year
|
After One
but Within
Five Years
|
After Five
but Within
Ten Years
|
After
Ten Years
|
Mortgage-
related
and Equity
Securities
|
Total
Amortized
Cost
|
Total
Fair
Value
|
||||||||||||||||||||||||||||||||||||||||
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
||||||||||||||||||||||||||||||||||
U.S. Government sponsored enterprises
|
$ | 502 | 2.8 | % | $ | 145 | 1.5 | % | $ | 378 | 2.0 | % | — | — | — | — | % | $ | 1,025 | 2.3 | % | $ | 1,039 | |||||||||||||||||||||||
State and county municipals
|
$ | 4,512 | 2.8 | % | $ | 92,371 | 2.5 | % | $ | 5,025 | 3.2 | % | $ | 564 | 4.4 | % | $ | — | — | % | $ | 102,472 | 2.6 | % | $ | 102,776 | ||||||||||||||||||||
Mortgage-backed securities
|
— | — | — | — | — | — | — | — | 61,497 | 3.3 | % | $ | 61,497 | 3.3 | % | $ | 61,677 | |||||||||||||||||||||||||||||
Corporate debt securities
|
— | — | — | — | — | — | $ | 220 | 2.0 | % | — | — | $ | 220 | 2.0 | % | $ | 220 | ||||||||||||||||||||||||||||
Equity securities
|
— | — | — | — | — | — | — | — | 1,571 | 6.2 | % | $ | 1,571 | 6.2 | % | $ | 2,763 | |||||||||||||||||||||||||||||
Total amortized cost
|
$ | 5,014 | 2.8 | % | $ | 92,516 | 2.5 | % | $ | 5,403 | 3.1 | % | $ | 784 | 3.7 | % | $ | 63,068 | 3.4 | % | $ | 166,785 | 2.9 | % | $ | 168,475 | ||||||||||||||||||||
Total fair value and carrying value
|
$
|
5,038
|
$
|
92,771
|
$
|
5,430
|
$
|
796
|
$
|
64,440
|
$
|
168,475
|
(1)
|
The yield on tax-exempt investment securities is computed on a tax-equivalent basis using a federal tax rate of 34% adjusted for the disallowance of interest expense.
|
37 |
2014
|
2013
|
|||||||||||||||
Amount |
% of
Total
|
|
Amount
|
% of
Total
|
|
|||||||||||
Demand
|
$ | 203,502 | 19.2 | % | $ | 171,321 | 16.6 |
%
|
||||||||
Money market and NOW accounts
|
494,945 | 46.7 | % | 492,499 | 47.6 |
%
|
||||||||||
Savings
|
120,258 | 11.3 | % | 97,601 | 9.4 |
%
|
||||||||||
Time
|
241,198 | 22.8 | % | 273,413 | 26.4 |
%
|
||||||||||
Total
|
$ | 1,059,903 | 100.0 | % | $ | 1,034,834 | 100.0 |
%
|
2014
|
2013
|
|||||||||||||||
Amount
|
% of
Total
|
Amount
|
% of
Total
|
|||||||||||||
Demand
|
$ | 180,122 | 17.5 | % | $ | 138,175 | 16.7 | % | ||||||||
Money market and NOW accounts
|
472,814 | 46.0 | % | 377,290 | 45.4 | % | ||||||||||
Savings
|
110,969 | 10.8 | % | 79,164 | 9.5 | % | ||||||||||
Time
|
264,431 | 25.7 | % | 236,255 | 28.4 | % | ||||||||||
Total
|
$ | 1,028,336 | 100.0 | % | $ | 830,884 | 100.0 | % |
2014
|
2013
|
|||||||
3 months or less
|
$ | 11,134 | $ | 19,932 | ||||
Over 3 months through 6 months
|
7,632 | 11,825 | ||||||
Over 6 months through 12 months
|
15,783 | 23,739 | ||||||
Over 12 months
|
41,855 | 34,960 | ||||||
Total
|
$ | 76,404 | $ | 90,456 |
38 |
2014
|
2013
|
|||||||
Commitments to extend credit — Fixed and variable rate
|
$ | 269,648 | $ | 234,930 | ||||
Financial letters of credit — fixed rate
|
2,996 | 2,493 | ||||||
Standby letters of credit — fixed rate
|
3,629 | 3,878 |
Maturity by Years
|
||||||||||||||||||||
Total
|
1 or less | 1-3 | 3-5 |
Over 5
|
||||||||||||||||
Junior subordinated debentures
|
$
|
12,328
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
12,328
|
||||||||||
Joint venture note
|
9,675
|
263
|
9,412
|
—
|
—
|
|||||||||||||||
FHLB borrowings
|
11,500
|
5,500
|
5,000
|
1,000
|
—
|
|||||||||||||||
Total long-term borrowing obligations
|
$
|
33,503
|
$
|
5,763
|
$
|
14,412
|
$
|
1,000
|
$
|
12,328
|
39 |
40 |
41 |
42 |
2014 Quarter Ended
|
||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
|||||||||||||
Interest income
|
$ | 12,264 | $ | 12,623 | $ | 12,329 | $ | 11,733 | ||||||||
Interest expense
|
1,751 | 1,730 | 1,833 | 1,753 | ||||||||||||
Net interest income
|
10,513 | 10,893 | 10,496 | 9,980 | ||||||||||||
Provision for loan losses
|
675 | 675 | 675 | 675 | ||||||||||||
Noninterest income
|
3,900 | 3,645 | 2,880 | 3,760 | ||||||||||||
Noninterest expense
|
10,114 | 9,523 | 9,484 | 9,588 | ||||||||||||
Net income
|
2,416 | 2,765 | 2,554 | 2,214 | ||||||||||||
Net income available to common shareholders
|
2,355 | 2,704 | 2,493 | 2,153 | ||||||||||||
Basic earnings per common share
|
0.58 | 0.66 | 0.59 | 0.51 | ||||||||||||
Diluted earnings per common share
|
0.55 | 0.63 | 0.58 | 0.50 | ||||||||||||
2013 Quarter Ended
|
||||||||||||||||
December 31,
|
September 30,
|
June 30,
|
March 31,
|
|||||||||||||
Interest income
|
$ | 12,240 | $ | 13,437 | $ | 10,358 | $ | 7,161 | ||||||||
Interest expense
|
1,709 | 1,634 | 1,540 | 1,409 | ||||||||||||
Net interest income
|
10,531 | 11,803 | 8,818 | 5,752 | ||||||||||||
Provision for loan losses
|
2,275 | 1,975 | 975 | 975 | ||||||||||||
Noninterest income
|
3,472 | 5,742 | 13,766 | 2,756 | ||||||||||||
Noninterest expense
|
10,281 | 10,224 | 9,586 | 6,340 | ||||||||||||
Net income
|
982 | 2,947 | 11,457 | 755 | ||||||||||||
Net income available to common shareholders
|
921 | 2,642 | 11,152 | 450 | ||||||||||||
Basic earnings per common share
|
0.22 | 0.62 | 2.79 | 0.13 | ||||||||||||
Diluted earnings per common share
|
0.22 | 0.62 | 2.78 | 0.13 |
43 |
44 |
45 |
ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
46 |
(In thousands, except share and per share data)
|
2014
|
2013
|
||||||
Assets
|
||||||||
Cash and due from banks
|
$ | 23,975 | $ | 26,556 | ||||
Interest-earning deposits
|
43,169 | 119,364 | ||||||
Federal funds sold
|
1,564 | 1,058 | ||||||
Cash and cash equivalents
|
68,708 | 146,978 | ||||||
Certificates of deposit in other banks
|
10,385 | 1,960 | ||||||
Securities available for sale (“AFS”)
|
168,475 | 127,515 | ||||||
Other investments
|
8,065 | 7,982 | ||||||
Loans held for sale
|
7,272 | 1,486 | ||||||
Loans
|
883,341 | 847,358 | ||||||
Allowance for loan losses
|
(9,288 | ) | (9,232 | ) | ||||
Loans, net
|
874,053 | 838,126 | ||||||
Premises and equipment, net
|
31,924 | 29,845 | ||||||
Bank owned life insurance
|
27,479 | 23,796 | ||||||
Accrued interest receivable and other assets
|
18,924 | 21,115 | ||||||
Total assets
|
$ | 1,215,285 | $ | 1,198,803 | ||||
Liabilities and Stockholders’ Equity
|
||||||||
Liabilities:
|
||||||||
Demand
|
$ | 203,502 | $ | 171,321 | ||||
Money market and NOW accounts
|
494,945 | 492,499 | ||||||
Savings
|
120,258 | 97,601 | ||||||
Time
|
241,198 | 273,413 | ||||||
Total deposits
|
1,059,903 | 1,034,834 | ||||||
Short-term borrowings
|
- | 7,116 | ||||||
Notes payable
|
21,175 | 32,422 | ||||||
Junior subordinated debentures
|
12,328 | 12,128 | ||||||
Accrued interest payable and other liabilities
|
10,812 | 7,424 | ||||||
Total liabilities
|
1,104,218 | 1,093,924 | ||||||
Stockholders’ Equity:
|
||||||||
Preferred equity
|
24,400 | 24,400 | ||||||
Common stock
|
41 | 42 | ||||||
Additional paid-in capital
|
45,693 | 49,616 | ||||||
Retained earnings
|
39,843 | 30,138 | ||||||
Accumulated other comprehensive income
|
1,031 | 666 | ||||||
Total Nicolet Bankshares Inc. stockholders’ equity
|
111,008 | 104,862 | ||||||
Noncontrolling interest
|
59 | 17 | ||||||
Total stockholders’ equity and noncontrolling interest
|
111,067 | 104,879 | ||||||
Total liabilities, noncontrolling interest and stockholders’ equity
|
$ | 1,215,285 | $ | 1,198,803 | ||||
Preferred shares authorized (no par value)
|
10,000,000 | 10,000,000 | ||||||
Preferred shares issued and outstanding
|
24,400 | 24,400 | ||||||
Common shares authorized (par value $0.01 per share)
|
30,000,000 | 30,000,000 | ||||||
Common shares outstanding
|
4,058,208 | 4,241,044 | ||||||
Common shares issued
|
4,124,439 | 4,303,407 |
47 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Income
Years Ended December 31, 2014 and 2013
|
(In thousands, except share and per share data)
|
2014
|
2013
|
||||||
Interest income:
|
||||||||
Loans, including loan fees
|
$ | 46,081 | $ | 41,000 | ||||
Investment securities:
|
||||||||
Taxable
|
1,606 | 1,107 | ||||||
Non-taxable
|
793 | 745 | ||||||
Other interest income
|
469 | 344 | ||||||
Total interest income
|
48,949 | 43,196 | ||||||
Interest expense:
|
||||||||
Money market and NOW accounts
|
2,275 | 2,065 | ||||||
Savings and time deposits
|
3,067 | 2,328 | ||||||
Short-term borrowings
|
8 | 25 | ||||||
Junior subordinated debentures
|
875 | 730 | ||||||
Notes payable
|
842 | 1,144 | ||||||
Total interest expense
|
7,067 | 6,292 | ||||||
Net interest income
|
41,882 | 36,904 | ||||||
Provision for loan losses
|
2,700 | 6,200 | ||||||
Net interest income after provision for loan losses
|
39,182 | 30,704 | ||||||
Noninterest income:
|
||||||||
Service charges on deposit accounts
|
2,128 | 1,793 | ||||||
Trust services fee income
|
4,569 | 4,028 | ||||||
Mortgage income
|
1,926 | 2,336 | ||||||
Brokerage fee income
|
631 | 477 | ||||||
Gain on sale or writedown of assets, net
|
539 | 1,669 | ||||||
Bank owned life insurance
|
933 | 825 | ||||||
Rent income
|
1,239 | 1,036 | ||||||
Investment advisory fees
|
440 | 348 | ||||||
Bargain purchase gain
|
- | 11,915 | ||||||
Other income
|
1,780 | 1,309 | ||||||
Total noninterest income
|
14,185 | 25,736 | ||||||
Noninterest expense:
|
||||||||
Salaries and employee benefits
|
21,472 | 19,615 | ||||||
Occupancy, equipment and office
|
7,086 | 6,407 | ||||||
Business development and marketing
|
2,267 | 2,348 | ||||||
Data processing
|
3,178 | 2,477 | ||||||
FDIC assessments
|
715 | 700 | ||||||
Core deposit intangible amortization
|
1,209 | 1,111 | ||||||
Other expense
|
2,782 | 3,773 | ||||||
Total noninterest expense
|
38,709 | 36,431 | ||||||
Income before income tax expense
|
14,658 | 20,009 | ||||||
Income tax expense
|
4,607 | 3,837 | ||||||
Net income
|
10,051 | 16,172 | ||||||
Less: Net income attributable to noncontrolling interest
|
102 | 31 | ||||||
Net income attributable to Nicolet Bankshares, Inc.
|
9,949 | 16,141 | ||||||
Less: Preferred stock dividends and discount accretion
|
244 | 976 | ||||||
Net income available to common shareholders
|
$ | 9,705 | $ | 15,165 | ||||
Basic earnings per common share
|
$ | 2.33 | $ | 3.81 | ||||
Diluted earnings per common share
|
$ | 2.25 | $ | 3.80 | ||||
Weighted average common shares outstanding:
|
||||||||
Basic
|
4,165,254 | 3,976,845 | ||||||
Diluted
|
4,311,347 | 3,988,119 |
48 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
Years Ended December 31, 2014 and 2013
|
(In thousands)
|
2014
|
2013
|
||||||
Net income
|
$ | 10,051 | $ | 16,172 | ||||
Other comprehensive income (loss), net of tax:
|
||||||||
Unrealized gains (losses) on securities AFS:
|
||||||||
Net unrealized holding gains (losses) arising during the period
|
939 | (1,158 | ) | |||||
Reclassification adjustment for net gains included in income
|
(341 | ) | (509 | ) | ||||
Income tax benefit (expense)
|
(233 | ) | 650 | |||||
Total other comprehensive income (loss)
|
365 | (1,017 | ) | |||||
Comprehensive income
|
$ | 10,416 | $ | 15,155 |
49 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders’ Equity
Years Ended December 31, 2014 and 2013
|
Nicolet Bankshares, Inc. Stockholders’ Equity
|
||||||||||||||||||||||||||||
(In thousands)
|
Preferred Equity
|
Common Stock
|
Additional Paid-In Capital
|
Retained Earnings
|
Accumulated Other Comprehensive Income
(“AOCI”)
|
Noncontrolling Interest
|
Total
|
|||||||||||||||||||||
Balance, December 31, 2012
|
$ | 24,400 | $ | 34 | $ | 36,243 | $ | 14,973 | $ | 1,683 | $ | 45 | $ | 77,378 | ||||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||
Net income
|
- | - | - | 16,141 | - | 31 | 16,172 | |||||||||||||||||||||
Other comprehensive loss
|
- | - | - | - | (1,017 | ) | - | (1,017 | ) | |||||||||||||||||||
Stock compensation expense
|
- | - | 709 | - | - | - | 709 | |||||||||||||||||||||
Exercise of stock options, including income tax benefit of $0
|
- | - | 306 | - | - | - | 306 | |||||||||||||||||||||
Issuance of common stock
|
- | 2 | 3,136 | - | - | - | 3,138 | |||||||||||||||||||||
Issuance of common stock in acquisition, net of capitalized issuance costs of $401
|
- | 6 | 9,314 | - | - | - | 9,320 | |||||||||||||||||||||
Purchase and retirement of common stock
|
- | - | (92 | ) | - | - | - | (92 | ) | |||||||||||||||||||
Preferred stock dividends
|
- | - | - | (976 | ) | - | - | (976 | ) | |||||||||||||||||||
Repayment from noncontrolling interest
|
- | - | - | - | - | (59 | ) | (59 | ) | |||||||||||||||||||
Balance, December 31, 2013
|
$ | 24,400 | $ | 42 | $ | 49,616 | $ | 30,138 | $ | 666 | $ | 17 | $ | 104,879 | ||||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||||||
Net income
|
- | - | - | 9,949 | - | 102 | 10,051 | |||||||||||||||||||||
Other comprehensive income
|
- | - | - | - | 365 | - | 365 | |||||||||||||||||||||
Stock compensation expense
|
- | - | 959 | - | - | - | 959 | |||||||||||||||||||||
Exercise of stock options, including income tax benefit of $42
|
- | - | 633 | - | - | - | 633 | |||||||||||||||||||||
Issuance of common stock
|
- | - | 254 | - | - | - | 254 | |||||||||||||||||||||
Purchase and retirement of common stock
|
- | (1 | ) | (5,769 | ) | - | - | - | (5,770 | ) | ||||||||||||||||||
Preferred stock dividends
|
- | - | - | (244 | ) | - | - | (244 | ) | |||||||||||||||||||
Repayment from noncontrolling interest
|
- | - | - | - | - | (60 | ) | (60 | ) | |||||||||||||||||||
Balance, December 31, 2014
|
$ | 24,400 | $ | 41 | $ | 45,693 | $ | 39,843 | $ | 1,031 | $ | 59 | $ | 111,067 |
50 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
Years Ended December 31, 2014 and 2013
|
(In thousands)
|
2014
|
2013
|
||||||
Cash Flows From Operating Activities:
|
||||||||
Net income
|
$ | 10,051 | $ | 16,172 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation, amortization and accretion
|
3,848 | 3,411 | ||||||
Provision for loan losses
|
2,700 | 6,200 | ||||||
Provision for deferred taxes
|
68 | 2,601 | ||||||
Increase in cash surrender value of life insurance
|
(933 | ) | (825 | ) | ||||
Stock compensation expense
|
959 | 709 | ||||||
Gain on sale or writedown of assets, net
|
(539 | ) | (1,669 | ) | ||||
Gain on sale of loans held for sale, net
|
(1,926 | ) | (2,336 | ) | ||||
Proceeds from sale of loans held for sale
|
87,912 | 141,046 | ||||||
Origination of loans held for sale
|
(91,772 | ) | (132,873 | ) | ||||
Bargain purchase gain
|
- | (11,915 | ) | |||||
Net change in:
|
||||||||
Accrued interest receivable and other assets
|
528 | 1,105 | ||||||
Accrued interest payable and other liabilities
|
144 | (1,446 | ) | |||||
Net cash provided by operating activities
|
11,040 | 20,180 | ||||||
Cash Flows From Investing Activities:
|
||||||||
Net increase in certificates of deposit in other banks
|
(8,425 | ) | - | |||||
Purchases of securities AFS
|
(60,046 | ) | (13,600 | ) | ||||
Proceeds from sales of securities AFS
|
4,821 | 46,389 | ||||||
Proceeds from calls and maturities of securities AFS
|
16,988 | 21,788 | ||||||
Net increase in loans
|
(39,699 | ) | (16,932 | ) | ||||
Purchases of other investments
|
(83 | ) | (797 | ) | ||||
Purchases of premises and equipment
|
(5,765 | ) | (3,032 | ) | ||||
Proceeds from sales of premises and equipment
|
10 | 19 | ||||||
Proceeds from sales of other real estate and other assets
|
3,990 | 4,939 | ||||||
Purchase of bank owned life insurance
|
(2,750 | ) | - | |||||
Net cash received in business combinations
|
- | 37,622 | ||||||
Net cash provided (used) by investing activities
|
(90,959 | ) | 76,396 | |||||
Cash Flows From Financing Activities:
|
||||||||
Net increase in deposits
|
25,199 | 31,062 | ||||||
Net decrease in short-term borrowings
|
(7,116 | ) | (23,024 | ) | ||||
Repayments of notes payable
|
(11,247 | ) | (46,311 | ) | ||||
Proceeds from notes payable
|
- | 5,000 | ||||||
Stock issuance costs, capitalized
|
- | (401 | ) | |||||
Purchase and retirement of common stock
|
(5,770 | ) | (92 | ) | ||||
Proceeds from issuance of common stock, net
|
254 | 3,138 | ||||||
Proceeds from exercise of common stock options
|
633 | 306 | ||||||
Noncontrolling interest in joint venture
|
(60 | ) | (59 | ) | ||||
Cash dividends paid on preferred stock
|
(244 | ) | (1,220 | ) | ||||
Net cash provided (used) by financing activities
|
1,649 | (31,601 | ) | |||||
Net increase (decrease) in cash and cash equivalents
|
(78,270 | ) | 64,975 | |||||
Cash and cash equivalents:
|
||||||||
Beginning
|
146,978 | $ | 82,003 | |||||
Ending
|
$ | 68,708 | $ | 146,978 |
51 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows - continued
Years Ended December 31, 2014 and 2013
|
2014
|
2013
|
|||||||
Supplemental Disclosures of Cash Flow Information:
|
||||||||
Cash paid for interest
|
$ | 7,324 | $ | 6,677 | ||||
Cash paid for taxes
|
3,535 | 2,364 | ||||||
Transfer of loans and bank premises to OREO
|
3,127 | 3,280 | ||||||
Acquisitions:
|
||||||||
Fair value of assets acquired
|
- | 483,446 | ||||||
Fair value of liabilities assumed
|
- | 462,269 | ||||||
Net assets acquired
|
- | 21,177 | ||||||
Common stock issued in acquisition
|
- | 9,721 |
52 |
53 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
|
54 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
|
55 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
|
56 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
|
57 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
|
Building and improvements | 25 – 39 years | ||
Leasehold improvements | 5 – 15 years | ||
Furniture and equipment | 3 – 10 years |
58 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
|
2014
|
||||
Dividend yield
|
0 %
|
|||
Expected volatility
|
25 %
|
|||
Risk-free interest rate
|
1.97%
|
|||
Expected average life
|
7 years
|
|||
Weighted average per share fair value of options
|
$7.42
|
59 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
|
Years ended December 31,
|
||||||||
(in thousands, except per share data)
|
2014
|
2013
|
||||||
Net income, net of noncontrolling interest
|
$ | 9,949 | $ | 16,141 | ||||
Less preferred stock dividends
|
244 | 976 | ||||||
Net income available to common shareholders
|
$ | 9,705 | $ | 15,165 | ||||
Weighted average common shares outstanding
|
4,165 | 3,977 | ||||||
Effect of dilutive stock instruments
|
146 | 11 | ||||||
Diluted weighted average common shares outstanding
|
4,311 | 3,988 | ||||||
Basic earnings per common share
|
$ | 2.33 | $ | 3.81 | ||||
Diluted earnings per common share
|
$ | 2.25 | $ | 3.80 |
60 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
|
61 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
|
Year Ended December 31, 2013
|
||||
(in thousands)
|
||||
Total revenues, net of interest expense
|
$ | 69,245 | ||
Net income
|
14,241 |
62 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 3. SECURITIES AVAILABLE FOR SALE |
December 31, 2014
|
||||||||||||||||
(in thousands)
|
Amortized
Cost
|
Gross
Unrealized Gains
|
Gross
Unrealized Losses
|
Fair
Value
|
||||||||||||
U.S. government sponsored enterprises
|
$ | 1,025 | $ | 14 | $ | - | $ | 1,039 | ||||||||
State, county and municipals
|
102,472 | 778 | 474 | 102,776 | ||||||||||||
Mortgage-backed securities
|
61,497 | 639 | 459 | 61,677 | ||||||||||||
Corporate debt securities
|
220 | - | - | 220 | ||||||||||||
Equity securities
|
1,571 | 1,192 | - | 2,763 | ||||||||||||
$ | 166,785 | $ | 2,623 | $ | 933 | $ | 168,475 |
December 31, 2013
|
||||||||||||||||
(in thousands)
|
Amortized
Cost
|
Gross
Unrealized Gains
|
Gross
Unrealized Losses
|
Fair
Value
|
||||||||||||
U.S. government sponsored enterprises
|
$ | 2,062 | $ | 3 | $ | 8 | $ | 2,057 | ||||||||
State, county and municipals
|
54,594 | 1,058 | 613 | 55,039 | ||||||||||||
Mortgage-backed securities
|
68,642 | 585 | 1,348 | 67,879 | ||||||||||||
Corporate debt securities
|
220 | - | - | 220 | ||||||||||||
Equity securities
|
905 | 1,415 | - | 2,320 | ||||||||||||
$ | 126,423 | $ | 3,061 | $ | 1,969 | $ | 127,515 |
December 31, 2014 | ||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
(in thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
State, county and municipals
|
$ | 48,531 | $ | 288 | $ | 10,338 | $ | 186 | $ | 58,869 | $ | 474 | ||||||||||||
Mortgage-backed securities
|
5,944 | 20 | 19,351 | 439 | 25,295 | 459 | ||||||||||||||||||
$ | 54,475 | $ | 308 | $ | 29,689 | $ | 625 | $ | 84,164 | $ | 933 | |||||||||||||
December 31, 2013 | ||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
(in thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
U.S. government sponsored enterprises
|
$ | 511 | $ | 8 | $ | - | $ | - | $ | 511 | $ | 8 | ||||||||||||
State, county and municipals
|
17,697 | 613 | - | - | 17,697 | 613 | ||||||||||||||||||
Mortgage-backed securities
|
36,687 | 1,240 | 2,920 | 108 | 39,607 | 1,348 | ||||||||||||||||||
$ | 54,895 | $ | 1,861 | $ | 2,920 | $ | 108 | $ | 57,815 | $ | 1,969 |
63 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 3. SECURITIES AVAILABLE FOR SALE (CONTINUED) |
December 31, 2014
|
||||||||
(in thousands)
|
Amortized Cost
|
Fair Value
|
||||||
Due in less than one year
|
$ | 5,014 | $ | 5,038 | ||||
Due in one year through five years
|
92,516 | 92,771 | ||||||
Due after five years through ten years
|
5,403 | 5,430 | ||||||
Due after ten years
|
784 | 796 | ||||||
103,717 | 104,035 | |||||||
Mortgage-backed securities
|
61,497 | 61,677 | ||||||
Equity securities
|
1,571 | 2,763 | ||||||
Securities AFS
|
$ | 166,785 | $ | 168,475 |
2014
|
2013 | |||||||||||||||
(in thousands)
|
Amount
|
% of Total
|
Amount
|
% of Total
|
||||||||||||
Commercial & industrial
|
$ | 289,379 | 32.7 | % | $ | 253,674 | 29.9 | % | ||||||||
Owner-occupied commercial real estate (“CRE”)
|
182,574 | 20.7 | 187,476 | 22.1 | ||||||||||||
Agricultural (“AG”) production
|
14,617 | 1.6 | 14,256 | 1.7 | ||||||||||||
AG real estate
|
42,754 | 4.8 | 37,057 | 4.4 | ||||||||||||
CRE investment
|
81,873 | 9.3 | 90,295 | 10.7 | ||||||||||||
Construction & land development
|
44,114 | 5.0 | 42,881 | 5.1 | ||||||||||||
Residential construction
|
11,333 | 1.3 | 12,535 | 1.5 | ||||||||||||
Residential first mortgage
|
158,683 | 18.0 | 154,403 | 18.2 | ||||||||||||
Residential junior mortgage
|
52,104 | 5.9 | 49,363 | 5.8 | ||||||||||||
Retail & other
|
5,910 | 0.7 | 5,418 | 0.6 | ||||||||||||
Loans
|
883,341 | 100.0 | % | 847,358 | 100.0 | % | ||||||||||
Less ALLL
|
9,288 | 9,232 | ||||||||||||||
Loans, net
|
$ | 874,053 | $ | 838,126 | ||||||||||||
ALLL to loans
|
1.05 | % | 1.09 | % |
64 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) |
2014
|
2013 | |||||||||||||||||||||||||||||||
(in thousands)
|
Originated
Amount |
% of
Total |
Acquired
Amount |
% of Total
|
Originated
Amount |
% of
Total |
Acquired
Amount |
% of
Total |
||||||||||||||||||||||||
Commercial & industrial
|
$ | 268,654 | 38.3 | % | $ | 20,725 | 11.4 | % | $ | 227,572 | 36.5 | % | $ | 26,102 | 11.6 | % | ||||||||||||||||
Owner-occupied CRE
|
140,203 | 20.0 | 42,371 | 23.3 | 127,759 | 20.5 | 59,717 | 26.6 | ||||||||||||||||||||||||
AG production
|
5,580 | 0.8 | 9,037 | 5.0 | 3,230 | 0.5 | 11,026 | 4.9 | ||||||||||||||||||||||||
AG real estate
|
20,060 | 2.8 | 22,694 | 12.5 | 13,596 | 2.2 | 23,461 | 10.5 | ||||||||||||||||||||||||
CRE investment
|
53,339 | 7.6 | 28,534 | 15.7 | 60,390 | 9.7 | 29,905 | 13.3 | ||||||||||||||||||||||||
Construction & land development
|
33,865 | 4.8 | 10,249 | 5.6 | 30,277 | 4.9 | 12,604 | 5.6 | ||||||||||||||||||||||||
Residential construction
|
11,333 | 1.6 | - | - | 12,475 | 2.0 | 60 | 0.1 | ||||||||||||||||||||||||
Residential first mortgage
|
119,866 | 17.1 | 38,817 | 21.4 | 104,180 | 16.7 | 50,223 | 22.4 | ||||||||||||||||||||||||
Residential junior mortgage
|
43,411 | 6.2 | 8,693 | 4.8 | 39,207 | 6.3 | 10,156 | 4.5 | ||||||||||||||||||||||||
Retail & other
|
5,395 | 0.8 | 515 | 0.3 | 4,192 | 0.7 | 1,226 | 0.5 | ||||||||||||||||||||||||
Loans
|
701,706 | 100.0 | % | 181,635 | 100.0 | % | 622,878 | 100.0 | % | 224,480 | 100.0 | % | ||||||||||||||||||||
Less ALLL
|
9,288 | - | 9,232 | - | ||||||||||||||||||||||||||||
Loans, net
|
692,418 | 181,635 | 613,646 | 224,480 | ||||||||||||||||||||||||||||
ALLL to loans
|
1.32 | % | - | % | 1.48 | % | - | % |
65 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) |
(in thousands)
|
||||||||
ALLL:
|
2014
|
2013
|
||||||
Beginning balance
|
$ | 9,232 | $ | 7,120 | ||||
Provision
|
2,700 | 6,200 | ||||||
Charge-offs
|
(2,743 | ) | (4,238 | ) | ||||
Recoveries
|
99 | 150 | ||||||
Net charge-offs
|
(2,644 | ) | (4,088 | ) | ||||
Ending balance
|
$ | 9,288 | $ | 9,232 |
TOTAL – 2014 | ||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
Commercial
& industrial |
Owner-
occupied CRE |
AG production
|
AG real
estate |
CRE
investment |
Construction
& land development |
Residential
construction |
Residential first
mortgage |
Residential
junior mortgage |
Retail &
other |
Total
|
|||||||||||||||||||||||||||||||||
ALLL: | ||||||||||||||||||||||||||||||||||||||||||||
Beginning
balance
|
$ | 1,798 | $ | 766 | $ | 18 | $ | 59 | $ | 505 | $ | 4,970 | $ | 229 | $ | 544 | $ | 321 | $ | 22 | $ | 9,232 | ||||||||||||||||||||||
Provision
|
3,261 | 917 | 35 | 167 | (8 | ) | (2,273 | ) | (89 | ) | 538 | 96 | 56 | 2,700 | ||||||||||||||||||||||||||||||
Charge-offs
|
(1,923 | ) | (470 | ) | - | - | - | (12 | ) | - | (218 | ) | (81 | ) | (39 | ) | (2,743 | ) | ||||||||||||||||||||||||||
Recoveries
|
55 | 17 | - | - | 14 | - | - | 2 | 1 | 10 | 99 | |||||||||||||||||||||||||||||||||
Net charge-offs
|
(1,868 | ) | (453 | ) | - | - | 14 | (12 | ) | - | (216 | ) | (80 | ) | (29 | ) | (2,644 | ) | ||||||||||||||||||||||||||
Ending balance
|
$ | 3,191 | $ | 1,230 | $ | 53 | $ | 226 | $ | 511 | $ | 2,685 | $ | 140 | $ | 866 | $ | 337 | $ | 49 | $ | 9,288 | ||||||||||||||||||||||
As percent of
ALLL
|
34.4 | % | 13.2 | % | 0.6 | % | 2.4 | % | 5.5 | % | 28.9 | % | 1.5 | % | 9.3 | % | 3.6 | % | 0.6 | % | 100.0 | % | ||||||||||||||||||||||
ALLL:
Individually
evaluated
|
$ | 30 | $ | - | $ | - | $ | - | $ | - | $ | 358 | $ | - | $ | - | $ | - | $ | - | $ | 388 | ||||||||||||||||||||||
Collectively
evaluated
|
3,161 | 1,230 | 53 | 226 | 511 | 2,327 | 140 | 866 | 337 | 49 | 8,900 | |||||||||||||||||||||||||||||||||
Ending balance
|
$ | 3,191 | $ | 1,230 | $ | 53 | $ | 226 | $ | 511 | $ | 2,685 | $ | 140 | $ | 866 | $ | 337 | $ | 49 | $ | 9,288 | ||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||
Individually
evaluated
|
$ | 35 | $ | 1,724 | $ | 60 | $ | 392 | $ | 1,219 | $ | 4,098 | $ | - | $ | 985 | $ | 153 | $ | - | $ | 8,666 | ||||||||||||||||||||||
Collectively
evaluated
|
289,344 | 180,850 | 14,557 | 42,362 | 80,654 | 40,016 | 11,333 | 157,698 | 51,951 | 5,910 | 874,675 | |||||||||||||||||||||||||||||||||
Total loans
|
$ | 289,379 | $ | 182,574 | $ | 14,617 | $ | 42,754 | $ | 81,873 | $ | 44,114 | $ | 11,333 | $ | 158,683 | $ | 52,104 | $ | 5,910 | $ | 883,341 | ||||||||||||||||||||||
Less ALLL
|
$ | 3,191 | $ | 1,230 | $ | 53 | $ | 226 | $ | 511 | $ | 2,685 | $ | 140 | $ | 866 | $ | 337 | $ | 49 | $ | 9,288 | ||||||||||||||||||||||
Net loans
|
$ | 286,188 | $ | 181,344 | $ | 14,564 | $ | 42,528 | $ | 81,362 | $ | 41,429 | $ | 11,193 | $ | 157,817 | $ | 51,767 | $ | 5,861 | $ | 874,053 |
66 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) |
Originated – 2014 | ||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
Commercial
& industrial |
Owner- occupied
CRE
|
AG production
|
AG real
estate |
CRE investment
|
Construction & land development
|
Residential construction
|
Residential first
mortgage |
Residential junior mortgage
|
Retail &
other |
Total
|
|||||||||||||||||||||||||||||||||
ALLL: | ||||||||||||||||||||||||||||||||||||||||||||
Beginning
balance
|
$ | 1,798 | $ | 766 | $ | 18 | $ | 59 | $ | 505 | $ | 4,970 | $ | 229 | $ | 544 | $ | 321 | $ | 22 | $ | 9,232 | ||||||||||||||||||||||
Provision
|
3,176 | 910 | 35 | 167 | (8 | ) | (2,285 | ) | (89 | ) | 385 | 39 | 56 | 2,386 | ||||||||||||||||||||||||||||||
Charge-offs
|
(1,838 | ) | (454 | ) | - | - | - | - | - | (65 | ) | (23 | ) | (39 | ) | (2,419 | ) | |||||||||||||||||||||||||||
Recoveries
|
55 | 8 | - | - | 14 | - | - | 2 | - | 10 | 89 | |||||||||||||||||||||||||||||||||
Net charge-offs
|
(1,783 | ) | (446 | ) | - | - | 14 | - | - | (63 | ) | (23 | ) | (29 | ) | (2,330 | ) | |||||||||||||||||||||||||||
Ending balance
|
$ | 3,191 | $ | 1,230 | $ | 53 | $ | 226 | $ | 511 | $ | 2,685 | $ | 140 | $ | 866 | $ | 337 | $ | 49 | $ | 9,288 | ||||||||||||||||||||||
As percent of
ALLL
|
34.4 | % | 13.2 | % | 0.6 | % | 2.4 | % | 5.5 | % | 28.9 | % | 1.5 | % | 9.3 | % | 3.6 | % | 0.6 | % | 100.0 | % | ||||||||||||||||||||||
ALLL:
Individually evaluated |
$ | 30 | $ | - | $ | - | $ | - | $ | - | $ | 358 | $ | - | $ | - | $ | - | $ | - | $ | 388 | ||||||||||||||||||||||
Collectively
evaluated
|
3,161 | 1,230 | 53 | 226 | 511 | 2,327 | 140 | 866 | 337 | 49 | 8,900 | |||||||||||||||||||||||||||||||||
Ending balance
|
$ | 3,191 | $ | 1,230 | $ | 53 | $ | 226 | $ | 511 | $ | 2,685 | $ | 140 | $ | 866 | $ | 337 | $ | 49 | $ | 9,288 | ||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||
Individually
evaluated
|
$ | 30 | $ | 673 | $ | - | $ | - | $ | - | $ | 3,777 | $ | - | $ | - | $ | - | $ | - | $ | 4,480 | ||||||||||||||||||||||
Collectively
evaluated
|
268,624 | 139,530 | 5,580 | 20,060 | 53,339 | 30,088 | 11,333 | 119,866 | 43,411 | 5,395 | 697,226 | |||||||||||||||||||||||||||||||||
Total loans
|
$ | 268,654 | $ | 140,203 | $ | 5,580 | $ | 20,060 | $ | 53,339 | $ | 33,865 | $ | 11,333 | $ | 119,866 | $ | 43,411 | $ | 5,395 | $ | 701,706 | ||||||||||||||||||||||
Less ALLL
|
$ | 3,191 | $ | 1,230 | $ | 53 | $ | 226 | $ | 511 | $ | 2,685 | $ | 140 | $ | 866 | $ | 337 | $ | 49 | $ | 9,288 | ||||||||||||||||||||||
Net loans
|
$ | 265,463 | $ | 138,973 | $ | 5,527 | $ | 19,834 | $ | 52,828 | $ | 31,180 | $ | 11,193 | $ | 119,000 | $ | 43,074 | $ | 5,346 | $ | 692,418 |
Acquired - 2014
|
||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
ALLL:
|
Commercial & industrial
|
Owner- occupied
CRE
|
AG production
|
AG real
estate |
CRE investment
|
Construction
& land development
|
Residential construction
|
Residential first
mortgage |
Residential junior mortgage
|
Retail & other
|
Total
|
|||||||||||||||||||||||||||||||||
Provision
|
$ | 85 | $ | 7 | $ | - | $ | - | $ | - | $ | 12 | $ | - | $ | 153 | $ | 57 | $ | - | $ | 314 | ||||||||||||||||||||||
Charge-offs
|
(85 | ) | (16 | ) | - | - | - | (12 | ) | - | (153 | ) | (58 | ) | - | (324 | ) | |||||||||||||||||||||||||||
Recoveries
|
- | 9 | - | - | - | - | - | - | 1 | - | 10 | |||||||||||||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||
Individually
evaluated
|
$ | 5 | $ | 1,051 | $ | 60 | $ | 392 | $ | 1,219 | $ | 321 | $ | - | $ | 985 | $ | 153 | $ | - | $ | 4,186 | ||||||||||||||||||||||
Collectively
evaluated
|
20,720 | 41,320 | 8,977 | 22,302 | 27,315 | 9,928 | - | 37,832 | 8,540 | 515 | 177,449 | |||||||||||||||||||||||||||||||||
Total loans
|
$ | 20,725 | $ | 42,371 | $ | 9,037 | $ | 22,694 | $ | 28,534 | $ | 10,249 | $ | - | $ | 38,817 | $ | 8,693 | $ | 515 | $ | 181,635 |
67 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) |
TOTAL – 2013
|
||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
Commercial
& industrial |
Owner- occupied
CRE
|
AG production
|
AG real
estate |
CRE investment
|
Construction & land development
|
Residential construction
|
Residential first
mortgage |
Residential junior mortgage
|
Retail &
other |
Total
|
|||||||||||||||||||||||||||||||||
ALLL: | ||||||||||||||||||||||||||||||||||||||||||||
Beginning
balance
|
$ | 1,969 | $ | 1,069 | $ | - | $ | - | $ | 337 | $ | 2,580 | $ | 137 | $ | 685 | $ | 312 | $ | 31 | $ | 7,120 | ||||||||||||||||||||||
Provision
|
363 | 1,548 | 18 | 59 | 1,160 | 2,694 | 92 | 7 | 198 | 61 | 6,200 | |||||||||||||||||||||||||||||||||
Charge-offs
|
(574 | ) | (1,936 | ) | - | - | (992 | ) | (319 | ) | - | (156 | ) | (190 | ) | (71 | ) | (4,238 | ) | |||||||||||||||||||||||||
Recoveries
|
40 | 85 | - | - | - | 15 | - | 8 | 1 | 1 | 150 | |||||||||||||||||||||||||||||||||
Net charge-offs
|
(534 | ) | (1,851 | ) | - | - | (992 | ) | (304 | ) | - | (148 | ) | (189 | ) | (70 | ) | (4,088 | ) | |||||||||||||||||||||||||
Ending balance
|
$ | 1,798 | $ | 766 | $ | 18 | $ | 59 | $ | 505 | $ | 4,970 | $ | 229 | $ | 544 | $ | 321 | $ | 22 | $ | 9,232 | ||||||||||||||||||||||
As percent of
ALLL
|
19.5 | % | 8.3 | % | 0.2 | % | 0.6 | % | 5.5 | % | 53.8 | % | 2.5 | % | 5.9 | % | 3.5 | % | 0.2 | % | 100.0 | % | ||||||||||||||||||||||
ALLL:
Individually
evaluated
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | 3,204 | $ | - | $ | - | $ | - | $ | - | $ | 3,204 | ||||||||||||||||||||||
Collectively
evaluated
|
1,798 | 766 | 18 | 59 | 505 | 1,766 | 229 | 544 | 321 | 22 | 6,028 | |||||||||||||||||||||||||||||||||
Ending balance
|
$ | 1,798 | $ | 766 | $ | 18 | $ | 59 | $ | 505 | $ | 4,970 | $ | 229 | $ | 544 | $ | 321 | $ | 22 | $ | 9,232 | ||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||
Individually
evaluated
|
$ | 1 | $ | 1,086 | $ | 9 | $ | 443 | $ | 4,507 | $ | 9,379 | $ | - | $ | 1,708 | $ | 172 | $ | - | $ | 17,305 | ||||||||||||||||||||||
Collectively
evaluated
|
253,673 | 186,390 | 14,247 | 36,614 | 85,788 | 33,502 | 12,535 | 152,695 | 49,191 | 5,418 | 830,053 | |||||||||||||||||||||||||||||||||
Total loans
|
$ | 253,674 | $ | 187,476 | $ | 14,256 | $ | 37,057 | $ | 90,295 | $ | 42,881 | $ | 12,535 | $ | 154,403 | $ | 49,363 | $ | 5,418 | $ | 847,358 | ||||||||||||||||||||||
Less ALLL
|
$ | 1,798 | $ | 766 | $ | 18 | $ | 59 | $ | 505 | $ | 4,970 | $ | 229 | $ | 544 | $ | 321 | $ | 22 | $ | 9,232 | ||||||||||||||||||||||
Net loans
|
$ | 251,876 | $ | 186,710 | $ | 14,238 | $ | 36,998 | $ | 89,790 | $ | 37,911 | $ | 12,306 | $ | 153,859 | $ | 49,042 | $ | 5,396 | $ | 838,126 |
68 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) |
Originated – 2013
|
||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
Commercial
& industrial |
Owner- occupied
CRE
|
AG production
|
AG real
estate |
CRE investment
|
Construction & land development
|
Residential construction
|
Residential first mortgage
|
Residential junior mortgage
|
Retail &
other |
Total
|
|||||||||||||||||||||||||||||||||
ALLL: | ||||||||||||||||||||||||||||||||||||||||||||
Beginning
balance
|
$ | 1,969 | $ | 1,069 | $ | - | $ | - | $ | 337 | $ | 2,580 | $ | 137 | $ | 685 | $ | 312 | $ | 31 | $ | 7,120 | ||||||||||||||||||||||
Provision
|
263 | (274 | ) | 18 | 59 | 992 | 2,694 | 92 | (56 | ) | 150 | 35 | 3,973 | |||||||||||||||||||||||||||||||
Charge-offs
|
(474 | ) | (113 | ) | - | - | (824 | ) | (319 | ) | - | (93 | ) | (142 | ) | (45 | ) | (2,010 | ) | |||||||||||||||||||||||||
Recoveries
|
40 | 84 | - | - | - | 15 | - | 8 | 1 | 1 | 149 | |||||||||||||||||||||||||||||||||
Net charge-offs
|
(434 | ) | (29 | ) | - | - | (824 | ) | (304 | ) | - | (85 | ) | (141 | ) | (44 | ) | (1,861 | ) | |||||||||||||||||||||||||
Ending balance
|
$ | 1,798 | $ | 766 | $ | 18 | $ | 59 | $ | 505 | $ | 4,970 | $ | 229 | $ | 544 | $ | 321 | $ | 22 | $ | 9,232 | ||||||||||||||||||||||
As percent of
ALLL
|
19.5 | % | 8.3 | % | 0.2 | % | 0.6 | % | 5.5 | % | 53.8 | % | 2.5 | % | 5.9 | % | 3.5 | % | 0.2 | % | 100.0 | % | ||||||||||||||||||||||
ALLL:
Individually evaluated |
$ | - | $ | - | $ | - | $ | - | $ | - | $ | 3,204 | $ | - | $ | - | $ | - | $ | - | $ | 3,204 | ||||||||||||||||||||||
Collectively
evaluated
|
1,798 | 766 | 18 | 59 | 505 | 1,766 | 229 | 544 | 321 | 22 | 6,028 | |||||||||||||||||||||||||||||||||
Ending balance
|
$ | 1,798 | $ | 766 | $ | 18 | $ | 59 | $ | 505 | $ | 4,970 | $ | 229 | $ | 544 | $ | 321 | $ | 22 | $ | 9,232 | ||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||
Individually
evaluated
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | 8,217 | $ | - | $ | - | $ | - | $ | - | $ | 8,217 | ||||||||||||||||||||||
Collectively
evaluated
|
227,572 | 127,759 | 3,230 | 13,596 | 60,390 | 22,060 | 12,475 | 104,180 | 39,207 | 4,192 | 614,661 | |||||||||||||||||||||||||||||||||
Total loans
|
$ | 227,572 | $ | 127,759 | $ | 3,230 | $ | 13,596 | $ | 60,390 | $ | 30,277 | $ | 12,475 | $ | 104,180 | $ | 39,207 | $ | 4,192 | $ | 622,878 | ||||||||||||||||||||||
Less ALLL
|
$ | 1,798 | $ | 766 | $ | 18 | $ | 59 | $ | 505 | $ | 4,970 | $ | 229 | $ | 544 | $ | 321 | $ | 22 | $ | 9,232 | ||||||||||||||||||||||
Net loans
|
$ | 225,774 | $ | 126,993 | $ | 3,212 | $ | 13,537 | $ | 59,885 | $ | 25,307 | $ | 12,246 | $ | 103,636 | $ | 38,886 | $ | 4,170 | $ | 613,646 |
Acquired - 2013
|
||||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
Commercial
& industrial |
Owner- occupied
CRE
|
AG production
|
AG real
estate |
CRE investment
|
Construction
& land development
|
Residential construction
|
Residential first
mortgage |
Residential junior mortgage
|
Retail & other
|
Total
|
|||||||||||||||||||||||||||||||||
ALLL: | ||||||||||||||||||||||||||||||||||||||||||||
Provision
|
$ | 100 | $ | 1,822 | $ | - | $ | - | $ | 168 | $ | - | $ | - | $ | 62 | $ | 48 | $ | 27 | $ | 2,227 | ||||||||||||||||||||||
Charge-offs
|
(100 | ) | (1,823 | ) | - | - | (168 | ) | - | - | (62 | ) | (48 | ) | (27 | ) | (2,228 | ) | ||||||||||||||||||||||||||
Recoveries
|
- | 1 | - | - | - | - | - | - | - | - | 1 | |||||||||||||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||
Individually
evaluated
|
$ | 1 | $ | 1,086 | $ | 9 | $ | 443 | $ | 4,507 | $ | 1,162 | $ | - | $ | 1,708 | $ | 172 | $ | - | $ | 9,088 | ||||||||||||||||||||||
Collectively
evaluated
|
26,101 | 58,631 | 11,017 | 23,018 | 25,398 | 11,442 | 60 | 48,515 | 9,984 | 1,226 | 215,392 | |||||||||||||||||||||||||||||||||
Total loans
|
$ | 26,102 | $ | 59,717 | $ | 11,026 | $ | 23,461 | $ | 29,905 | $ | 12,604 | $ | 60 | $ | 50,223 | $ | 10,156 | $ | 1,226 | $ | 224,480 |
69 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) |
Total Nonaccrual Loans
|
||||||||||||||||
(in thousands)
|
2014
|
% to Total
|
2013
|
% to Total
|
||||||||||||
Commercial & industrial
|
$ | 171 | 3.2 | % | $ | 68 | 0.7 | % | ||||||||
Owner-occupied CRE
|
1,667 | 30.9 | 1,087 | 10.6 | ||||||||||||
AG production
|
21 | 0.4 | 11 | 0.1 | ||||||||||||
AG real estate
|
392 | 7.3 | 448 | 4.3 | ||||||||||||
CRE investment
|
911 | 16.9 | 4,631 | 45.1 | ||||||||||||
Construction & land development
|
934 | 17.3 | 1,265 | 12.3 | ||||||||||||
Residential construction
|
- | - | - | - | ||||||||||||
Residential first mortgage
|
1,155 | 21.4 | 2,365 | 23.0 | ||||||||||||
Residential junior mortgage
|
141 | 2.6 | 262 | 2.6 | ||||||||||||
Retail & other
|
- | - | 129 | 1.3 | ||||||||||||
Nonaccrual loans
|
$ | 5,392 | 100.0 | % | $ | 10,266 | 100.0 | % |
2014
|
||||||||||||||||
(in thousands)
|
Originated
|
% to Total
|
Acquired
|
% to Total
|
||||||||||||
Commercial & industrial
|
$ | 130 | 11.5 | % | $ | 41 | 1.0 | % | ||||||||
Owner-occupied CRE
|
673 | 59.7 | 994 | 23.3 | ||||||||||||
AG production
|
- | - | 21 | 0.5 | ||||||||||||
AG real estate
|
- | - | 392 | 9.2 | ||||||||||||
CRE investment
|
- | - | 911 | 21.4 | ||||||||||||
Construction & land development
|
165 | 14.6 | 769 | 18.0 | ||||||||||||
Residential construction
|
- | - | - | - | ||||||||||||
Residential first mortgage
|
160 | 14.2 | 995 | 23.3 | ||||||||||||
Residential junior mortgage
|
- | - | 141 | 3.3 | ||||||||||||
Retail & other
|
- | - | - | - | ||||||||||||
Nonaccrual loans
|
$ | 1,128 | 100.0 | % | $ | 4,264 | 100.0 | % |
2013
|
||||||||||||||||
(in thousands)
|
Originated
|
% to Total
|
Acquired
|
% to Total
|
||||||||||||
Commercial & industrial
|
$ | 67 | 8.9 | % | $ | 1 | 0.1 | % | ||||||||
Owner-occupied CRE
|
- | - | 1,087 | 11.4 | ||||||||||||
AG production
|
- | - | 11 | 0.1 | ||||||||||||
AG real estate
|
- | - | 448 | 4.7 | ||||||||||||
CRE investment
|
40 | 5.3 | 4,591 | 48.2 | ||||||||||||
Construction & land development
|
- | - | 1,265 | 13.3 | ||||||||||||
Residential construction
|
- | - | - | - | ||||||||||||
Residential first mortgage
|
442 | 58.9 | 1,923 | 20.2 | ||||||||||||
Residential junior mortgage
|
73 | 9.7 | 189 | 2.0 | ||||||||||||
Retail & other
|
129 | 17.2 | - | - | ||||||||||||
Nonaccrual loans
|
$ | 751 | 100.0 | % | $ | 9,515 | 100.0 | % |
70 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) |
Total Past Due Loans - 2014
|
||||||||||||||||
(in thousands)
|
30-89 Days Past
Due (accruing)
|
90 Days &
Over or non- accrual |
Current
|
Total
|
||||||||||||
Commercial & industrial
|
$ | 167 | $ | 171 | $ | 289,041 | $ | 289,379 | ||||||||
Owner-occupied CRE
|
54 | 1,667 | 180,853 | 182,574 | ||||||||||||
AG production
|
- | 21 | 14,596 | 14,617 | ||||||||||||
AG real estate
|
118 | 392 | 42,244 | 42,754 | ||||||||||||
CRE investment
|
426 | 911 | 80,536 | 81,873 | ||||||||||||
Construction & land development
|
- | 934 | 43,180 | 44,114 | ||||||||||||
Residential construction
|
- | - | 11,333 | 11,333 | ||||||||||||
Residential first mortgage
|
399 | 1,155 | 157,129 | 158,683 | ||||||||||||
Residential junior mortgage
|
- | 141 | 51,963 | 52,104 | ||||||||||||
Retail & other
|
- | - | 5,910 | 5,910 | ||||||||||||
Total loans
|
$ | 1,164 | $ | 5,392 | $ | 876,785 | $ | 883,341 | ||||||||
As a percent of total loans
|
0.1 | % | 0.6 | % | 99.3 | % | 100.0 | % |
Originated - 2014
|
||||||||||||||||
(in thousands)
|
30-89 Days Past
Due (accruing)
|
90 Days &
Over or non-
accrual
|
Current
|
Total
|
||||||||||||
Commercial & industrial
|
$ | - | $ | 130 | $ | 268,524 | $ | 268,654 | ||||||||
Owner-occupied CRE
|
- | 673 | 139,530 | 140,203 | ||||||||||||
AG production
|
- | - | 5,580 | 5,580 | ||||||||||||
AG real estate
|
- | - | 20,060 | 20,060 | ||||||||||||
CRE investment
|
426 | - | 52,913 | 53,339 | ||||||||||||
Construction & land development
|
- | 165 | 33,700 | 33,865 | ||||||||||||
Residential construction
|
- | - | 11,333 | 11,333 | ||||||||||||
Residential first mortgage
|
221 | 160 | 119,485 | 119,866 | ||||||||||||
Residential junior mortgage
|
- | - | 43,411 | 43,411 | ||||||||||||
Retail & other
|
- | - | 5,395 | 5,395 | ||||||||||||
Total loans
|
$ | 647 | $ | 1,128 | $ | 699,931 | $ | 701,706 | ||||||||
As a percent of total loans
|
0.1 | % | 0.2 | % | 99.7 | % | 100.0 | % |
Acquired - 2014 | ||||||||||||||||
(in thousands)
|
30-89 Days Past
Due (accruing) |
90 Days &
Over or non-
accrual |
Current
|
Total
|
||||||||||||
Commercial & industrial
|
$ | 167 | $ | 41 | $ | 20,517 | $ | 20,725 | ||||||||
Owner-occupied CRE
|
54 | 994 | 41,323 | 42,371 | ||||||||||||
AG production
|
- | 21 | 9,016 | 9,037 | ||||||||||||
AG real estate
|
118 | 392 | 22,184 | 22,694 | ||||||||||||
CRE investment
|
- | 911 | 27,623 | 28,534 | ||||||||||||
Construction & land development
|
- | 769 | 9,480 | 10,249 | ||||||||||||
Residential construction
|
- | - | - | - | ||||||||||||
Residential first mortgage
|
178 | 995 | 37,644 | 38,817 | ||||||||||||
Residential junior mortgage
|
- | 141 | 8,552 | 8,693 | ||||||||||||
Retail & other
|
- | - | 515 | 515 | ||||||||||||
Total loans
|
$ | 517 | $ | 4,264 | $ | 176,854 | $ | 181,635 | ||||||||
As a percent of total loans
|
0.3 | % | 2.3 | % | 97.4 | % | 100.0 | % |
71 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) |
Total Past Due Loans - 2013
|
||||||||||||||||
(in thousands)
|
30-89 Days Past
Due (accruing) |
90 Days &
Over or non- accrual |
Current
|
Total
|
||||||||||||
Commercial & industrial
|
$ | - | $ | 68 | $ | 253,606 | $ | 253,674 | ||||||||
Owner-occupied CRE
|
1,247 | 1,087 | 185,142 | 187,476 | ||||||||||||
AG production
|
- | 11 | 14,245 | 14,256 | ||||||||||||
AG real estate
|
- | 448 | 36,609 | 37,057 | ||||||||||||
CRE investment
|
491 | 4,631 | 85,173 | 90,295 | ||||||||||||
Construction & land development
|
- | 1,265 | 41,616 | 42,881 | ||||||||||||
Residential construction
|
- | - | 12,535 | 12,535 | ||||||||||||
Residential first mortgage
|
387 | 2,365 | 151,651 | 154,403 | ||||||||||||
Residential junior mortgage
|
12 | 262 | 49,089 | 49,363 | ||||||||||||
Retail & other
|
12 | 129 | 5,277 | 5,418 | ||||||||||||
Total loans
|
$ | 2,149 | $ | 10,266 | $ | 834,943 | $ | 847,358 | ||||||||
As a percent of total loans
|
0.3 | % | 1.2 | % | 98.5 | % | 100.0 | % |
Originated - 2013
|
||||||||||||||||
(in thousands)
|
30-89 Days Past
Due (accruing)
|
90 Days &
Over or non- accrual |
Current
|
Total
|
||||||||||||
Commercial & industrial
|
$ | - | $ | 67 | $ | 227,505 | $ | 227,572 | ||||||||
Owner-occupied CRE
|
1,077 | - | 126,682 | 127,759 | ||||||||||||
AG production
|
- | - | 3,230 | 3,230 | ||||||||||||
AG real estate
|
- | - | 13,596 | 13,596 | ||||||||||||
CRE investment
|
491 | 40 | 59,859 | 60,390 | ||||||||||||
Construction & land development
|
- | - | 30,277 | 30,277 | ||||||||||||
Residential construction
|
- | - | 12,475 | 12,475 | ||||||||||||
Residential first mortgage
|
111 | 442 | 103,627 | 104,180 | ||||||||||||
Residential junior mortgage
|
- | 73 | 39,134 | 39,207 | ||||||||||||
Retail & other
|
- | 129 | 4,063 | 4,192 | ||||||||||||
Total loans
|
$ | 1,679 | $ | 751 | $ | 620,448 | $ | 622,878 | ||||||||
As a percent of total loans
|
0.3 | % | 0.1 | % | 99.6 | % | 100.0 | % |
Acquired - 2013
|
||||||||||||||||
(in thousands)
|
30-89 Days Past
Due (accruing)
|
90 Days &
Over or non- accrual |
Current
|
Total
|
||||||||||||
Commercial & industrial
|
$ | - | $ | 1 | $ | 26,101 | $ | 26,102 | ||||||||
Owner-occupied CRE
|
170 | 1,087 | 58,460 | 59,717 | ||||||||||||
AG production
|
- | 11 | 11,015 | 11,026 | ||||||||||||
AG real estate
|
- | 448 | 23,013 | 23,461 | ||||||||||||
CRE investment
|
- | 4,591 | 25,314 | 29,905 | ||||||||||||
Construction & land development
|
- | 1,265 | 11,339 | 12,604 | ||||||||||||
Residential construction
|
- | - | 60 | 60 | ||||||||||||
Residential first mortgage
|
276 | 1,923 | 48,024 | 50,223 | ||||||||||||
Residential junior mortgage
|
12 | 189 | 9,955 | 10,156 | ||||||||||||
Retail & other
|
12 | - | 1,214 | 1,226 | ||||||||||||
Total loans
|
$ | 470 | $ | 9,515 | $ | 214,495 | $ | 224,480 | ||||||||
As a percent of total loans
|
0.2 | % | 4.2 | % | 95.6 | % | 100.0 | % |
72 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) |
73 |
Notes to Consolidated Financial Statements
|
2014
|
||||||||||||||||||||||||||||
(in thousands)
|
Grades 1- 4
|
Grade 5
|
Grade 6
|
Grade 7
|
Grade 8
|
Grade 9
|
Total
|
|||||||||||||||||||||
Commercial & industrial
|
$ | 268,140 | $ | 15,940 | $ | 2,588 | $ | 2,711 | $ | - | $ | - | $ | 289,379 | ||||||||||||||
Owner-occupied CRE
|
170,544 | 6,197 | 2,919 | 2,914 | - | - | 182,574 | |||||||||||||||||||||
AG production
|
14,018 | 244 | - | 355 | - | - | 14,617 | |||||||||||||||||||||
AG real estate
|
32,315 | 9,548 | 59 | 832 | - | - | 42,754 | |||||||||||||||||||||
CRE investment
|
78,229 | 2,203 | - | 1,441 | - | - | 81,873 | |||||||||||||||||||||
Construction & land development
|
35,649 | 7,417 | 114 | 934 | - | - | 44,114 | |||||||||||||||||||||
Residential construction
|
10,101 | 1,232 | - | - | - | - | 11,333 | |||||||||||||||||||||
Residential first mortgage
|
155,916 | 686 | 592 | 1,489 | - | - | 158,683 | |||||||||||||||||||||
Residential junior mortgage
|
51,843 | 99 | - | 162 | - | - | 52,104 | |||||||||||||||||||||
Retail & other
|
5,904 | 6 | - | - | - | - | 5,910 | |||||||||||||||||||||
Total loans
|
$ | 822,659 | $ | 43,572 | $ | 6,272 | $ | 10,838 | $ | - | $ | - | $ | 883,341 | ||||||||||||||
Percent of total
|
93.2 | % | 4.9 | % | 0.7 | % | 1.2 | % | - | - | 100 | % |
2013
|
||||||||||||||||||||||||||||
(in thousands)
|
Grades 1- 4
|
Grade 5
|
Grade 6
|
Grade 7
|
Grade 8
|
Grade 9
|
Total
|
|||||||||||||||||||||
Commercial & industrial
|
$ | 240,626 | $ | 7,134 | $ | 722 | $ | 5,192 | $ | - | $ | - | $ | 253,674 | ||||||||||||||
Owner-occupied CRE
|
174,070 | 6,605 | 2,644 | 4,157 | - | - | 187,476 | |||||||||||||||||||||
AG production
|
13,631 | 267 | - | 358 | - | - | 14,256 | |||||||||||||||||||||
AG real estate
|
26,058 | 10,159 | 62 | 778 | - | - | 37,057 | |||||||||||||||||||||
CRE investment
|
83,475 | 1,202 | 15 | 5,603 | - | - | 90,295 | |||||||||||||||||||||
Construction & land development
|
31,051 | 2,229 | 119 | 9,482 | - | - | 42,881 | |||||||||||||||||||||
Residential construction
|
12,187 | - | - | 348 | - | - | 12,535 | |||||||||||||||||||||
Residential first mortgage
|
150,343 | 1,365 | - | 2,695 | - | - | 154,403 | |||||||||||||||||||||
Residential junior mortgage
|
48,886 | 215 | - | 262 | - | - | 49,363 | |||||||||||||||||||||
Retail & other
|
5,274 | 15 | - | 129 | - | - | 5,418 | |||||||||||||||||||||
Total loans
|
$ | 785,601 | $ | 29,191 | $ | 3,562 | $ | 29,004 | $ | - | $ | - | $ | 847,358 | ||||||||||||||
Percent of total
|
92.8 | % | 3.4 | % | 0.4 | % | 3.4 | % | - | - | 100 | % |
74 |
Notes to Consolidated Financial Statements
|
Total Impaired Loans - 2014
|
||||||||||||||||||||
(in thousands)
|
Recorded
Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
Commercial & industrial*
|
$ | 35 | $ | 35 | $ | 30 | $ | 36 | $ | 2 | ||||||||||
Owner-occupied CRE
|
1,724 | 2,838 | - | 2,029 | 226 | |||||||||||||||
AG production
|
60 | 126 | - | 45 | 10 | |||||||||||||||
AG real estate
|
392 | 460 | - | 398 | 22 | |||||||||||||||
CRE investment
|
1,219 | 3,807 | - | 1,344 | 217 | |||||||||||||||
Construction & land development*
|
4,098 | 4,641 | 358 | 4,236 | 90 | |||||||||||||||
Residential construction
|
- | - | - | - | - | |||||||||||||||
Residential first mortgage
|
985 | 2,723 | - | 1,107 | 155 | |||||||||||||||
Residential junior mortgage
|
153 | 502 | - | 156 | 20 | |||||||||||||||
Retail & Other
|
- | 22 | - | - | 2 | |||||||||||||||
Total
|
$ | 8,666 | $ | 15,154 | $ | 388 | $ | 9,351 | $ | 744 |
Originated - 2014
|
||||||||||||||||||||
(in thousands)
|
Recorded
Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
Commercial & industrial*
|
$ | 30 | $ | 30 | $ | 30 | $ | 30 | $ | - | ||||||||||
Owner-occupied CRE
|
673 | 673 | - | 859 | 47 | |||||||||||||||
AG production
|
- | - | - | - | - | |||||||||||||||
AG real estate
|
- | - | - | - | - | |||||||||||||||
CRE investment
|
- | - | - | - | - | |||||||||||||||
Construction & land development*
|
3,777 | 3,777 | 358 | 3,854 | 39 | |||||||||||||||
Residential construction
|
- | - | - | - | - | |||||||||||||||
Residential first mortgage
|
- | - | - | - | - | |||||||||||||||
Residential junior mortgage
|
- | - | - | - | - | |||||||||||||||
Retail & Other
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 4,480 | $ | 4,480 | $ | 388 | $ | 4,743 | $ | 86 |
75 |
Notes to Consolidated Financial Statements
|
Acquired – 2014
|
||||||||||||||||||||
(in thousands)
|
Recorded
Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
Commercial & industrial
|
$ | 5 | $ | 5 | $ | - | $ | 6 | $ | 2 | ||||||||||
Owner-occupied CRE
|
1,051 | 2,165 | - | 1,170 | 179 | |||||||||||||||
AG production
|
60 | 126 | - | 45 | 10 | |||||||||||||||
AG real estate
|
392 | 460 | - | 398 | 22 | |||||||||||||||
CRE investment
|
1,219 | 3,807 | - | 1,344 | 217 | |||||||||||||||
Construction & land development
|
321 | 864 | - | 382 | 51 | |||||||||||||||
Residential construction
|
- | - | - | - | - | |||||||||||||||
Residential first mortgage
|
985 | 2,723 | - | 1,107 | 155 | |||||||||||||||
Residential junior mortgage
|
153 | 502 | - | 156 | 20 | |||||||||||||||
Retail & other
|
- | 22 | - | - | 2 | |||||||||||||||
Total
|
$ | 4,186 | $ | 10,674 | $ | - | $ | 4,608 | $ | 658 |
Total Impaired Loans - 2013
|
||||||||||||||||||||
(in thousands)
|
Recorded
Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
Commercial & industrial
|
$ | 1 | $ | 140 | $ | - | $ | 1 | $ | 3 | ||||||||||
Owner-occupied CRE
|
1,086 | 4,151 | - | 1,268 | 169 | |||||||||||||||
AG production
|
9 | 76 | - | 11 | 5 | |||||||||||||||
AG real estate
|
443 | 558 | - | 443 | 9 | |||||||||||||||
CRE investment
|
4,507 | 9,056 | - | 4,592 | 451 | |||||||||||||||
Construction & land development*
|
9,379 | 10,580 | 3,204 | 9,406 | 178 | |||||||||||||||
Residential construction
|
- | - | - | - | - | |||||||||||||||
Residential first mortgage
|
1,708 | 4,177 | - | 1,827 | 215 | |||||||||||||||
Residential junior mortgage
|
172 | 703 | - | 198 | 26 | |||||||||||||||
Retail & Other
|
- | 36 | - | - | 3 | |||||||||||||||
Total
|
$ | 17,305 | $ | 29,477 | $ | 3,204 | $ | 17,746 | $ | 1,059 |
76 |
Notes to Consolidated Financial Statements
|
Originated - 2013
|
||||||||||||||||||||
(in thousands)
|
Recorded
Investment
|
Unpaid Principal Balance
|
Related Allowance*
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
Commercial & industrial
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Owner-occupied CRE
|
- | - | - | - | - | |||||||||||||||
AG production
|
- | - | - | - | - | |||||||||||||||
AG real estate
|
- | - | - | - | - | |||||||||||||||
CRE investment
|
- | - | - | - | - | |||||||||||||||
Construction & land development*
|
8,217 | 8,217 | 3,204 | 8,215 | 43 | |||||||||||||||
Residential construction
|
- | - | - | - | - | |||||||||||||||
Residential first mortgage
|
- | - | - | - | - | |||||||||||||||
Residential junior mortgage
|
- | - | - | - | - | |||||||||||||||
Retail & Other
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 8,217 | $ | 8,217 | $ | 3,204 | $ | 8,215 | $ | 43 |
Acquired – 2013
|
||||||||||||||||||||
(in thousands)
|
Recorded
Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
Commercial & industrial
|
$ | 1 | $ | 140 | $ | - | $ | 1 | $ | 3 | ||||||||||
Owner-occupied CRE
|
1,086 | 4,151 | - | 1,268 | 169 | |||||||||||||||
AG production
|
9 | 76 | - | 11 | 5 | |||||||||||||||
AG real estate
|
443 | 558 | - | 443 | 9 | |||||||||||||||
CRE investment
|
4,507 | 9,056 | - | 4,592 | 451 | |||||||||||||||
Construction & land development
|
1,162 | 2,363 | - | 1,191 | 135 | |||||||||||||||
Residential construction
|
- | - | - | - | - | |||||||||||||||
Residential first mortgage
|
1,708 | 4,177 | - | 1,827 | 215 | |||||||||||||||
Residential junior mortgage
|
172 | 703 | - | 198 | 26 | |||||||||||||||
Retail & other
|
- | 36 | - | - | 3 | |||||||||||||||
Total
|
$ | 9,088 | $ | 21,260 | $ | - | $ | 9,531 | $ | 1,016 |
77 |
Notes to Consolidated Financial Statements
|
(in thousands)
|
2014
|
2013
|
||||||
Land
|
$ | 3,150 | $ | 3,488 | ||||
Land improvements
|
1,477 | 1,493 | ||||||
Building and improvements
|
28,152 | 25,042 | ||||||
Leasehold improvements
|
4,319 | 4,319 | ||||||
Furniture and equipment
|
10,225 | 9,419 | ||||||
47,323 | 43,761 | |||||||
Less accumulated depreciation
|
15,399 | 13,916 | ||||||
Premises and equipment, net
|
$ | 31,924 | $ | 29,845 |
Years Ending December 31,
|
(in thousands)
|
|||
2015
|
$ | 692 | ||
2016
|
654 | |||
2017
|
551 | |||
2018
|
541 | |||
2019
|
553 | |||
Thereafter
|
2,168 | |||
Total
|
$ | 5,159 |
78 |
Notes to Consolidated Financial Statements
|
Years Ended December 31,
|
||||||||
(in thousands)
|
2014
|
2013
|
||||||
Balance at beginning of period
|
$ | 1,987 | $ | 193 | ||||
Transfer of loans at net realizable value to OREO
|
2,426 | 3,280 | ||||||
Transfer of bank premises at net realizable value to OREO
|
701 | - | ||||||
Sale proceeds
|
(3,990 | ) | (4,939 | ) | ||||
Net gain from sale of OREO
|
842 | 1,266 | ||||||
Writedown of OREO
|
- | (93 | ) | |||||
Acquired balance, net
|
- | 2,280 | ||||||
Balance at end of period
|
$ | 1,966 | $ | 1,987 |
Years Ending December 31,
|
(in thousands)
|
|||
2015
|
$ | 109,819 | ||
2016
|
49,853 | |||
2017
|
27,587 | |||
2018
|
33,178 | |||
2019
|
20,462 | |||
Thereafter
|
299 | |||
$ | 241,198 |
(in thousands)
|
2014
|
2013
|
||||||
Joint Venture note
|
$ | 9,675 | $ | 9,922 | ||||
FHLB advances
|
11,500 | 22,500 | ||||||
Notes Payable
|
$ | 21,175 | $ | 32,422 |
79 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
Maturing in:
|
(in thousands)
|
|||
2015
|
$ | 5,763 | ||
2016
|
14,412 | |||
2017
|
- | |||
2018
|
1,000 | |||
2019
|
- | |||
$ | 21,175 |
80 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
81 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
Stock Options
|
Option Shares
Outstanding
|
Weighted-
Average Exercise Price |
Exercisable
Shares |
Weighted
Average Exercise Price |
||||||||||||
Balance – December 31, 2012
|
825,532 | $ | 17.70 | 548,623 | $ | 18.16 | ||||||||||
Granted
|
- | - | ||||||||||||||
Exercise of stock options
|
(23,625 | ) | 12.96 | |||||||||||||
Forfeited
|
(8,750 | ) | 15.78 | |||||||||||||
Balance – December 31, 2013
|
793,157 | 17.86 | 600,846 | $ | 18.25 | |||||||||||
Granted
|
221,000 | 23.80 | ||||||||||||||
Exercise of stock options
|
(39,548 | ) | 16.01 | |||||||||||||
Forfeited
|
(6,750 | ) | 16.80 | |||||||||||||
Balance – December 31, 2014
|
967,859 | $ | 19.30 | 630,121 | $ | 18.24 |
Restricted Stock
|
Weighted-
Average Grant Date Fair Value |
Restricted
Shares Outstanding |
||||||
Balance – December 31, 2012
|
$ | 16.50 | 54,475 | |||||
Granted
|
16.51 | 26,506 | ||||||
Vested*
|
16.50 | (18,258 | ) | |||||
Forfeited
|
16.50 | (360 | ) | |||||
Balance – December 31, 2013
|
$ | 16.50 | 62,363 | |||||
Granted
|
23.80 | 33,136 | ||||||
Vested*
|
19.26 | (29,268 | ) | |||||
Forfeited
|
- | - | ||||||
Balance – December 31, 2014
|
$ | 18.62 | 66,231 |
82 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
83 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
(in thousands)
|
2014
|
2013
|
||||||
Current
|
$ | 4,675 | $ | 6,884 | ||||
Deferred
|
(68 | ) | (3,047 | ) | ||||
Income tax expense
|
$ | 4,607 | $ | 3,837 |
(in thousands)
|
2014
|
2013
|
||||||
Tax on pretax income, less noncontrolling interest, at statutory
rates
|
$ | 4,949 | $ | 6,792 | ||||
State income taxes, net of federal effect
|
594 | 558 | ||||||
Tax-exempt interest income
|
(317 | ) | (331 | ) | ||||
Non-deductible interest disallowance
|
18 | 22 | ||||||
Increase in cash surrender value life insurance
|
(289 | ) | (280 | ) | ||||
Non-deductible business entertainment
|
81 | 105 | ||||||
Non-deductible merger expenses
|
- | 122 | ||||||
Stock-based employee compensation
|
62 | 72 | ||||||
Acquisition – bargain purchase gain
|
- | (3,242 | ) | |||||
Other, net
|
(491 | ) | 19 | |||||
Income tax expense
|
$ | 4,607 | $ | 3,837 |
84 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
(in thousands)
|
2014
|
2013
|
||||||
Deferred tax assets:
|
||||||||
ALLL
|
$ | 7,644 | $ | 9,636 | ||||
Net operating loss carryforwards
|
2,728 | 2,842 | ||||||
Credit carryforwards
|
12 | 13 | ||||||
Other real estate
|
840 | 876 | ||||||
Compensation
|
864 | 661 | ||||||
Other
|
226 | 320 | ||||||
Total deferred tax asset
|
12,314 | 14,348 | ||||||
Deferred tax liabilities:
|
||||||||
Premises and equipment
|
(1,172 | ) | (1,204 | ) | ||||
Prepaid expenses
|
(310 | ) | (310 | ) | ||||
Investment securities
|
(144 | ) | (144 | ) | ||||
Core deposit and other intangibles
|
(672 | ) | (985 | ) | ||||
Estimated section 382 limitation
|
(1,819 | ) | (3,168 | ) | ||||
Purchase accounting adjustments to liabilities
|
(1,692 | ) | (1,999 | ) | ||||
Other
|
(44 | ) | (9 | ) | ||||
Unrealized gain on securities AFS
|
(659 | ) | (426 | ) | ||||
Total deferred tax liability
|
(6,512 | ) | (8,245 | ) | ||||
Net deferred tax asset
|
$ | 5,802 | $ | 6,103 |
(in thousands)
|
2014
|
2013
|
||||||
Financial instruments whose contract amounts represent credit risk:
|
||||||||
Commitments to extend credit
|
$ | 269,648 | $ | 234,930 | ||||
Financial letters of credit
|
2,996 | 2,493 | ||||||
Standby letters of credit
|
3,629 | 3,878 |
85 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
86 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
(in thousands)
|
2014
|
2013
|
||||||
Gain on sale of securities, net
|
$ | 341 | $ | 509 | ||||
Gain on sale of OREO, net
|
842 | 1,266 | ||||||
Writedown of OREO
|
- | (93 | ) | |||||
Loss on sale or writedown of other assets, net
|
(644 | ) | (13 | ) | ||||
Gain on sale or writedown of assets, net
|
$ | 539 | $ | 1,669 |
87 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
Actual
|
For Capital Adequacy
Purposes |
To Be Well Capitalized
Under Prompt Corrective Action Provisions (2) |
||||||||||||||||||||||
(dollars in thousands)
|
Amount
|
Ratio (1)
|
Amount
|
Ratio (1)
|
Amount
|
Ratio (1)
|
||||||||||||||||||
As of December 31, 2014:
|
||||||||||||||||||||||||
Company
|
||||||||||||||||||||||||
Total risk-based capital
|
$ | 126,336 | 14.0 | % | $ | 72,045 | 8.0 | % | ||||||||||||||||
Tier 1 risk-based capital
|
117,048 | 13.0 | 36,023 | 4.0 | ||||||||||||||||||||
Leverage
|
117,048 | 9.7 | 48,473 | 4.0 | ||||||||||||||||||||
Bank
|
||||||||||||||||||||||||
Total risk-based capital
|
$ | 115,891 | 13.0 | % | $ | 71,134 | 8.0 | % | $ | 88,917 | 10.0 | % | ||||||||||||
Tier 1 risk-based capital
|
106,603 | 12.0 | 35,567 | 4.0 | 53,350 | 6.0 | ||||||||||||||||||
Leverage
|
106,603 | 8.9 | 47,977 | 4.0 | 59,972 | 5.0 | ||||||||||||||||||
As of December 31, 2013:
|
||||||||||||||||||||||||
Company
|
||||||||||||||||||||||||
Total risk-based capital
|
$ | 119,050 | 13.8 | % | $ | 69,075 | 8.0 | % | ||||||||||||||||
Tier 1 risk-based capital
|
109,817 | 12.7 | 34,538 | 4.0 | ||||||||||||||||||||
Leverage
|
109,817 | 9.5 | 46,322 | 4.0 | ||||||||||||||||||||
Bank
|
||||||||||||||||||||||||
Total risk-based capital
|
$ | 111,343 | 13.1 | % | $ | 68,110 | 8.0 | % | $ | 85,138 | 10.0 | % | ||||||||||||
Tier 1 risk-based capital
|
102,111 | 12.0 | 34,055 | 4.0 | 51,083 | 6.0 | ||||||||||||||||||
Leverage
|
102,111 | 8.9 | 45,858 | 4.0 | 57,323 | 5.0 |
(1)
|
The Total risk-based capital ratio is defined as tier 1 capital plus tier 2 capital divided by total risk-weighted assets. The Tier 1 risk-based capital ratio is defined as tier 1 capital divided by total risk-weighted assets. The Leverage ratio is defined as tier 1 capital divided by the most recent quarter’s average total assets.
|
(2)
|
Prompt corrective action provisions are not applicable at the bank holding company level.
|
88 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
Fair Value Measurements Using
|
||||||||||||||||
Measured at Fair Value on a Recurring Basis:
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
(in thousands)
|
||||||||||||||||
U.S. government sponsored enterprises
|
$ | 1,039 | $ | - | $ | 1,039 | $ | - | ||||||||
State, county and municipals
|
102,776 | - | 102,200 | 576 | ||||||||||||
Mortgage-backed securities
|
61,677 | - | 61,677 | - | ||||||||||||
Corporate debt securities
|
220 | - | - | 220 | ||||||||||||
Equity securities
|
2,763 | 2,763 | - | - | ||||||||||||
Securities AFS, December 31, 2014
|
$ | 168,475 | $ | 2,763 | $ | 164,916 | $ | 796 | ||||||||
U.S. government sponsored enterprises
|
$ | 2,057 | $ | - | $ | 2,057 | $ | - | ||||||||
State, county and municipals
|
55,039 | - | 54,162 | 877 | ||||||||||||
Mortgage-backed securities
|
67,879 | - | 67,879 | - | ||||||||||||
Corporate debt securities
|
220 | - | - | 220 | ||||||||||||
Equity securities
|
2,320 | 2,320 | - | - | ||||||||||||
Securities AFS, December 31, 2013
|
$ | 127,515 | $ | 2,320 | $ | 124,098 | $ | 1,097 |
89 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
Securities AFS
|
||||||||
Level 3 Fair Value Measurements ($ in thousands)
:
|
2014
|
2013
|
||||||
(in thousands)
|
||||||||
Balance at beginning of year
|
$ | 1,097 | $ | 375 | ||||
Purchases/(sales)/(settlements), net
|
(301 | ) | 722 | |||||
Balance at end of year
|
$ | 796 | $ | 1,097 |
Fair Value Measurements Using
|
||||||||||||||||
Measured at Fair Value on a Nonrecurring Basis
:
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
(in thousands)
|
||||||||||||||||
December 31, 2014:
|
||||||||||||||||
Impaired loans
|
$ | 8,278 | $ | - | $ | - | $ | 8,278 | ||||||||
OREO
|
1,966 | - | - | 1,966 | ||||||||||||
December 31, 2013:
|
||||||||||||||||
Impaired loans
|
$ | 14,101 | $ | - | $ | - | $ | 14,101 | ||||||||
OREO
|
1,987 | - | - | 1,987 |
90 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
December 31, 2014
|
||||||||||||||||||||
(in thousands)
|
Carrying
Amount |
Estimated
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 68,708 | $ | 68,708 | $ | 68,708 | $ | - | $ | - | ||||||||||
Certificates of deposit in other banks
|
10,385 | 10,421 | - | 10,421 | - | |||||||||||||||
Securities AFS
|
168,475 | 168,475 | 2,763 | 164,916 | 796 | |||||||||||||||
Other investments
|
8,065 | 8,065 | - | 5,924 | 2,141 | |||||||||||||||
Loans held for sale
|
7,272 | 7,272 | - | 7,272 | - | |||||||||||||||
Loans, net
|
874,053 | 874,520 | - | - | 874,520 | |||||||||||||||
BOLI
|
27,479 | 27,479 | 27,479 | - | - | |||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
$ | 1,059,903 | $ | 1,062,262 | $ | - | $ | - | $ | 1,062,262 | ||||||||||
Notes payable
|
21,175 | 24,212 | - | 24,212 | - | |||||||||||||||
Junior subordinated debentures
|
12,328 | 11,711 | - | - | 11,711 | |||||||||||||||
December 31, 2013
|
||||||||||||||||||||
(in thousands)
|
Carrying
Amount |
Estimated
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 146,978 | $ | 146,978 | $ | 146,978 | $ | - | $ | - | ||||||||||
Certificates of deposit in other banks
|
1,960 | 1,983 | - | 1,983 | - | |||||||||||||||
Securities AFS
|
127,515 | 127,515 | 2,320 | 124,098 | 1,097 | |||||||||||||||
Other investments
|
7,982 | 7,982 | - | 5,841 | 2,141 | |||||||||||||||
Loans held for sale
|
1,486 | 1,486 | - | 1,486 | - | |||||||||||||||
Loans, net
|
838,126 | 842,758 | - | - | 842,758 | |||||||||||||||
BOLI
|
23,796 | 23,796 | 23,796 | - | - | |||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Deposits
|
$ | 1,034,834 | $ | 1,036,564 | $ | - | $ | - | $ | 1,036,564 | ||||||||||
Short-term borrowings
|
7,116 | 7,116 | 7,116 | - | - | |||||||||||||||
Notes payable
|
32,422 | 32,548 | - | 32,548 | - | |||||||||||||||
Junior subordinated debentures
|
12,128 | 12,704 | - | - | 12,704 |
91 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
92 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
93 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
Balance Sheets
|
December 31,
|
|||||||
(in thousands)
|
2014
|
2013
|
||||||
Assets
|
||||||||
Cash and due from subsidiary
|
$ | 8,380 | $ | 6,038 | ||||
Investments
|
4,841 | 4,398 | ||||||
Investments in subsidiaries
|
111,680 | 107,637 | ||||||
Other assets
|
505 | 1,029 | ||||||
Total assets
|
$ | 125,406 | $ | 119,102 | ||||
Liabilities and Stockholders’ Equity
|
||||||||
Junior subordinated debentures
|
$ | 12,328 | $ | 12,128 | ||||
Other liabilities
|
2,070 | 2,112 | ||||||
Stockholders’ equity
|
111,008 | 104,862 | ||||||
Total liabilities and stockholders’ equity
|
$ | 125,406 | $ | 119,102 |
Statements of Income
|
Years ended December 31,
|
|||||||
(in thousands)
|
2014
|
2013
|
||||||
Interest income
|
$ | 68 | $ | 79 | ||||
Interest expense
|
875 | 730 | ||||||
Net interest expense
|
(807 | ) | (651 | ) | ||||
Dividend income from subsidiaries
|
9,060 | 59 | ||||||
Operating expense
|
(164 | ) | (743 | ) | ||||
Gain on investments, net
|
341 | 804 | ||||||
Bargain purchase gain
|
- | 9,535 | ||||||
Income tax benefit
|
135 | 161 | ||||||
Earnings before equity in undistributed
earnings of subsidiaries
|
8,565 | 9,165 | ||||||
Equity in undistributed earnings of
subsidiaries, net of dividends received
|
1,384 | 6,976 | ||||||
Net income
|
$ | 9,949 | $ | 16,141 |
94 |
NICOLET BANKSHARES, INC. AND SUBSIDIARIES |
Notes to Consolidated Financial Statements |
Statements of Cash Flows
|
Years ended December 31,
|
|||||||
(in thousands)
|
2014
|
2013
|
||||||
Cash Flows From Operating Activities:
|
||||||||
Net Income attributable to Nicolet Bankshares, Inc.
|
$ | 9,949 | $ | 16,141 | ||||
Adjustments to reconcile net income to net cash
provided (used) by operating activities:
|
||||||||
Accretion of discounts
|
199 | 132 | ||||||
Gain on investments sold, net
|
(341 | ) | (804 | ) | ||||
Bargain purchase gain
|
- | (9,535 | ) | |||||
Change in other assets and liabilities, net
|
506 | (908 | ) | |||||
Equity in undistributed earnings of subsidiaries, net of dividends received
|
(1,444 | ) | (6,917 | ) | ||||
Net cash provided (used) by operating activities
|
8,869 | (1,891 | ) | |||||
Cash Flows from Investing Activities:
|
||||||||
Proceeds from sale of investments
|
531 | 1,522 | ||||||
Purchases of investments
|
(791 | ) | - | |||||
Capital infusion to subsidiary
|
(1,200 | ) | (1,650 | ) | ||||
Net cash from business combinations
|
- | 1,519 | ||||||
Net cash provided (used) by investing activities
|
(1,460 | ) | 1,391 | |||||
Cash Flows From Financing Activities:
|
||||||||
Purchase and cancellation of treasury stock
|
(5,770 | ) | (92 | ) | ||||
Proceeds from issuance of common stock, net
|
254 | 3,138 | ||||||
Proceeds from exercise of common stock options
|
633 | 306 | ||||||
Stock issuance costs, capitalized
|
- | (401 | ) | |||||
Noncontrolling interest in joint venture
|
60 | (59 | ) | |||||
Cash dividends paid on preferred stock
|
(244 | ) | (1,220 | ) | ||||
Net cash provided (used) by financing activities
|
(5,067 | ) | 1,672 | |||||
Net increase in cash
|
2,342 | 1,172 | ||||||
Beginning cash
|
6,038 | 4,866 | ||||||
Ending cash
|
$ | 8,380 | $ | 6,038 |
95 |
96 |
ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE |
ITEM 9A. | CONTROLS AND PROCEDURES |
ITEM 9B. | OTHER INFORMATION |
97 |
ITEM 10. | DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE |
98 |
99 |
ITEM 11. | EXECUTIVE COMPENSATION |
Name and
Principal Position
|
Year
|
Salary
|
Bonus
1
|
Stock Awards
2
|
Option
Awards 2 |
All Other
Compensation
3
|
Total
|
|||||||||||||||||||
Robert B. Atwell |
2014
|
$ | 350,000 | $ | 210,000 | $ | 199,991 | $ | 501,053 | $ | 41,603 | 4 | $ | 1,302,647 | ||||||||||||
Chairman & Chief |
2013
|
$ | 350,000 | $ | 210,000 | $ | 218,755 | $ | -0- | $ | 36,284 | 4 | $ | 815,039 | ||||||||||||
Executive Officer | ||||||||||||||||||||||||||
Michael E. Daniels |
2014
|
$ | 295,000 | $ | 177,000 | $ | 199,991 | $ | 501,053 | $ | 41,364 | 5 | $ | 1,214,408 | ||||||||||||
President and Chief |
2013
|
$ | 295,000 | $ | 177,000 | $ | 218,755 | $ | -0- | $ | 36,984 | 5 | $ | 727,739 | ||||||||||||
Operating Officer | ||||||||||||||||||||||||||
Ann K. Lawson |
2014
|
$ | 190,000 | $ | 45,600 | $ | 119,000 | $ | -0- | $ | 14,700 | 6 | $ | 369,300 | ||||||||||||
Chief Financial Officer
|
2013
|
$ | 176,538 | $ | 55,000 | $ | -0- | $ | -0- | $ | 12,556 | 6 | $ | 244,094 |
1
|
All bonuses are reported in the year earned.
|
2
|
Reflects the fair value of restricted stock and of options on the date of grant, calculated in each case in accordance with applicable accounting guidance and based on assumptions set forth in Note 1 of the Notes to Consolidated Financial Statements, under Part II, Item 8.
|
3
|
Nicolet has omitted information on perquisites and other personal benefits with an individual value below $10,000.
|
4
|
Includes $15,600 and $15,300 of 401(k) company matching contributions, $8,053 and $7,984 of life insurance premiums, and $17,950 and $13,000 of director fees for 2014 and 2013, respectively.
|
5
|
Includes $15,600 and $15,300 of 401(k) company matching contributions, $6,714 and $6,684 of life insurance premiums, and $19,050 and $15,000 of director fees for 2014 and 2013, respectively.
|
6
|
Includes $14,700 and $12,556 of 401(k) company matching contributions for 2014 and 2013, respectively.
|
Terminating Event
|
Payment Obligation of Base Salary
|
|
Mr. Atwell becomes disabled, as defined
|
Maximum of six (6) months
|
|
Nicolet Bank terminates Mr. Atwell’s employment without cause, as defined
|
Maximum of twelve (12) months
|
|
Mr. Atwell terminates his employment for cause, as defined
|
Maximum of twelve (12) months
|
|
Mr. Atwell terminates his employment for cause within six months after a change of control, as defined
|
One and one-half times base salary and bonus
|
100 |
101 |
No. of
securities
underlying
unexercised
options
exercisable
|
No. of securities
underlying unexercised options unexercisable |
Option
exercise price |
Option
expiration date |
No. of shares
of restricted stock that have not vested |
Market value of
shares of restricted stock that have not vested 10 |
||||||||||||||||
(#) | (#) |
($)
|
(#) |
($)
|
|||||||||||||||||
Name
|
|||||||||||||||||||||
Robert B. Atwell
|
79,570 | -0- | $ | 18.00 |
12/13/2015
|
||||||||||||||||
55,555 | -0- | $ | 18.00 |
12/13/2015
|
|||||||||||||||||
12,900 | 38,700 | 1 | $ | 16.50 |
4/10/2022
|
||||||||||||||||
-0- | 67,500 | 2 | $ | 23.80 |
10/28/2024
|
||||||||||||||||
11,730 | 4 | $ | 293,250 | ||||||||||||||||||
1,767 | 5 | 44,175 | |||||||||||||||||||
2,650 | 6 | 66,250 | |||||||||||||||||||
5,602 | 7 | 140,050 | |||||||||||||||||||
Michael E. Daniels
|
79,570 | -0- | $ | 18.00 |
12/13/2015
|
||||||||||||||||
55,555 | -0- | $ | 18.00 |
12/13/2015
|
|||||||||||||||||
25,800 | 38,700 | 1 | $ | 16.50 |
4/10/2022
|
||||||||||||||||
-0- | 67,500 | 2 | $ | 23.80 |
10/28/2024
|
||||||||||||||||
11,730 | 4 | $ | 293,250 | ||||||||||||||||||
1,767 | 5 | 44,175 | |||||||||||||||||||
2,650 | 6 | 66,250 | |||||||||||||||||||
5,602 | 7 | 140,050 | |||||||||||||||||||
Ann K. Lawson
|
12,310 | -0- | $ | 16.00 |
2/2/2019
|
||||||||||||||||
10,000 | -0- | $ | 16.80 |
12/15/2019
|
|||||||||||||||||
1,065 | -0- | $ | 16.50 |
4/10/2022
|
|||||||||||||||||
435 | 3,500 | 3 | $ | 16.50 |
4/10/2022
|
||||||||||||||||
1,320 | 8 | $ | 33,000 | ||||||||||||||||||
3,333 | 9 | 83,325 |
1
|
Granted 64,500 option shares on April 10, 2012, and vesting in 5 equal increments over a 5-year period on the anniversaries of the initial grant.
|
2
|
Granted 67,500 options shares on October 28, 2014 and vesting in 5 equal increments over a 5-year period on the anniversaries of the initial grant.
|
3
|
Represents the unvested remainder of a grant of 3,935 options made on April 10, 2012, of which 145 vested immediately, 145 vested on April 10, 2013 and 145 vested on April 10, 2014, and the remainder will vest in equal increments of 500 over the seven years subsequent to 2014 on the anniversaries of the initial grant.
|
4
|
Represents the unvested remainder of a grant of 19,550 restricted shares made on April 10, 2012, which vest in 5 equal increments over a 5-year period on the anniversaries of the initial grant.
|
5
|
Represents the unvested remainder of a grant of 5,303 restricted shares made on January 18, 2013, of which one-third vested immediately and one-third on each of the first and second anniversaries of the initial grant.
|
6
|
Represents the unvested remainder of a grant of 7,950 restricted shares made on October 22, 2013, of which one-third vested immediately and one-third on each of the first and second anniversaries of the initial grant.
|
7
|
Represents the unvested remainder of a grant of 8,403 restricted shares made on October 28, 2014, of which one-third vested immediately and one-third on each of the first and second anniversaries of the initial grant.
|
8
|
Represents the unvested remainder of a grant of 1,650 restricted shares made on April 10, 2012, which vest in 10 equal increments over a 10-year period on the anniversaries of the initial grant.
|
9
|
Represents the unvested remainder of a grant of 5,000 restricted shares made on October 28, 2014, of which one-third vested immediately and one-third on each of the first and second anniversaries of the initial grant.
|
10
|
Utilizes a $25.00 per share market value of the Company’s common stock at December 31, 2014.
|
102 |
Name
|
|
Fees
for 2014 ($)
*
|
||
John N. Dykema
*
|
12,212 | |||
Gary L. Fairchild
*
|
11,536 | |||
Michael F. Felhofer
|
16,200 | |||
Christopher J. Ghidorzi
*
|
13,130 | |||
Kim A. Gowey
|
11,000 | |||
Andrew F. Hetzel, Jr.
*
|
9,070 | |||
Donald J. Long, Jr.
|
12,100 | |||
Benjamin P. Meeuwsen
*
|
4,501 | ** | ||
Susan L. Merkatoris
|
19,150 | |||
Therese B. Pandl
*
|
8,081 | |||
Randy J. Rose
*
|
11,457 | |||
Robert J. Weyers
*
|
12,373 |
*
|
Directors have the option of converting compensation received into shares of Nicolet common stock through the Deferred Compensation Plan for Non-Employee Directors. For the eight directors noted, 100% of their 2014 cash director fees were remitted to the plan and used by the plan to purchase Nicolet common stock on behalf of the director, except for Mr. Ghidorzi, who elected to defer 50% of his director compensation.
|
**
|
Mr. Meeuwsen resigned from the board effective May 15, 2014 and was not replaced; amount reflects fees through his resignation date.
|
ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS |
Plan Category
|
Number of securities to
be issued upon exercise of outstanding options, warrants and rights (1)
(a)
|
Weighted-average
exercise price of outstanding options, warrants and rights (2)
(b)
|
Number of securities remaining
available for future issuance under equity compensation plans (excluding securities reflected in column (a))
(c)
|
||||||||||
Equity compensation plans approved by security holders
|
1,034,090 | $ | 19.30 | 464,378 | |||||||||
Total at December 31, 2014
|
1,034,090 | $ | 19.30 | 464,378 |
103 |
|
||||||||
Directors and Executive Officers
|
Number of Shares
|
Percentage of Issued and
Outstanding Shares 1 |
||||||
Robert B. Atwell
|
229,605 2 | 5.1 | % | |||||
Michael E. Daniels
|
218,293 3 | 4.9 | ||||||
John N. Dykema
|
81,424 4 | 1.8 | ||||||
Gary L. Fairchild
|
3,150 5 | * | ||||||
Michael F. Felhofer
|
72,000 | 1.6 | ||||||
Christopher J. Ghidorzi
|
1,743 6 | * | ||||||
Kim A. Gowey
|
30,018 | * | ||||||
Andrew F. Hetzel, Jr.
|
58,058 7 | 1.3 | ||||||
Ann K. Lawson
|
37,886 8 | * | ||||||
Donald J. Long, Jr.
|
101,528 9 | 2.3 | ||||||
Susan L. Merkatoris
|
105,000 | 2.4 | ||||||
Therese Pandl
|
1,635 10 | * | ||||||
Randy J. Rose
|
61,713 11 | 1.4 | ||||||
Robert J. Weyers
|
105,363 12 | 2.4 | ||||||
All Current Directors and Executive Officers as a Group (14 persons)
|
1,107,416 13 | 24.8 | % |
*
|
Represents less than one percent.
|
1
|
For purposes of this table, percentages shown treat shares subject to exercisable options held by the indicated director or executive officer as if they were issued and outstanding. All unvested shares of restricted stock are entitled to vote and are therefore included with the issued and outstanding shares reflected in this table.
|
2
|
Includes exercisable options to purchase 148,025 shares of common stock, 12,565 shares Mr. Atwell owns in his Nicolet 401(k) plan, and 21,749 shares of unvested restricted stock.
|
3
|
Includes 9,803 shares held in his spouse’s IRA, exercisable options to purchase 160,925 shares of common stock, 6,252 shares Mr. Daniels owns in his Nicolet 401(k) plan, and 21,749 shares of unvested restricted stock.
|
4
|
Includes 4,270 shares Mr. Dykema purchased through the Deferred Compensation Plan for Non-Employee Directors.
|
5
|
Includes 2,900 shares Mr. Fairchild purchased through the Deferred Compensation Plan for Non-Employee Directors.
|
6
|
Includes 393 shares Mr. Ghidorzi purchased through the Deferred Compensation Plan for Non-Employee Directors.
|
7
|
Includes 2,908 shares Mr. Hetzel purchased through the Deferred Compensation Plan for Non-Employee Directors.
|
8
|
Includes exercisable options to purchase 23,810 shares of common stock, 800 shares Ms. Lawson owns in her Nicolet 401(k) plan, and 4,653 shares of unvested restricted stock.
|
9
|
Includes 2,009 shares Mr. Long purchased through the Deferred Compensation Plan for Non-Employee Directors.
|
10
|
Includes 1,535 shares Ms. Pandl purchased through the Deferred Compensation Plan for Non-Employee Directors.
|
11
|
Includes 1,113 shares Mr. Rose purchased through the Deferred Compensation Plan for Non-Employee Directors and includes 30,300 shares held in his spouse’s name.
|
12
|
Includes 4,613 shares Mr. Weyers purchased through the Deferred Compensation Plan for Non-Employee Directors.
|
13
|
Includes outstanding common stock, exercisable options to purchase 332,760 shares of common stock and 66,231 shares of unvested restricted stock.
|
104 |
ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE |
ITEM 14. | PRINCIPAL ACCOUNTING FEES AND SERVICES |
Fees
|
2014
|
2013
|
|||||||
Audit fees
a
|
$ | 224,000 | $ | 271,400 | |||||
Audit-related fees
b
|
17,300 | -0- | |||||||
Tax fees
c
|
-0- | -0- | |||||||
All other fees
d
|
-0- | 4,300 | |||||||
Total fees
|
$ | 241,300 | $ | 275,700 |
a.
|
Audit Fees
include aggregate fees billed for professional services rendered by Porter Keadle Moore, LLC for the audit of the Company’s annual consolidated financial statements for the years ended December 31, 2014 and 2013, review of the annual report on Form 10-K, and the limited reviews of quarterly condensed consolidated financial statements included in periodic reports filed with the SEC during 2014 and 2013, including out of pocket expenses.
|
b.
|
Audit-Related Fees
includes all services performed for non-audit professional services.
|
c.
|
Tax Fees
includes all services performed for tax compliance, tax planning, and tax advice.
|
d.
|
All Other Fees
includes billings for services rendered other than those in the categories defined above, specifically merger and acquisition analysis and other advisory services.
|
105 |
ITEM 15. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES |
Exhibit
|
Description of Exhibit
|
|
3.1
|
Amended
and Restated Articles of Incorporation of Nicolet Bankshares, Inc., as amended.
(1)
|
|
3.2
|
Bylaws of Nicolet Bankshares, Inc. (1)
|
|
4.1
|
Form of Common Stock Certificate of Nicolet Bankshares, Inc. (1)
|
|
4.2
|
Indenture dated July 21, 2004, between Nicolet Bankshares, Inc., as Issuer and U.S. Bank National Association, as Trustee, including the form of Junior Subordinated Debenture as Exhibit A thereto. (1)
|
|
4.3
|
Guarantee Agreement, dated July 21, 2004, between Nicolet Bankshares, Inc., as Guarantor, and U.S. Bank National Association, as Guarantee Trustee. (1)
|
|
4.4
|
Indenture, dated October 14, 2005, between Mid-Wisconsin Financial Services, Inc., as Issuer, and Wilmington Trust Company, as Trustee, including the form of Junior Subordinated Debenture as Exhibit A thereto. (1)
|
|
4.5
|
Guarantee Agreement, dated October 14, 2005, between Mid-Wisconsin Financial Services, Inc., as Issuer, and Wilmington Trust Company, as Trustee, including the form of Junior Subordinated Debenture as Exhibit A thereto. (1)
|
|
4.6
|
First Supplemental Indenture, dated April 26, 2013, amount Nicolet Bankshares, Inc., Mid-Wisconsin Financial Services, Inc., and Wilmington Trust Company. (2)
|
|
10.1
|
[Reserved]
|
|
10.2
|
[Reserved]
|
|
10.3
|
[Reserved]
|
|
10.4†
|
Nicolet Bankshares, Inc. 2002 Stock Incentive Plan, as amended, and forms of award documents.
|
|
10.5†
|
Nicolet
Bankshares, Inc. 2011 Long-term Incentive Plan and forms of award documents.
|
|
10.6†
|
Nicolet National Bank 2002 Deferred Compensation Plan, as amended. (1)
|
|
10.7†
|
Nicolet National Bank 2009 Deferred Compensation Plan for Non-Employee Directors. (1)
|
|
10.8†
|
Revised and Restated Employment Agreement dated April 17, 2012 between Nicolet National Bank and Michael E. Daniels. (1)
|
|
10.9†
|
Revised and Restated Employment Agreement dated April 17, 2012 between Nicolet National Bank and Robert B. Atwell. (1)
|
|
10.10
|
Lease, dated May 31, 2000, between Washington Square Green Bay, LLC and Green Bay Financial Corporation D/B/A/ Nicolet National Bank, as amended. (1)
|
|
10.11
|
Small Business Lending Fund Securities Purchase Agreement, dated September 1, 2011, between Nicolet Bankshares, Inc. and the Security of the United States Treasury. (1)
|
|
10.12
†
|
Employment Agreement dated November 6, 2014 between Nicolet National Bank and Ann K. Lawson.
|
|
21.1
|
Subsidiaries of Nicolet Bankshares, Inc. (1)
|
|
23.1
|
Consent of Independent Registered Public Accounting Firm.
|
|
31.1
|
Certification of CEO under Section 302 of Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification of CFO under Section 302 of Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification of CEO Pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002
|
|
32.2
|
Certification of CFO Pursuant to 18 U.S.C Section 1350 as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002
|
|
101*
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Stockholders’ Equity, (v) Consolidated Statement of Cash Flows, and (vi) Notes to Consolidated Financial Statements tagged as blocks of text.
|
106 |
NICOLET BANKSHARES, INC.
|
|||
March 9, 2015
|
By:
|
/s/ Robert B. Atwell
|
|
Robert B. Atwell, Chairman and Chief Executive Officer
|
March 9, 2015
|
||
/s/ Robert B. Atwell
|
/s/ Susan L. Merkatoris
|
|
Robert B. Atwell
|
Susan L. Merkatoris
|
|
Chairman and Chief Executive Officer
|
Director
|
|
(Principal Executive Officer)
|
||
/s/ Ann K. Lawson
|
/s/ Therese B. Pandl
|
|
Ann K. Lawson
|
Therese B. Pandl
|
|
Chief Financial Officer
|
Director
|
|
(Principal Financial and Accounting Officer)
|
||
/s/ Michael E. Daniels
|
/s/ Randy J. Rose
|
|
Michael E. Daniels
|
Randy J. Rose
|
|
President and Chief Operating Officer, Director
|
Director
|
|
/s/ John N. Dykema
|
/s/ Robert J. Weyers
|
|
John N. Dykema
|
Robert J. Weyers
|
|
Director
|
Director
|
|
/s/ Gary L. Fairchild
|
||
Gary L. Fairchild
|
||
Director
|
||
/s/ Michael F. Felhofer
|
||
Michael F. Felhofer
|
||
Director
|
||
/s/ Christopher J. Ghidorzi
|
||
Christopher J. Ghidorzi
|
||
Director
|
||
/s/ Kim A. Gowey
|
||
Kim A. Gowey
|
||
Director
|
||
/s/ Andrew W. Hetzel, Jr.
|
||
Andrew W. Hetzel, Jr.
|
||
Director
|
||
/s/ Donald J. Long, Jr.
|
||
Donald J. Long, Jr.
|
||
Director
|
107 |
Exhibit 10.4 |
Page
|
||||
SECTION 1 DEFINITIONS
|
1
|
|||
1.1
|
Definitions
|
1
|
||
SECTION 2 THE STOCK INCENTIVE PLAN |
4
|
|||
2.1
|
Purpose of the Plan
|
4
|
||
2.2
|
Stock Subject to the Plan
|
4
|
||
2.3
|
Administration of the Plan
|
5
|
||
2.4
|
Eligibility and Limits
|
5
|
||
SECTION 3 TERMS OF STOCK INCENTIVES
|
6
|
|||
3.1
|
General Terms and Conditions
|
6
|
||
3.2
|
Terms and Conditions of Options
|
7
|
||
(a)
|
Option Price
|
7
|
||
(b)
|
Option Term
|
7
|
||
(c)
|
Payment
|
7
|
||
(d)
|
Conditions to the Exercise of an Option
|
8
|
||
(e)
|
Termination of Incentive Stock Option
|
8
|
||
(f)
|
Special Provisions for Certain Substitute Options
|
8
|
||
3.3
|
Treatment of Awards Upon Termination of Service |
8
|
||
SECTION 4 RESTRICTIONS ON STOCK
|
9
|
|||
4.1
|
Escrow of Shares
|
9
|
||
4.2
|
Restrictions on Transfer
|
9
|
||
SECTION 5 GENERAL PROVISIONS
|
9
|
|||
5.1
|
Withholding
|
9
|
||
5.2
|
Changes in Capitalization; Merger; Liquidation
|
10
|
||
5.3
|
Cash Awards
|
11
|
||
5.4
|
Compliance with Code
|
11
|
||
5.5
|
Right to Terminate Service
|
11
|
||
5.6
|
Restrictions on Delivery and Sale of Shares; Legends
|
11
|
||
5.7
|
Non-Alienation of Benefits
|
11
|
||
5.8
|
Termination and Amendment of the Plan
|
12
|
||
5.9
|
Stockholder Approval
|
12
|
||
5.10
|
Choice of Law
|
12
|
||
5.11
|
Effective Date of the Plan
|
12
|
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
NICOLET BANKSHARES, INC. | |||
By: | /s/ Robert B. Atwell | ||
Title: | President and CEO |
ATTEST: | |
/s/ Michael E. Daniels | |
Secretary |
12 |
NICOLET BANKSHARES, INC. | |||
|
By: |
|
/ s / Michael E. Daniels |
Title: | EVP/Secretary |
NICOLET BANKSHARES, INC. | |||
|
By: |
|
/ s / Michael E. Daniels |
Title: | EVP/Secretary |
NICOLET BANKSHARES, INC. | |||
|
By: |
|
/ s / Michael E. Daniels |
Title: | EVP/Secretary |
A.
|
Grant Date:
__________________________
|
B.
|
Type of Option: Incentive Stock Option.
|
|
C.
|
Plan under which granted: Nicolet Bankshares, Inc. 2002 Stock Incentive Plan.
|
|
D.
|
Option Shares: All or any part of
__________________________
shares of the Company’s $.01 par value common stock (the “Common Stock”), subject to adjustment as provided in the attached Terms and Conditions.
|
|
E.
|
Exercise Price: $
__________________________
per share, subject to adjustment as provided in the attached Terms and Conditions. The Exercise Price is, in the judgment of the Committee, not less than 100% of the Fair Market Value of a share of Common Stock on the Grant Date or, in the case of an Over 10% Owner, not less than 110% of the Fair Market Value of a share of Common Stock on the Grant Date.
|
|
|
F.
|
Option Period: The Option may be exercised only during the Option Period which commences on the Grant Date and ends, generally, on the earliest of (a) the tenth (10th) anniversary of the Grant Date (unless the Employee is an Over 10% Owner, in which case the fifth (5th) anniversary of the Grant Date); (b) ninety (90) days following the date the Employee ceases to be an employee of the Company or any Parent or Subsidiary except as provided under clause (c) and except for any involuntary termination of employment for misconduct, as determined in the discretion of the Committee, which will result in a cancellation of the option award; or (c) one (1) year following the date the Employee ceases to be an employee of the Company or any Parent or Subsidiary due to death or Disability; provided that the Option may be exercised as to no more than the vested Option Shares, determined pursuant to the Vesting Schedule.
Note that other limitations to exercising the Option, as described in the attached Terms and Conditions, may apply
.
|
|
G.
|
Vesting Schedule: The Option Shares shall become vested in accordance with Schedule 1 hereto.
|
Nicolet Bankshares, Inc. | |||
By: | |||
Michael Daniels | Employee | ||
Executive Vice President & Secretary |
Terms and Conditions - Page 1 of 5 |
Terms and Conditions - Page 2 of 5 |
Terms and Conditions - Page 3 of 5 |
Terms and Conditions - Page 4 of 5 |
Terms and Conditions - Page 5 of 5 |
Name | ||||||
Address | ||||||
SSN
|
|
[ ]
|
by delivery of cash or cash equivalent $___________ for the full purchase price payable to the order of Nicolet Bankshares, Inc.
|
|
[ ]
|
by delivery of the purchase price by _________________________, a broker, dealer or other “creditor” as defined by Regulation T issued by the Board of Governors of the Federal Reserve System (i.e., a cashless exercises). I hereby authorize the Company to issue a stock certificate for the number of shares indicated above in the name of said broker, dealer or other creditor or its nominee pursuant to instructions received by the Company and to deliver said stock certificate directly to that broker, dealer or other creditor (or to such other party specified in the instructions received by the Company from the broker, dealer or other creditor) upon receipt of the purchase price.
|
|
[ ]
|
by delivery to the Company of a number of shares of Stock owned by the holder having an aggregate Fair Market Value of not less than the product of the Exercise Price multiplied by the number of shares the Participant intends to purchase upon exercise of the Option on the date of delivery;
|
|
[ ]
|
by having a number of shares of stock withheld, the Fair Market Value of which as of the date of exercise is sufficient to satisfy the Exercise Price. (i.e., a net exercise).
|
Exhibit 1 - Page 1 of 3 |
Exhibit 1 - Page 2 of 3 |
Very truly yours, | ||||
Date Signed:
|
By: | Date Accepted: | ||||
Title: |
Number of Shares | ||
Exercised: | ||
Number of Shares | ||
Remaining: |
Exhibit 1 - Page 3 of 3 |
TO: | ||
FROM: | ||
RE: | Withholding Election |
(1)
|
My correct name and social security number and my current address are set forth at the end of this document.
|
|
[ ]
|
the original recipient of the Option.
|
|
[ ]
|
the legal representative of the estate of the original recipient of the Option.
|
|
[ ]
|
the legal guardian of the original recipient of the Option.
|
(3)
|
The Option to which this election relates was issued under the Nicolet Bankshares, Inc. 2002 Stock Incentive Plan (the “Plan”) in the name of _________________________ for the purchase of a total of _________ shares of Common Stock of the Company. This election relates to _______________ shares of Common Stock issuable upon exercise of the Option, provided that the numbers set forth above shall be deemed changed as appropriate to reflect the applicable Plan provisions.
|
(4)
|
In connection with any exercise of the Option with respect to the Common Stock, I hereby elect:
|
|
[ ]
|
to have certain of the shares issuable pursuant to the exercise withheld by the Company for the purpose of having the value of the shares applied to pay federal, state, and local, if any, taxes arising from the exercise.
|
|
[ ]
|
to tender shares held by me for a period of at least six (6) months prior to the exercise of the Option for the purpose of having the value of the shares applied to pay such taxes.
|
|
The shares to be withheld or tendered, as applicable, shall have, as of the Tax Date applicable to the exercise, a Fair Market Value equal to the minimum statutory tax withholding requirement under federal, state, and local law in connection with the exercise.
|
(5)
|
This Withholding Election is made no later than the Tax Date and is otherwise timely made pursuant to the Plan.
|
(6)
|
I understand that this Withholding Election may not be revised, amended or revoked by me.
|
– |
(7)
|
I further understand that, if applicable, the Company shall withhold from the shares a whole number of shares having the value specified in Paragraph 4 above.
|
(8)
|
The Plan has been made available to me by the Company. I have read and understand the Plan and I have no reason to believe that any of the conditions to the making of this Withholding Election have not been met.
|
(9)
|
Capitalized terms used in this Notice of Withholding Election without definition shall have the meanings given to them in the Plan.
|
Dated: | ||||
Signature | ||||
Social Security Number | Name (Printed) | |||
Street Address | ||||
City, State, Zip Code | ||||
– |
A.
|
The Option Shares shall become vested Option Shares following completion of the years of service as an employee of the Company or any Parent or Subsidiary as indicated in the schedule below.
|
Percentage of Option Shares
Which are Vested Shares |
Years of Service
After the Grant Date |
||||
0%
|
Less than |
1
|
|||
20%
|
1
|
||||
40%
|
2
|
||||
60%
|
3
|
||||
80%
|
4
|
||||
100%
|
5 or more
|
B.
|
Notwithstanding the foregoing Vesting Schedule, the Option Shares will fully vest if the Employee provides continuous services to the Company or any Parent or Subsidiary following the Grant Date through the date of any of the earlier events listed below:
|
C.
|
For purposes of the Vesting Schedule, Employee shall be granted a year of service for each twelve-consecutive-month period following the Grant Date and during which Employee continues, at all times, as an employee of the Company or any Parent or Subsidiary. The Employee shall continue to vest in the Option Shares according to the Vesting Schedule so long as the Employee remains in the continuous service of the Company or any Parent or Subsidiary without incurring a Termination of Service, regardless of the reason. There shall be no proration for partial years of service.
|
D.
|
Any portion of the Option Shares which have not become vested Option Shares in accordance with this Vesting Schedule before or at the time of Employee’s Termination of Service shall be forfeited.
|
– |
|
C.
|
Plan under which granted: Nicolet Bankshares, Inc. 2002 Stock Incentive Plan.
|
|
D.
|
Option Shares: All or any part of
__________________________
shares of the Company’s $.01 par value common stock (the “Common Stock”), subject to adjustment as provided in the attached Terms and Conditions.
|
|
E.
|
Exercise Price: $
__________________________
per share, subject to adjustment as provided in the attached Terms and Conditions.
|
|
F.
|
Option Period: The Option may be exercised only during the Option Period which commences on the Grant Date and ends, generally, on the earliest of (a) the tenth (10th) anniversary of the Grant Date (unless the Employee is an Over 10% Owner, in which case the fifth (5th) anniversary of the Grant Date); (b) ninety (90) days following the date the Employee ceases to be an employee of the Company or any Parent or Subsidiary except as provided under clause (c) and except for any involuntary termination of employment for misconduct, as determined in the discretion of the Committee, which will result in a cancellation of the option award; or (c) one (1) year following the date the Employee ceases to be an employee of the Company or any Parent or Subsidiary due to death or Disability; provided that the Option may be exercised as to no more than the vested Option Shares, determined pursuant to the Vesting Schedule.
Note that other limitations to exercising the Option, as described in the attached Terms and Conditions, may apply
.
|
|
G.
|
Vesting Schedule: The Option Shares shall become vested in accordance with Schedule 1 hereto.
|
By: | ||||
Michael Daniels | Employee | |||
Executive Vice President & Secretary
|
Terms and Conditions - Page 1 of 5 |
Terms and Conditions - Page 2 of 5 |
Terms and Conditions - Page 3 of 5 |
Terms and Conditions - Page 4 of 5 |
Terms and Conditions - Page 5 of 5 |
Name | ||||
Address | ||||
SSN |
|
[ ]
|
by delivery of cash or cash equivalent $___________ for the full purchase price payable to the order of Nicolet Bankshares, Inc.
|
|
[ ]
|
by delivery of the purchase price by _________________________, a broker, dealer or other “creditor” as defined by Regulation T issued by the Board of Governors of the Federal Reserve System (i.e., a cashless exercises). I hereby authorize the Company to issue a stock certificate for the number of shares indicated above in the name of said broker, dealer or other creditor or its nominee pursuant to instructions received by the Company and to deliver said stock certificate directly to that broker, dealer or other creditor (or to such other party specified in the instructions received by the Company from the broker, dealer or other creditor) upon receipt of the purchase price.
|
|
[ ]
|
by delivery to the Company of a number of shares of Stock owned by the holder having an aggregate Fair Market Value of not less than the product of the Exercise Price multiplied by the number of shares the Participant intends to purchase upon exercise of the Option on the date of delivery;
|
|
[ ]
|
by having a number of shares of stock withheld, the Fair Market Value of which as of the date of exercise is sufficient to satisfy the Exercise Price. (i.e., a net exercise).
|
Exhibit 1 - Page 1 of 3 |
|
The shares of the Common Stock being acquired by me will be acquired for my own account without the participation of any other person, with the intent of holding the Common Stock for investment and without the intent of participating, directly or indirectly, in a distribution of the Common Stock and not with a view to, or for resale in connection with, any distribution of the Common Stock, nor am I aware of the existence of any distribution of the Common Stock;
|
|
I am not acquiring the Common Stock based upon any representation, oral or written, by any person with respect to the future value of, or income from, the Common Stock but rather upon an independent examination and judgment as to the prospects of the Company;
|
|
The Common Stock was not offered to me by means of publicly disseminated advertisements or sales literature, nor am I aware of any offers made to other persons by such means;
|
|
I am able to bear the economic risks of the investment in the Common Stock, including the risk of a complete loss of my investment therein;
|
|
I understand and agree that the Common Stock will be issued and sold to me without registration under any state law relating to the registration of securities for sale, and will be issued and sold in reliance on the exemptions from registration under the 1933 Act, provided by Sections 3(b) and/or 4(2) thereof and the rules and regulations promulgated thereunder;
|
|
The Common Stock cannot be offered for sale, sold or transferred by me other than pursuant to: (A) an effective registration under the 1933 Act or in a transaction otherwise in compliance with the 1933 Act; and (B) evidence satisfactory to the Company of compliance with the applicable securities laws of other jurisdictions. The Company shall be entitled to rely upon an opinion of counsel satisfactory to it with respect to compliance with the above laws;
|
|
The Company will be under no obligation to register the Common Stock or to comply with any exemption available for sale of the Common Stock without registration or filing, and the information or conditions necessary to permit routine sales of securities of the Company under Rule 144 under the 1933 Act are not now available and no assurance has been given that it or they will become available. The Company is under no obligation to act in any manner so as to make Rule 144 available with respect to the Common Stock;
|
|
I have and have had complete access to and the opportunity to review and make copies of all material documents related to the business of the Company, including, but not limited to, contracts, financial statements, tax returns, leases, deeds and other books and records. I have examined such of these documents as I wished and am familiar with the business and affairs of the Company. I realize that the purchase of the Common Stock is a speculative investment and that any possible profit therefrom is uncertain;
|
Exhibit 1 - Page 2 of 3 |
|
I have had the opportunity to ask questions of and receive answers from the Company and any person acting on its behalf and to obtain all material information reasonably available with respect to the Company and its affairs. I have received all information and data with respect to the Company which I have requested and which I have deemed relevant in connection with the evaluation of the merits and risks of my investment in the Company;
|
|
I have such knowledge and experience in financial and business matters that I am capable of evaluating the merits and risks of the purchase of the Common Stock hereunder and I am able to bear the economic risk of such purchase; and
|
|
The agreements, representations, warranties and covenants made by me herein extend to and apply to all of the Common Stock of the Company issued to me pursuant to this Award. Acceptance by me of the certificate representing such Common Stock shall constitute a confirmation by me that all such agreements, representations, warranties and covenants made herein shall be true and correct at that time.
|
|
I understand that the certificates representing the shares being purchased by me in accordance with this notice shall bear a legend referring to the foregoing covenants, representations and warranties and restrictions on transfer, and I agree that a legend to that effect may be placed on any certificate which may be issued to me as a substitute for the certificates being acquired by me in accordance with this notice. I further understand that capitalized terms used in this Notice of Exercise without definition shall have the meanings given to them in the Plan.
|
|
I further understand and agree to the Right of First Refusal and related transfer restrictions set forth in Section 6 of the Award and that any transferee of the Shares will be required to agree to such restrictions.
|
Very truly yours, | ||||
Date Signed: |
By:
|
Date Accepted: | ||||
Title: |
Number of Shares
|
||
Exercised: |
Number of Shares
|
||
Remaining: |
Exhibit 1 - Page 3 of 3 |
(1)
|
My correct name and social security number and my current address are set forth at the end of this document.
|
|
[ ]
|
the original recipient of the Option.
|
|
[ ]
|
the legal representative of the estate of the original recipient of the Option.
|
|
[ ]
|
the legal guardian of the original recipient of the Option.
|
(3)
|
The Option to which this election relates was issued under the Nicolet Bankshares, Inc. 2002 Stock Incentive Plan (the “Plan”) in the name of _________________________ for the purchase of a total of _________ shares of Common Stock of the Company. This election relates to _______________ shares of Common Stock issuable upon exercise of the Option, provided that the numbers set forth above shall be deemed changed as appropriate to reflect the applicable Plan provisions.
|
(4)
|
In connection with any exercise of the Option with respect to the Common Stock, I hereby elect:
|
|
[ ]
|
to have certain of the shares issuable pursuant to the exercise withheld by the Company for the purpose of having the value of the shares applied to pay federal, state, and local, if any, taxes arising from the exercise.
|
|
[ ]
|
to tender shares held by me for a period of at least six (6) months prior to the exercise of the Option for the purpose of having the value of the shares applied to pay such taxes.
|
|
The shares to be withheld or tendered, as applicable, shall have, as of the Tax Date applicable to the exercise, a Fair Market Value equal to the minimum statutory tax withholding requirement under federal, state, and local law in connection with the exercise.
|
(5)
|
This Withholding Election is made no later than the Tax Date and is otherwise timely made pursuant to the Plan.
|
(6)
|
I understand that this Withholding Election may not be revised, amended or revoked by me.
|
Exhibit 2 - Page 1 of 2 |
(7)
|
I further understand that, if applicable, the Company shall withhold from the shares a whole number of shares having the value specified in Paragraph 4 above.
|
(8)
|
The Plan has been made available to me by the Company. I have read and understand the Plan and I have no reason to believe that any of the conditions to the making of this Withholding Election have not been met.
|
(9)
|
Capitalized terms used in this Notice of Withholding Election without definition shall have the meanings given to them in the Plan.
|
Dated: | ||||
Signature | ||||
Social Security Number | Name (Printed) | |||
Street Address
|
||||
City, State, Zip Code
|
Exhibit 2 - Page 2 of 2 |
A.
|
The Option Shares shall become vested Option Shares following completion of the years of service as an employee of the Company or any Parent or Subsidiary as indicated in the schedule below.
|
Percentage of Option Shares
Which are Vested Shares |
Years of Service
After the Grant Date |
|||||
0%
|
Less than
|
1
|
||||
20%
|
1
|
|||||
40%
|
2
|
|||||
60%
|
3
|
|||||
80%
|
4
|
|||||
100%
|
5 or more
|
B.
|
Notwithstanding the foregoing Vesting Schedule, the Option Shares will fully vest if the Employee provides continuous services to the Company or any Parent or Subsidiary following the Grant Date through the date of any of the earlier events listed below:
|
C.
|
For purposes of the Vesting Schedule, Employee shall be granted a year of service for each twelve-consecutive-month period following the Grant Date and during which Employee continues, at all times, as an employee of the Company or any Parent or Subsidiary. The Employee shall continue to vest in the Option Shares according to the Vesting Schedule so long as the Employee remains in the continuous service of the Company or any Parent or Subsidiary without incurring a Termination of Service, regardless of the reason. There shall be no proration for partial years of service.
|
D.
|
Any portion of the Option Shares which have not become vested Option Shares in accordance with this Vesting Schedule before or at the time of Employee’s Termination of Service shall be forfeited.
|
Schedule 1 – Page 1 of 1 |
Page | |||
SECTION I. DEFINITIONS
|
1
|
||
1.1
|
D
efinitions
|
1
|
|
SECTION 2 THE LONG-TERM INCENTIVE PLAN
|
5
|
||
2.1
|
P
urpose of the
P
lan
|
5
|
|
2.2
|
S
tock
S
ubject to the
P
lan
|
5
|
|
2.3
|
A
dministration of the
P
lan
|
6
|
|
2.4
|
E
ligibility and
L
imits
|
6
|
|
SECTION 3 TERMS OF AWARDS
|
6
|
||
3.1
|
T
erms and
C
onditions of
A
ll
A
wards
|
6
|
|
3.2
|
T
erms and
C
onditions of
O
ptions
|
7
|
|
3.3
|
T
erms and
C
onditions of
S
tock
A
ppreciation
R
ights
|
9
|
|
3.4
|
T
erms and
C
onditions of
O
ther
S
tock
-B
ased
A
wards
|
10
|
|
3.5
|
T
erms and
C
onditions of
C
ash
P
erformance
A
wards
|
10
|
|
3.6
|
T
reatment of
A
wards on
T
ermination of
S
ervice
|
11
|
|
SECTION 4 RESTRICTIONS ON STOCK
|
11
|
||
4.1
|
E
scrow of
S
hares
|
11
|
|
4.2
|
R
estrictions on
T
ransfer
|
12
|
|
SECTION 5 GENERAL PROVISIONS
|
12
|
||
5.1
|
W
ithholding
|
12
|
|
5.2
|
C
hanges in
C
apitalization
; M
erger
; L
iquidation
|
12
|
|
5.3
|
C
ash
A
wards
|
13
|
|
5.4
|
C
ompliance with
C
ode
|
13
|
|
5.5
|
R
ight to
T
erminate
E
mployment or
S
ervice
|
14
|
|
5.6
|
N
on
-A
lienation of
B
enefits
|
14
|
|
5.7
|
R
estrictions on
D
elivery and
S
ale of
S
hares
; L
egends
|
14
|
|
5.8
|
L
isting and
L
egal
C
ompliance
|
15
|
|
5.9
|
T
ermination and
A
mendment of the
P
lan
|
15
|
|
5.10
|
S
tockholder
A
pproval
|
15
|
|
5.11
|
C
hoice of
L
aw
|
15
|
|
5.12
|
E
ffective
D
ate of
P
lan
|
15
|
i |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
NICOLET BANKSHARES, INC. | |||
|
By: |
|
/ s / Michael E. Daniels |
Title: | EVP/Secretary |
FORM OF
NONQUALIFIED STOCK OPTION AWARD
PURSUANT TO THE NICOLET BANKSHARES, INC.
2011 LONG TERM INCENTIVE PLAN
THIS AWARD is made as of the Grant Date by NICOLET BANKSHARES, INC. (the “Company”) to _____________________ (the “Employee”).
Upon and subject to the Terms and Conditions attached hereto and incorporated herein by reference, the Company hereby awards as of the Grant Date to Employee a nonqualified stock option (the “Option”), as described below, to purchase the Option Shares.
A. | Grant Date: ____________________ |
B. | Type of Option: Nonqualified Stock Option. |
C. | Plan under which granted: Nicolet Bankshares, Inc. 2011 Long Term Incentive Plan |
D. | Option Shares: All or any part of ____________________ shares of the Company’s $.01 par value common stock (the “Common Stock”), subject to adjustment as provided in the attached Terms and Conditions. |
E. | Exercise Price: $ _____________________ per share, subject to adjustment as provided in the attached Terms and Conditions. |
F. |
Option Period: The Option may be exercised only during the Option Period which commences on the Grant Date and ends, generally, on the earliest of (a) the tenth (10th) anniversary of the Grant Date (unless the Employee is an Over 10% Owner, in which case the fifth (5th) anniversary of the Grant Date); (b) ninety (90) days following the date the Employee ceases to be an employee of the Company or any Parent or Subsidiary except as provided under clause (c) and except for any involuntary termination of employment for misconduct, as determined in the discretion of the Committee, which will result in a cancellation of the option award; or (c) one (1) year following the date the Employee ceases to be an employee of the Company or any Parent or Subsidiary due to death or Disability; provided that the Option may be exercised as to no more than the vested Option Shares, determined pursuant to the Vesting Schedule. Note that other limitations to exercising the Option, as described in the attached Terms and Conditions, may apply . |
G. | Vesting Schedule: The Option Shares shall become vested in accordance with Schedule 1 hereto. |
IN WITNESS WHEREOF, the Company and Employee have signed this Award as of the Grant Date set forth above.
Nicolet Bankshares, Inc. | ||||
By: | /s/ Michael E. Daniels | |||
Michael E. Daniels | Employee | |||
Executive Vice President & Secretary |
Terms and Conditions - Page 1 of |
|
(a)
|
in cash or cash equivalents (e.g., certified check);
|
Terms and Conditions - Page 2 of 5 |
Terms and Conditions - Page 3 of 5 |
Terms and Conditions - Page 4 of 5 |
Terms and Conditions - Page 5 of 5 |
Name
|
||||
Address
|
||||
SSN
|
|
[ ]
|
by delivery of cash or cash equivalent $___________ for the full purchase price payable to the order of Nicolet Bankshares, Inc.
|
|
[ ]
|
by delivery of the purchase price by _________________________, a broker, dealer or other “creditor” as defined by Regulation T issued by the Board of Governors of the Federal Reserve System (i.e., a cashless exercises). I hereby authorize the Company to issue a stock certificate for the number of shares indicated above in the name of said broker, dealer or other creditor or its nominee pursuant to instructions received by the Company and to deliver said stock certificate directly to that broker, dealer or other creditor (or to such other party specified in the instructions received by the Company from the broker, dealer or other creditor) upon receipt of the purchase price.
|
|
[ ]
|
by delivery to the Company of a number of shares of Stock owned by the holder having an aggregate Fair Market Value of not less than the product of the Exercise Price multiplied by the number of shares the Participant intends to purchase upon exercise of the Option on the date of delivery;
|
|
[ ]
|
by having a number of shares of stock withheld, the Fair Market Value of which as of the date of exercise is sufficient to satisfy the Exercise Price. (i.e., a net exercise).
|
Exhibit 1 - Page 1 of 3 |
|
The shares of the Common Stock being acquired by me will be acquired for my own account without the participation of any other person, with the intent of holding the Common Stock for investment and without the intent of participating, directly or indirectly, in a distribution of the Common Stock and not with a view to, or for resale in connection with, any distribution of the Common Stock, nor am I aware of the existence of any distribution of the Common Stock;
|
|
I am not acquiring the Common Stock based upon any representation, oral or written, by any person with respect to the future value of, or income from, the Common Stock but rather upon an independent examination and judgment as to the prospects of the Company;
|
|
The Common Stock was not offered to me by means of publicly disseminated advertisements or sales literature, nor am I aware of any offers made to other persons by such means;
|
|
I am able to bear the economic risks of the investment in the Common Stock, including the risk of a complete loss of my investment therein;
|
|
I understand and agree that the Common Stock will be issued and sold to me without registration under any state law relating to the registration of securities for sale, and will be issued and sold in reliance on the exemptions from registration under the 1933 Act, provided by Sections 3(b) and/or 4(2) thereof and the rules and regulations promulgated thereunder;
|
|
The Common Stock cannot be offered for sale, sold or transferred by me other than pursuant to: (A) an effective registration under the 1933 Act or in a transaction otherwise in compliance with the 1933 Act; and (B) evidence satisfactory to the Company of compliance with the applicable securities laws of other jurisdictions. The Company shall be entitled to rely upon an opinion of counsel satisfactory to it with respect to compliance with the above laws;
|
|
The Company will be under no obligation to register the Common Stock or to comply with any exemption available for sale of the Common Stock without registration or filing, and the information or conditions necessary to permit routine sales of securities of the Company under Rule 144 under the 1933 Act are not now available and no assurance has been given that it or they will become available. The Company is under no obligation to act in any manner so as to make Rule 144 available with respect to the Common Stock;
|
|
I have and have had complete access to and the opportunity to review and make copies of all material documents related to the business of the Company, including, but not limited to, contracts, financial statements, tax returns, leases, deeds and other books and records. I have examined such of these documents as I wished and am familiar with the business and affairs of the Company. I realize that the purchase of the Common Stock is a speculative investment and that any possible profit therefrom is uncertain;
|
Exhibit 1 - Page 2 of 3 |
Very truly yours,
|
||||||||||
Date Signed:
|
||||||||||
AGREED TO AND ACCEPTED:
|
||||||||||
NICOLET BANKSHARES, INC.
|
||||||||||
By:
|
Date Accepted:
|
|||||||||
Title:
|
||||||||||
Number of Shares Exercised:
|
||||||||||
Number of Shares Remaining:
|
Exhibit 1 - Page 3 of 3 |
TO:
|
||
FROM:
|
||
RE:
|
Withholding Election
|
(1)
|
My correct name and social security number and my current address are set forth at the end of this document.
|
|
[ ]
|
the original recipient of the Option.
|
|
[ ]
|
the legal representative of the estate of the original recipient of the Option.
|
|
[ ]
|
the legal guardian of the original recipient of the Option.
|
(3)
|
The Option to which this election relates was issued under the Nicolet Bankshares, Inc. 2011 Long Term Incentive Plan (the “Plan”) in the name of _________________________ for the purchase of a total of _________ shares of Common Stock of the Company. This election relates to _______________ shares of Common Stock issuable upon exercise of the Option, provided that the numbers set forth above shall be deemed changed as appropriate to reflect the applicable Plan provisions.
|
(4)
|
In connection with any exercise of the Option with respect to the Common Stock, I hereby elect:
|
|
[ ]
|
to have certain of the shares issuable pursuant to the exercise withheld by the Company for the purpose of having the value of the shares applied to pay federal, state, and local, if any, taxes arising from the exercise.
|
|
[ ]
|
to tender shares held by me for a period of at least six (6) months prior to the exercise of the Option for the purpose of having the value of the shares applied to pay such taxes.
|
|
The shares to be withheld or tendered, as applicable, shall have, as of the Tax Date applicable to the exercise, a Fair Market Value equal to the minimum statutory tax withholding requirement under federal, state, and local law in connection with the exercise.
|
(5)
|
This Withholding Election is made no later than the Tax Date and is otherwise timely made pursuant to the Plan.
|
(6)
|
I understand that this Withholding Election may not be revised, amended or revoked by me.
|
Exhibit 2 - Page 1 of 2 |
(7)
|
I further understand that, if applicable, the Company shall withhold from the shares a whole number of shares having the value specified in Paragraph 4 above.
|
(8)
|
The Plan has been made available to me by the Company. I have read and understand the Plan and I have no reason to believe that any of the conditions to the making of this Withholding Election have not been met.
|
(9)
|
Capitalized terms used in this Notice of Withholding Election without definition shall have the meanings given to them in the Plan.
|
Dated:
|
||||
Signature
|
||||
Social Security Number
|
Name (Printed)
|
|||
Street Address
|
||||
City, State, Zip Code
|
Exhibit 2 - Page 2 of 2 |
A.
|
The Option Shares shall become vested Option Shares following completion of the years of service as an employee of the Company or any Parent or Subsidiary as indicated in the schedule below.
|
Percentage of Option Shares
Which are Vested Shares |
Years of Service
After the Grant Date |
|||
0%
|
Less than
|
1
|
||
20%
|
1
|
|||
40%
|
2
|
|||
60%
|
3
|
|||
80%
|
4
|
|||
100%
|
5 or more
|
B.
|
Notwithstanding the foregoing Vesting Schedule, the Option Shares will fully vest if the Employee provides continuous services to the Company or any Parent or Subsidiary following the Grant Date through the date of any of the earlier events listed below:
|
C.
|
For purposes of the Vesting Schedule, Employee shall be granted a year of service for each twelve-consecutive-month period following the Grant Date and during which Employee continues, at all times, as an employee of the Company or any Parent or Subsidiary. The Employee shall continue to vest in the Option Shares according to the Vesting Schedule so long as the Employee remains in the continuous service of the Company or any Parent or Subsidiary without incurring a Termination of Service, regardless of the reason. There shall be no proration for partial years of service.
|
D.
|
Any portion of the Option Shares which have not become vested Option Shares in accordance with this Vesting Schedule before or at the time of Employee’s Termination of Service shall be forfeited.
|
Schedule 1 – Page 1 of 1 |
Vesting Date |
Percentage of Restricted Shares
which are Vested Shares |
|||
xx/xx/xxx1 | 33.33% (immediate vest) | |||
xx/xx/xxx2 | 66.66% | |||
xx/xx/xxx3 | 100% |
Award - Page 1 of 2 |
By: | ||||
Employee |
Title: |
Award - Page 2 of 2 |
Terms and Conditions - Page 1 of 6 |
Terms and Conditions - Page 2 of 6 |
Terms and Conditions - Page 3 of 6 |
If to the Company:
|
Nicolet Bankshares, Inc.
|
|
Attn: Secretary
|
||
111 N. Washington Street
|
||
Green Bay, Wisconsin 54301
|
||
If to the Recipient: | home mailing address as set forth in Company’s payroll records |
Terms and Conditions - Page 4 of 6 |
Terms and Conditions - Page 5 of 6 |
Terms and Conditions - Page 6 of 6 |
FROM: | SSN: |
|
[ ]
|
to have certain of the Vested Shares withheld and returned to the Company, rather than delivered to me, for the purpose of having the value of such shares applied to pay minimum required federal, state and local, if any, tax withholding obligations arising from the vesting event. The fair market value of the Vested Shares to be withheld and returned to the Company shall be equal to the minimum statutory tax withholding requirements under federal, state and local law in connection with the vesting event, reduced by the amount of any cash or certified check payment tendered by me to the Company in partial payment of such tax withholding obligations;
|
Exhibit A - Page 1 of 2 |
|
[ ]
|
to deliver to the Company, in cash or cash equivalents, the amount necessary to
pay minimum required federal, state and local, if any, tax withholding obligations arising from the vesting event; or
|
|
[ ]
|
to have the Company withhold from other wages payable to me the amount necessary to
pay minimum required federal, state and local, if any, tax withholding obligations arising from the vesting event.
|
Dated: | |||
Signature: | |||
Name (Printed) | |||
Street Address | |||
City, State, Zip Code | |||
Social Security Number |
Exhibit A - Page 2 of 2 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
14 |
I, Robert B. Atwell, certify that:
1. | I have reviewed this annual report on Form 10-K of Nicolet Bankshares, Inc. (the “registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we have: |
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5. | The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions): |
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize, and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
March 9, 2015
|
|
/s/ Robert B. Atwell | |
Robert B. Atwell | |||
Chairman and Chief Executive Officer |
I, Ann K. Lawson, certify that:
1. | I have reviewed this annual report on Form 10-K of Nicolet Bankshares, Inc. (the “registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we have: |
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
5. | The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions): |
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize, and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
March 9, 2015
|
|
/s/ Ann K. Lawson | |
Ann K. Lawson | |||
Chief Financial Officer |
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
March 9, 2015
|
|
/s/ Robert B. Atwell | |
Robert B. Atwell | |||
Chairman, President and Chief Executive Officer |
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
March 9, 2015
|
|
/s/ Ann K. Lawson | |
Ann K. Lawson | |||
Chief Financial Officer |