XML 54 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of fair value of the assets acquired and liabilities assumed
The Company accounted for the transaction under the acquisition method of accounting, and thus, the financial position and results of operations of Baylake prior to the consummation date were not included in the accompanying consolidated financial statements. The fair value of the assets acquired and liabilities assumed on April 29, 2016 was as follows.
(in millions)
As recorded by
Baylake Corp
 
Fair Value
Adjustments
 
As Recorded
by Nicolet
Cash, cash equivalents and securities available for sale
$
262

 
$
1

 
$
263

Loans
710

 
(19
)
 
691

Other real estate owned
3

 
(2
)
 
1

Core deposit intangible
1

 
16

 
17

Fixed assets and other assets
71

 
(8
)
 
63

Total assets acquired
$
1,047

 
$
(12
)
 
$
1,035

 
 
 
 
 
 
Deposits
$
822

 
$

 
$
822

Junior subordinated debentures, borrowings and other liabilities
116

 
(1
)
 
115

Total liabilities acquired
$
938

 
$
(1
)
 
$
937

 
 
 
 
 
 
Excess of assets acquired over liabilities acquired
$
109

 
$
(11
)
 
$
98

Less: purchase price
 
 
 
 
164

Goodwill
 
 
 
 
$
66

Schedule of unaudited pro forma information of future results of operations
These unaudited pro forma results are presented for illustrative purposes and are not intended to represent or be indicative of the actual results of operations of the combined company that would have been achieved had the acquisition occurred at the beginning of each period presented, nor are they intended to represent or be indicative of future results of operations.
 
Year Ended December 31,
 
2016
(in thousands, except per share data)
 
Total revenues, net of interest expense
$
110,788

Net income
23,263

Diluted earnings per share
2.55