EX-99.2 3 a1q23financialsupplement.htm EX-99.2 a1q23financialsupplement
Financial Supplement 1Q 2023


 
2 Overview of Nicolet Bankshares, Inc. Source: Internal reports (1) As defined in the FDIC Liquidity & Funds Management Manual (2) Excludes deposits over $250k with pledged securities Core Deposit Advantage Core Deposit Balances ($B) Core Deposit by Length of Relationship Core Deposits by Type as of 3/31/2023 Deposit Commentary • Core deposit balances declined 2.7% during the quarter, however a portion of the decline was due to seasonal runoff of municipal deposits, which have historically declined ~10% during the quarter (-6.4% in 2023) • Approximately 83% of core deposit balances and 87% of accounts with balances > $1 million have been with Nicolet more than 5 years • Our Top 100 and Top 250 depositors comprise 15% and 21% of total deposits as of 3/31/23. Only one account is defined as a “large depositor” per FDIC (>2% of total)(1) • Approximately 27% of deposits are uninsured as of 3/31/23(2) $6.41 billion$6.59 billion


 
US Treasuries 4% US Treasuries (<6 month maturity) 14% Agencies 1% Mortgage Backed 30% Municipals 39% Corporates 12% 3 Overview of Nicolet Bankshares, Inc. Source: Internal reports (1) Fair value as of 3/31/2023 (2) Includes available-for-sale and held-to-maturity securities (3) Excludes $150 million of UST securities that mature in May, July, and August of 2023 (weighted average yield of 0.28%) (4) The yield on tax-exempt investment securities is computed on a tax-equivalent basis using a federal tax rate of 21%. (5) Excludes outstanding FHLB borrowings and roughly $400 million of current AFS portfolio retained per internal treasury liquidity policy (10% of assets). Short-term funding availability defined as funding that could be secured between 2 and 30 days Securities Portfolio / Liquidity AFS Investment Portfolio - $1.02 billion(1) Sources of Liquidity ($M)(5) FHLB Borrowing Availability $547 Fed Funds Lines 155 Fed Discount Window 11 Immediate Funding Availability $713 Unencumbered AFS Securities $609 Less: Securities retained per policy(5) (403) Brokered/CDARS capacity 1,210 Guaranteed portion of SBA loans 89 Other funding sources 28 Short-term Funding Availabilty $1,533 Total Contingent Funding Sources $2,246 % of uninsured deposits 119% Uninsured deposits $1,893 12/31/22 Actual(2) 3/31/23 Actual 3/31/23 Adjusted(3) Average Yield(4) 1.90% 2.25% 2.59% Effective Duration 3.55 years 3.91 years 4.52 years


 
4 Overview of Nicolet Bankshares, Inc. Source: Internal reports Margin / Loan Repricing Trends Monthly Yield, Cost, and Net Interest Margin Trends (prior six months) Loan Portfolio Repricing by Year (including yields) ($M)


 
5 Overview of Nicolet Bankshares, Inc. Source: Internal reports * Estimated as of 4/18/2023 Strong Capital Position Key Consolidated Capital Ratios (3/31/23 versus 12/31/22) 2023 Capital Priorities 1) Capital Preservation/Build 2) Return to Shareholders – Board to consider limited share buybacks & shareholder dividend 3) M&A – Lower priority given volatile stock market and economic uncertainty, however well positioned for opportunities


 
Mike Daniels PRESIDENT & CEO 920.430.7318 mdaniels@nicoletbank.com Phil Moore CHIEF FINANCIAL OFFICER 920.617.5325 pmoore@nicoletbank.com Eric Radzak CORPORATE DEVELOPMENT OFFICER / INVESTOR RELATIONS 920.617.4540 eradzak@nicoletbank.com