Nicolet Bankshares Inc. logo

Nicolet Bankshares Inc.

NIC | NYSE
Chart Builder DCF Calculator
$174.34
+$2.78 (+1.62%)
Nov 2, 2026, 9:56 AM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
56.9M 15.2M 40.32M 41.74M 36.04M 32.59M 34.48M 32.52M 29.27M 27.79M 30.66M 17.16M 22.6M -8.9M 27.6M 18.51M 23.99M 24.16M 16.31M 7.82M 18.28M 18.24M
Depreciation & Amortization
979K 2.22M 4.01M 3.6M 3.52M 3.86M 3.35M 4.36M 4.45M 4.8M 5.24M 3.89M 5.08M 4.2M 4.94M 5.19M 5.04M 6.77M 4.56M 4.1M 2.49M 2.72M
Stock-Based Compensation
3.53M 6.8M 2.06M 1.69M 2.12M 1.46M 1.52M 1.52M 2.22M 1.38M 1.61M 1.4M 2.01M 1.42M 1.73M 1.33M 2.15M 1.8M 2.09M 1.83M 2.06M 1.34M
Other Working Capital
23.69M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Non-Cash Items
-1.78M 2.15M -9.68M -4.36M -2.75M -531K 8.94M -4.42M -5.49M -3.6M -1.04M -3.94M 393K 36.79M -10.44M 8.73M 2.26M -6.15M 22.74M 169K -280K 2.71M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
33.78M -10.1M -9.73M 3.2M -21K 4.4M -14.9M 5.67M 6.89M -6.89M 1.3M 3.33M 2.75M -17.97M 6.22M 4.25M -6.04M -4.64M -298K -4.67M -17.74M 13.2M
Operating Cash Flow
93.41M 16.27M 26.98M 45.86M 38.91M 41.79M 33.39M 39.65M 37.34M 23.48M 37.77M 21.84M 32.83M 15.54M 30.05M 38.01M 27.4M 21.94M 45.39M 9.25M 4.8M 38.21M
Capital Expenditures
-2.95M -1.19M -3.09M 4K -544K -463K -5.32M -4.93M -2.95M -3.33M -3.1M -2.54M -6.92M -5.65M -4.27M -1.79M -4.22M -1.95M -5.9M -3.2M -3.21M -485K
Cash Acquisitions
n/a 165.64M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -28.22M n/a 147.83M -27.07M 394.87M n/a n/a
Purchase of Investments
-167.95M -344.33M -30.05M -44.31M -30.94M -40.01M -24.69M -10.75M -27.94M -48.27M -40.05M -21.13M -8.22M -3.8M 5.33M -19.63M -20.97M -54.83M -642.96M -150.21M -41.42M -48.49M
Sales Maturities Of Investments
138.75M 289.48M 37.35M 40.84M 24.03M 20.43M 25.39M 11.9M 31.64M 44.62M 66.01M 125.79M 103.8M 538.67M 53.79M 55.46M 25.58M 39.12M 121.01M 40.02M 37.88M 21.3M
Other Investing Acitivies
25.62M -43.77M 41.18M -34.64M -92.38M -118.15M -66.14M -37.18M -128.45M -42.05M -101.6M -13.41M 4.03M -40.42M -189.37M -175.45M -283.52M -59.25M -82.73M 43.17M 31.33M -54.49M
Investing Cash Flow
-6.52M 65.83M 45.39M -38.11M -99.83M -138.2M -70.75M -40.96M -127.7M -49.03M -78.73M 88.71M 92.69M 488.8M -134.52M -169.64M -283.13M 70.92M -637.65M 324.64M 24.58M -82.17M
Debt Repayment
-92.89M -48.21M n/a n/a -22.4M -5M 5.17M -1.16M n/a -4.01M -31M -50M n/a -295M 37M 147.13M -10M -10M -145.4M 70.39M 1M -10M
Common Stock Repurchased
-40.24M -22.4M -1.36M -24.52M -37.36M -26.05M -10.14M -522K -158K n/a n/a n/a -1.52M n/a -785K n/a -6.28M -54.43M -28.14M -17.29M -12.52M -4.63M
Dividend Paid
-7.69M -6.9M -4.78M -4.73M -4.86M -4.3M -4.35M -4.24M -4.2M -3.76M -3.72M -3.7M -3.7M n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-108.37M -41.48M 119.31M 72.79M -24.02M 167.85M 154.74M 18.92M 75.6M -30.8M 14.96M -16.36M 270.52M -250.07M -218.03M 241.57M 56.91M -227.98M 8.5M 171.05M 38.59M -8.55M
Financial Cash Flow
-241.24M -126.88M 113.91M 43.56M -88.62M 132.54M 145.43M 20.77M 71.47M -38.36M -13.49M -69.87M 265.51M -544.88M -179.09M 388.89M 40.83M -292.23M -163.06M 224.31M 27.17M -23.05M
Net Cash Flow
-4.14M -44.78M 186.28M 51.32M -149.54M 36.13M 108.06M 19.45M -18.89M -64.01M -54.45M 40.67M 391.03M -40.54M -283.56M 257.27M -214.91M -199.37M -755.31M 558.2M 56.55M -67.01M
Free Cash Flow
90.47M 15.08M 23.89M 45.87M 38.36M 41.33M 28.07M 34.72M 34.39M 20.16M 34.67M 19.3M 25.91M 9.9M 25.78M 36.22M 23.18M 19.99M 39.5M 6.05M 1.59M 37.73M
Adj. Free Cash Flow
86.94M 8.28M 21.83M 44.17M 36.24M 39.86M 26.55M 33.2M 32.17M 18.78M 33.06M 17.9M 23.9M 8.47M 24.04M 34.89M 21.03M 18.19M 37.41M 4.22M -462K 36.39M
Maintenance CapEx
-979K -1.19M -1.16M 8K n/a n/a -4.79M n/a n/a n/a n/a n/a n/a -5.65M n/a n/a n/a n/a n/a -3.2M -1.81M n/a
Growth CapEx
-1.97M n/a -1.93M -4K -544K -463K -531.46K -4.93M -2.95M -3.33M -3.1M -2.54M -6.92M n/a -4.27M -1.79M -4.22M -1.95M -5.9M n/a -1.4M -485K
Owner Earnings
92.43M 15.08M 25.82M 45.87M 38.91M 41.79M 28.6M 39.65M 37.34M 23.48M 37.77M 21.84M 32.83M 9.9M 30.05M 38.01M 27.4M 21.94M 45.39M 6.05M 3M 38.21M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.