États financiers détaillés de Nicolet Bankshares, Inc. (NIC): compte de résultat, bilan et tableau de flux de trésorerie. Suivez l'évolution des marges, de la dette, de la liquidité et de la rentabilité d'une année sur l'autre avec jusqu'à 20 ans d'historique.
Résumé de l'Analyse
Nicolet Bankshares, Inc. a enregistré un chiffre d'affaires de $552.6M sur le dernier exercice, avec un CAGR sur 5 ans de 21.0%. Le résultat net a atteint $150.7M, avec un CAGR sur 5 ans de 20.2%.
Compte de Résultat (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenus | $102.1M | $143.3M | $165.0M | $192.4M | $213.1M | $239.1M | $332.1M | $416.9M | $519.4M | $552.6M |
| Coût des Ventes | $9.1M | $12.8M | $20.5M | $23.7M | $30.2M | $28.5M | $45.5M | $144.0M | $174.2M | $168.7M |
| Marge Brute | $93.0M | $130.5M | $144.5M | $168.7M | $182.9M | $210.5M | $286.6M | $272.9M | $345.3M | $383.9M |
| R&D | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Frais Généraux | $43.9M | $57.9M | $64.3M | $70.1M | $63.2M | $78.1M | $99.1M | $110.9M | $120.7M | $151.9M |
| Charges Opérationnelles | $64.9M | $80.8M | $89.7M | $97.2M | $102.0M | $129.4M | $160.9M | $186.2M | $190.1M | $196.9M |
| Résultat Opérationnel | $28.1M | $49.7M | $54.8M | $71.1M | $80.9M | $81.1M | $125.7M | $86.6M | $155.1M | $187.0M |
| EBITDA | $33.2M | $56.8M | $61.1M | $78.8M | $91.6M | $95.0M | $147.7M | $105.0M | $172.1M | $201.9M |
| Charges d'Intérêt | $7.3M | $10.5M | $18.9M | $22.5M | $19.9M | $13.6M | $34.0M | $141.3M | $170.3M | $164.5M |
| Résultat Avant Impôts | $28.1M | $49.7M | $54.8M | $71.4M | $80.9M | $81.1M | $125.7M | $86.6M | $155.1M | $187.0M |
| Impôts | $9.4M | $16.3M | $13.4M | $16.5M | $20.5M | $20.5M | $31.5M | $25.1M | $31.1M | $36.3M |
| Résultat Net | $18.5M | $33.1M | $41.0M | $54.6M | $60.1M | $60.7M | $94.3M | $61.5M | $124.1M | $150.7M |
| BPA | $2.49 | $3.51 | $4.26 | $5.71 | $5.82 | $5.65 | $6.78 | $4.17 | $8.24 | $10.06 |
| BPA Dilué | $2.37 | $3.33 | $4.12 | $5.52 | $5.70 | $5.44 | $6.56 | $4.08 | $8.05 | $9.78 |
| Actions en Circulation (Diluées) | $7.5M | $10.0M | $10.0M | $9.9M | $10.5M | $11.1M | $14.4M | $15.1M | $15.4M | $15.4M |
Bilan (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Trésorerie | $132.4M | $155.9M | $250.5M | $201.4M | $832.4M | $617.2M | $167.2M | $497.8M | $537.0M | $660.2M |
| Placements à Court Terme | $365.3M | $405.2M | $400.1M | $449.3M | $539.3M | $921.7M | $917.6M | $802.6M | $806.4M | $523.9M |
| Créances | $33.1M | $35.8M | $34.4M | $39.5M | $55.5M | $113.4M | $138.0M | $133.7M | 0 | $6.77B |
| Stocks | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Actifs Courants | $530.7M | $596.9M | $685.1M | $690.1M | $1.43B | $1.65B | $1.22B | $1.30B | $1.34B | $7.44B |
| Immobilisations Corporelles | $45.9M | $47.2M | $48.2M | $56.5M | $59.9M | $94.6M | $109.0M | $118.8M | $127.0M | $120.5M |
| Goodwill | $66.7M | $107.4M | $107.4M | $151.2M | $163.2M | $317.2M | $367.4M | $367.4M | $367.4M | $367.4M |
| Actifs Incorporels | $21.2M | $21.0M | $16.9M | $14.8M | $12.2M | $22.3M | $35.1M | $27.0M | $20.8M | $15.0M |
| Actifs Totaux | $2.30B | $2.93B | $3.10B | $3.58B | $4.55B | $7.70B | $8.76B | $8.47B | $8.80B | $9.19B |
| Dettes Fournisseurs | $16.9M | $18.4M | $17.7M | $38.2M | $48.3M | $68.7M | $70.2M | 0 | 0 | $7.73B |
| Dette à Court Terme | 0 | 0 | 0 | 0 | 0 | 0 | $317.0M | 0 | 0 | 0 |
| Passifs Courants | $2.00B | $2.51B | $2.63B | $2.99B | $3.96B | $6.53B | $7.57B | $7.20B | $7.40B | $1.5M |
| Dette à Long Terme | $37.6M | $78.0M | $77.3M | $67.6M | $53.9M | $216.9M | $225.3M | $166.9M | $161.4M | $134.9M |
| Passifs Totaux | $2.02B | $2.57B | $2.71B | $3.06B | $4.01B | $6.80B | $7.79B | $7.43B | $7.62B | $7.93B |
| Réserves | $68.9M | $102.4M | $144.4M | $199.0M | $253.0M | $313.6M | $407.9M | $458.3M | $565.8M | $697.8M |
| Capitaux Propres | $275.9M | $364.2M | $386.6M | $516.3M | $539.2M | $891.9M | $972.5M | $1.04B | $1.17B | $1.26B |
| Dette Totale | $37.6M | $78.0M | $77.3M | $67.6M | $53.9M | $216.9M | $542.3M | $166.9M | $161.4M | $134.9M |
| Dette Nette | -$460.0M | -$483.1M | -$573.4M | -$583.0M | -$1.32B | -$1.32B | -$542.5M | -$1.13B | -$1.18B | -$1.05B |
| Fonds de Roulement | -$1.47B | -$1.91B | -$1.95B | -$2.30B | -$2.53B | -$4.88B | -$6.34B | -$5.90B | -$6.06B | $7.44B |
Tableau de Flux (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Résultat Net | $18.7M | $33.4M | $41.4M | $55.0M | $60.5M | $60.7M | $94.3M | $61.5M | $124.1M | $150.7M |
| Amortissements | $5.1M | $7.1M | $6.3M | $7.3M | $10.7M | $13.9M | $21.9M | $18.4M | $17.0M | $15.0M |
| Stock-based Compensation | $1.6M | $3.1M | $4.9M | $5.0M | $5.7M | $7.3M | $7.0M | $6.4M | $6.6M | $7.3M |
| Variation du BFR | -$1.7M | -$6.7M | -$424000 | $6.1M | $12.7M | -$9.5M | -$210000 | -$10.6M | -$9.2M | -$2.2M |
| Cash Flow Opérationnel | $24.8M | $40.7M | $51.0M | $58.1M | $78.9M | $97.7M | $117.4M | $108.0M | $133.7M | $153.5M |
| CapEx | -$4.0M | -$2.0M | -$4.3M | -$4.4M | -$10.8M | -$12.8M | -$12.2M | -$18.2M | -$16.5M | -$4.1M |
| Acquisitions | $66.5M | $9.1M | 0 | $7.3M | -$21.8M | $367.8M | $119.6M | 0 | 0 | 0 |
| Rachat d'Actions | -$17.4M | -$15.0M | -$22.7M | -$28.5M | -$42.1M | -$62.6M | -$61.5M | -$1.5M | -$10.1M | -$89.3M |
| Dividendes Payés | -$633000 | -$633000 | 0 | 0 | 0 | 0 | 0 | -$11.1M | -$16.5M | -$18.7M |
| Free Cash Flow | $20.8M | $38.7M | $46.7M | $53.7M | $68.1M | $84.9M | $105.2M | $89.8M | $117.2M | $149.4M |
Croissance et Marges (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Croissance Revenus (annuelle) | | +40.3% | +15.1% | +16.6% | +10.8% | +12.2% | +38.9% | +25.5% | +24.6% | +6.4% |
| Croissance Résultat Net (annuelle) | | +79.6% | +23.8% | +33.2% | +10.0% | +0.9% | +55.4% | -34.7% | +101.7% | +21.5% |
| Croissance BPA (annuelle) | | +41.0% | +21.4% | +34.0% | +1.9% | -2.9% | +20.0% | -38.5% | +97.6% | +22.1% |
| Variation Actions (annuelle) | | +32.5% | -0.0% | -0.6% | +6.5% | +5.7% | +29.0% | +4.8% | +2.3% | -0.1% |
| Croissance FCF (annuelle) | | +86.4% | +20.8% | +15.0% | +26.7% | +24.6% | +23.9% | -14.6% | +30.6% | +27.5% |
| Marge Brute | 91.1% | 91.0% | 87.6% | 87.7% | 85.8% | 88.1% | 86.3% | 65.5% | 66.5% | 69.5% |
| Marge Opérationnelle | 27.5% | 34.7% | 33.2% | 37.0% | 38.0% | 33.9% | 37.9% | 20.8% | 29.9% | 33.8% |
| Marge EBITDA | 32.5% | 39.6% | 37.0% | 40.9% | 43.0% | 39.7% | 44.5% | 25.2% | 33.1% | 36.5% |
| Marge Nette | 18.1% | 23.1% | 24.9% | 28.4% | 28.2% | 25.4% | 28.4% | 14.8% | 23.9% | 27.3% |
| Marge FCF | 20.3% | 27.0% | 28.3% | 27.9% | 32.0% | 35.5% | 31.7% | 21.5% | 22.6% | 27.0% |
| Taux d'Imposition Effectif | 33.4% | 32.7% | 24.5% | 23.0% | 25.3% | 25.2% | 25.0% | 29.0% | 20.0% | 19.4% |
Données par Action (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| FCF par Action | $2.76 | $3.89 | $4.69 | $5.43 | $6.46 | $7.61 | $7.32 | $5.96 | $7.60 | $9.70 |
| Dividende par Action | $0.08 | $0.06 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.74 | $1.07 | $1.21 |
| Actions en Circulation (Basiques) | $7.2M | $9.4M | $9.6M | $9.6M | $10.3M | $10.7M | $13.9M | $14.7M | $15.0M | $15.0M |
Quoi regarder dans les entreprises de Financial Services
- Efficiency Ratio (≤55%) — Charges opérationnelles / revenus. Les meilleures banques sous 55%.
- ROA (≥1%) — Combien gagnent par dollar d'actifs. Le ROE trompe en banque à cause du levier.
- ROTCE (≥12%) — Rentabilité des Capitaux Tangibles. Hors goodwill et incorporels.
- Capitaux / Actifs (proxy Tier 1) (≥8%) — Proxy du ratio de capital. FMP n'expose pas le Tier 1 réglementaire.
- P/B (1,0-1,5x) — Métrique bancaire classique. <1x peut être opportunité ou distress.
- Rendement dividende soutenable (≥2%, <8%) — Banques UE paient 5-7% sans stress. >8% est signal de distress.
Rentabilité
| Rentabilité des capitaux propres | 8.81% |
| Rentabilité du capital investi | 1.00% |
| Rentabilité des actifs | 1.00% |
Ratios Clés (10 ans)
| Année | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| PER | 19.15 | 15.60 | 11.46 | 12.93 | 11.40 | 15.18 | 11.77 | 19.30 | 12.73 | 12.06 |
| P/B | 1.24 | 1.42 | 1.22 | 1.37 | 1.27 | 1.03 | 1.14 | 1.14 | 1.35 | 1.44 |
| P/V | 3.34 | 3.61 | 2.85 | 3.67 | 3.22 | 3.85 | 3.34 | 2.85 | 3.04 | 3.29 |
| Marge Brute | 91.1% | 91.0% | 87.6% | 87.7% | 85.8% | 88.1% | 86.3% | 65.5% | 66.5% | 69.5% |
| Marge Opérationnelle | 27.5% | 34.7% | 33.2% | 37.0% | 38.0% | 33.9% | 37.9% | 20.8% | 29.9% | 33.8% |
| Marge Nette | 18.1% | 23.1% | 24.9% | 28.4% | 28.2% | 25.4% | 28.4% | 14.8% | 23.9% | 27.3% |