Nicolet Bankshares (NIC) 8-K/A Results of Operations and Financial Condition

EXHIBIT 99.1

Nicolet Bankshares, Inc.
Consolidated Financial Summary (Unaudited)
	Three Months Ended				Year to Date
	9/30/2013		9/30/2012		9/30/2013		9/30/2012
Selected Income Statement Data:
(In thousands, except per share data)
Net interest income	$	11,803	$	5,650	$	26,373	$	16,053
Provision for loan losses		1,975		975		3,925		3,350
Noninterest income		5,742		2,685		22,264		7,985
Noninterest expense		10,224		5,929		26,150		17,722
Net income		2,947		965		15,159		2,099
Preferred stock dividends		305		305		915		915
Net income available to common shareholders		2,642		660		14,244		1,184
Per Common Share Data:
Net income-basic	$	0.62	$	0.19	$	3.66	$	0.34
Net income-diluted	$	0.62	$	0.19	$	3.65	$	0.34
At Period End:		9/30/2013		12/31/2012
(In millions, except per share data)
Total assets	$	1,135	$	745
Loans		872		553
Allowance for loan losses		9		7
Deposits		960		616
Stockholders' equity		104		77
Common equity		79		53
Book value/common share	$	18.72	$	15.45
Tangible book value/common share	$	17.21	$	14.58
Common shares outstanding (#)		4.229		3.425