MyFinsight
Home
Blog
About
HAWTHORN BANCSHARES, INC. (HWBK)
HAWTHORN BANCSHARES, INC. (HWBK)
Income Statement
|
Cash Flow
|
Balance Sheet
|
Ratios
Cash Flow Overview
Change in Cash
-$69,183K
Free Cash flow
$9,541K
Unit: Thousand (K) dollars
Positive Cash Flow Breakdown
Proceeds from fhlb advances and ...
Net decrease in loans
Proceeds from sales of fhlb stoc...
Others
Negative Cash Flow Breakdown
Repayment of fhlb advances and o...
Purchase of available-for-sale d...
Purchases of fhlb stock
Others
Subscribe for Financial Insights
Page 1
Quarterly
123
Page 1
Cash Flow
2026-06-30
2026-03-31
2025-12-31
2025-09-30
Net interest income
17,258
17,102
17,579
48,301
Bank Segment-Operating Segments
-
-
360
-
Hawthorn Bank Segment-Operating Segments
238
89
-
-16
Operating Segments-Wealth Management Segment
-
-
0
-
Hawthorn Wealth Management Segment-Operating Segments
0
0
-
0
Material Reconciling Items
0
0
0
0
Release of credit losses
238
73
376
-16
Salaries and employee benefits
7,593
6,814
7,019
20,822
Occupancy, furniture and equipment expense
832
1,322
1,091
3,282
Processing, network, and bank card expense
1,419
1,418
1,440
4,216
Legal, examination, and professional fees
944
802
307
1,391
Depreciation
818
439
647
1,681
Other
2,140
2,208
2,754
6,197
Total operating expenses
13,746
13,003
13,258
37,589
Non-interest income
5,376
3,101
3,585
10,724
Bank Segment-Operating Segments
-
-
117
-
Hawthorn Bank Segment-Operating Segments
280
-97
-
102
Operating Segments-Wealth Management Segment
-
-
0
-
Hawthorn Wealth Management Segment-Operating Segments
0
0
-
0
Material Reconciling Items
0
0
0
0
Investment securities gains (losses), net
280
5
15
105
Income taxes
1,604
1,389
1,360
3,938
Net income
7,326
5,743
6,185
6,132
Provision for (release of) credit losses on loans and unfunded commitments
238
73
376
375
Depreciation expense
818
439
560
541
Net amortization of investment securities, premiums, and discounts
48
77
88
93
Change in fair value of mortgage servicing rights
-
-
0
-
Provision for valuation allowance for premises and equipment held for sale
0
278
-
-
Investment securities (gains) losses, net
280
5
15
105
Gain on sales and dispositions of premises and equipment
1,385
5
2
13
Gain on sales and dispositions of other real estate
302
0
-225
0
Gain on cancellation of debt
-
-
14
-
Proceeds from the sale of mortgage servicing rights
-
-
0
-
(release of) provision for other real estate owned
-
-
-225
0
Provision for valuation allowance for other real estate owned
-34
34
-
-
Share-based compensation expense
152
122
111
104
Increase in cash surrender value - life insurance
239
357
386
381
Decrease (increase) in accrued interest receivable and other assets
531
-1,263
-7,663
6,172
Decrease in operating lease liabilities
-279
39
105
242
Increase in accrued interest payable and other liabilities
4,797
271
-137
1,250
Origination of mortgage loans held for sale
3,376
14,690
5,224
3,562
Proceeds from the sale of mortgage loans held for sale
3,294
14,766
6,168
2,208
Gain on sale of mortgage loans, net
69
77
128
78
Net cash provided by operating activities
10,178
7,971
15,140
288
Purchase of certificates of deposit in other banks
-
-1,000
-1,000
0
Proceeds from maturities of certificates of deposit in other banks
-
1,000
1,000
-
Purchase of bank-owned life insurance
-
-
0
0
Net decrease in loans
-39,038
-33,179
-26,088
51,145
Purchase of available-for-sale debt securities
31,955
4,515
1,850
5,445
Proceeds from maturities of available-for-sale debt securities
-
5,865
12,255
9,092
Proceeds from calls of available-for-sale debt securities
-
12
11
6,245
Proceeds from sales of available-for-sale debt securities
-
-
0
-
Proceeds from maturities, calls, and paydowns of available-for-sale debt securities
11,870
-
-
-
Purchases of fhlb stock
16,325
32,527
50,776
39,173
Proceeds from sales of fhlb stock
19,258
32,881
54,116
37,508
Purchases of premises and equipment
637
1,871
2,132
1,022
Proceeds from sales of premises and equipment
1,866
29
53
12
Proceeds from sales of other real estate and repossessed assets
65
0
-1
0
Net cash provided by (used in) investing activities
17,303
33,053
37,764
-43,928
Net increase (decrease) in demand deposits
-9,044
1,865
-869
4,523
Net decrease in interest bearing transaction accounts
-12,524
-38,753
39,010
-157
Net increase (decrease) in time deposits
-8,559
1,055
-9,909
3,565
Net decrease in federal funds purchased and securities sold under agreements to repurchase
-
-
0
-
Repayment of fhlb advances and other borrowings
427,764
727,000
4,986
-135,086
Proceeds from fhlb advances and other borrowings
362,750
719,290
0
-228,100
Decrease in finance lease liabilities
75
-
-
-
Proceeds from financing obligation
0
1,908
-
-
Net increase (decrease) in short term fhlb borrowings
-
-
-70,000
130,000
Repayment of financing obligation
3
-
-
-
Purchase of treasury stock
-4
400
331
308
Cash dividends paid - common stock
1,449
1,383
1,382
1,388
Net cash provided by (used in) financing activities
-96,664
-43,418
-48,467
43,221
Net (decrease) increase in cash and cash equivalents
-69,183
-2,394
4,437
-419
Cash and cash equivalents, beginning of period
101,918
104,312
99,875
50,994
Cash and cash equivalents, end of period
32,735
101,918
104,312
99,875
Page 1
Unit: Thousand (K) dollars (except for numbers of shares and EPS). Numbers labeled with * are estimated quarterly values.
Page 1
Buy us a coffee
Time Plot
Show the time plot by selecting a row from the table.
Cash Flow
Hawthorn Bank
Segment-Operating Segments
$280K
(-97.82%↓ Y/Y)
Net interest income
$17,258K
Non-interest income
$5,376K
Investment securities
gains (losses), net
$280K
(9433.33%↑ Y/Y)
Net decrease in
loans
-$39,038K
(-1108.98%↓ Y/Y)
Net income
$7,326K
(-36.21%↓ Y/Y)
Increase in accrued
interest payable and...
$4,797K
(9689.80%↑ Y/Y)
Proceeds from sales of
fhlb stock
$19,258K
(169.46%↑ Y/Y)
Proceeds from
maturities, calls, and...
$11,870K
Proceeds from sales of
premises and equipment
$1,866K
(3708.16%↑ Y/Y)
Proceeds from sales of
other real estate and...
$65K
(-95.42%↓ Y/Y)
Canceled cashflow
$15,588K
Proceeds from the sale of
mortgage loans held for...
$3,294K
(13.47%↑ Y/Y)
Depreciation expense
$818K
(-28.25%↓ Y/Y)
Provision for (release of)
credit losses on loans...
$238K
(160.87%↑ Y/Y)
Share-based compensation
expense
$152K
(-14.12%↓ Y/Y)
Net amortization of
investment securities,...
$48K
(-76.92%↓ Y/Y)
Net cash provided by
(used in) investing...
$17,303K
(2600.43%↑ Y/Y)
Net cash provided by
operating activities
$10,178K
(-11.43%↓ Y/Y)
Canceled cashflow
$54,794K
Canceled cashflow
$6,495K
Total operating
expenses
$13,746K
Income taxes
$1,604K
Release of credit losses
$238K
Net (decrease)
increase in cash and cash...
-$69,183K
(-240.33%↓ Y/Y)
Canceled cashflow
$27,481K
Proceeds from fhlb
advances and other...
$362,750K
(58.63%↑ Y/Y)
Purchase of treasury
stock
-$4K
(-100.18%↓ Y/Y)
Purchase of
available-for-sale debt securities
$31,955K
(139.69%↑ Y/Y)
Purchases of fhlb stock
$16,325K
(69.05%↑ Y/Y)
something is missing
-$5,877K
Purchases of premises and
equipment
$637K
(-31.06%↓ Y/Y)
Origination of mortgage
loans held for sale
$3,376K
(26.87%↑ Y/Y)
Gain on sales and
dispositions of premises and...
$1,385K
(2785.42%↑ Y/Y)
Decrease (increase) in
accrued interest...
$531K
(38.28%↑ Y/Y)
Gain on sales and
dispositions of other real...
$302K
(978.57%↑ Y/Y)
Investment securities
(gains) losses, net
$280K
(9433.33%↑ Y/Y)
Decrease in operating
lease liabilities
-$279K
(-302.17%↓ Y/Y)
Increase in cash
surrender value - life...
$239K
(-68.76%↓ Y/Y)
Gain on sale of
mortgage loans, net
$69K
(-71.49%↓ Y/Y)
Provision for valuation
allowance for other real...
-$34K
Salaries and employee
benefits
$7,593K
Other
$2,140K
Processing, network, and
bank card expense
$1,419K
Legal, examination,
and professional...
$944K
Occupancy, furniture and
equipment expense
$832K
Depreciation
$818K
Hawthorn Bank
Segment-Operating Segments
$238K
(-98.15%↓ Y/Y)
Net cash provided by
(used in) financing...
-$96,664K
(-351.07%↓ Y/Y)
Canceled cashflow
$362,754K
Repayment of fhlb advances
and other...
$427,764K
(151.48%↑ Y/Y)
Net decrease in
interest bearing...
-$12,524K
(78.45%↑ Y/Y)
Net increase
(decrease) in demand...
-$9,044K
(-125.92%↓ Y/Y)
Net increase
(decrease) in time deposits
-$8,559K
(-206.52%↓ Y/Y)
Cash dividends paid -
common stock
$1,449K
(-45.44%↓ Y/Y)
Decrease in finance lease
liabilities
$75K
Repayment of financing
obligation
$3K
Buy us a coffee