Annual Income Statements for Hawthorn Bancshares
This table shows Hawthorn Bancshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Hawthorn Bancshares
This table shows Hawthorn Bancshares' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
2.58 |
-7.44 |
4.46 |
4.63 |
4.57 |
4.60 |
5.38 |
6.10 |
6.13 |
6.19 |
5.74 |
| Consolidated Net Income / (Loss) |
|
2.58 |
-7.44 |
4.46 |
4.63 |
4.57 |
4.60 |
5.38 |
6.10 |
6.13 |
6.19 |
5.74 |
| Net Income / (Loss) Continuing Operations |
|
2.58 |
-7.44 |
4.46 |
4.63 |
4.57 |
4.60 |
5.38 |
6.10 |
6.13 |
6.19 |
5.74 |
| Total Pre-Tax Income |
|
3.08 |
-9.71 |
5.42 |
5.66 |
5.62 |
5.65 |
6.60 |
7.47 |
7.49 |
7.55 |
7.13 |
| Total Revenue |
|
16 |
6.45 |
18 |
18 |
18 |
19 |
19 |
20 |
21 |
21 |
20 |
| Net Interest Income / (Expense) |
|
15 |
16 |
15 |
14 |
14 |
15 |
15 |
16 |
17 |
18 |
17 |
| Total Interest Income |
|
24 |
25 |
24 |
24 |
24 |
24 |
23 |
24 |
25 |
25 |
24 |
| Loans and Leases Interest Income |
|
22 |
23 |
22 |
22 |
22 |
21 |
21 |
22 |
23 |
23 |
22 |
| Investment Securities Interest Income |
|
1.61 |
1.58 |
1.48 |
1.53 |
1.62 |
1.87 |
2.01 |
2.07 |
2.10 |
1.90 |
1.86 |
| Federal Funds Sold and Securities Borrowed Interest Income |
|
0.09 |
- |
0.81 |
0.45 |
0.47 |
- |
0.25 |
0.29 |
0.26 |
0.33 |
0.44 |
| Total Interest Expense |
|
8.74 |
9.38 |
9.30 |
9.38 |
9.49 |
8.58 |
8.16 |
7.77 |
8.14 |
7.71 |
7.29 |
| Deposits Interest Expense |
|
6.64 |
7.51 |
7.47 |
7.57 |
7.74 |
6.99 |
6.81 |
6.51 |
6.56 |
6.28 |
5.87 |
| Long-Term Debt Interest Expense |
|
2.06 |
1.83 |
1.84 |
1.82 |
1.75 |
1.59 |
1.35 |
1.26 |
1.58 |
1.43 |
1.41 |
| Federal Funds Purchased and Securities Sold Interest Expense |
|
0.04 |
0.03 |
- |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.01 |
| Total Non-Interest Income |
|
0.61 |
2.15 |
3.02 |
4.00 |
3.78 |
3.52 |
3.46 |
3.55 |
3.72 |
3.59 |
3.10 |
| Other Service Charges |
|
2.55 |
1.41 |
2.57 |
2.64 |
2.89 |
2.62 |
2.81 |
3.10 |
3.13 |
2.94 |
2.57 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-1.96 |
-11 |
0.31 |
0.84 |
0.38 |
0.25 |
0.15 |
-0.06 |
0.18 |
0.14 |
0.05 |
| Other Non-Interest Income |
|
0.01 |
- |
0.14 |
0.51 |
0.52 |
- |
0.51 |
0.51 |
0.51 |
0.52 |
0.49 |
| Provision for Credit Losses |
|
0.11 |
1.55 |
-0.23 |
0.46 |
0.50 |
0.30 |
-0.34 |
-0.05 |
0.38 |
0.38 |
0.07 |
| Total Non-Interest Expense |
|
13 |
15 |
13 |
12 |
12 |
13 |
12 |
12 |
13 |
13 |
13 |
| Salaries and Employee Benefits |
|
7.12 |
7.99 |
6.73 |
6.72 |
6.54 |
6.59 |
6.91 |
6.70 |
7.21 |
7.02 |
6.81 |
| Net Occupancy & Equipment Expense |
|
1.61 |
1.58 |
1.57 |
1.43 |
1.63 |
1.64 |
1.73 |
1.62 |
1.61 |
1.74 |
1.76 |
| Marketing Expense |
|
0.38 |
0.44 |
0.26 |
0.26 |
0.20 |
0.27 |
0.16 |
0.21 |
0.25 |
0.44 |
0.20 |
| Other Operating Expenses |
|
3.31 |
5.35 |
4.01 |
3.62 |
3.63 |
4.95 |
3.70 |
3.73 |
3.75 |
4.06 |
4.22 |
| Income Tax Expense |
|
0.50 |
-2.26 |
0.97 |
1.03 |
1.05 |
1.05 |
1.21 |
1.37 |
1.36 |
1.36 |
1.39 |
| Basic Earnings per Share |
|
$0.36 |
($1.05) |
$0.63 |
$0.66 |
$0.66 |
$0.66 |
$0.77 |
$0.88 |
$0.89 |
$0.90 |
$0.83 |
| Weighted Average Basic Shares Outstanding |
|
7.04M |
7.02M |
7.00M |
6.99M |
6.99M |
6.98M |
6.95M |
6.91M |
6.90M |
6.90M |
6.90M |
| Diluted Earnings per Share |
|
$0.36 |
($1.05) |
$0.63 |
$0.66 |
$0.66 |
$0.66 |
$0.77 |
$0.88 |
$0.88 |
$0.90 |
$0.83 |
| Weighted Average Diluted Shares Outstanding |
|
7.04M |
7.02M |
7.00M |
6.99M |
6.99M |
6.98M |
6.95M |
6.91M |
6.90M |
6.90M |
6.90M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
7.04M |
7.02M |
7.00M |
6.99M |
6.99M |
6.98M |
6.95M |
6.91M |
6.90M |
6.90M |
6.90M |
| Cash Dividends to Common per Share |
|
$0.17 |
- |
$0.17 |
$0.19 |
$0.19 |
- |
$0.19 |
$0.20 |
$0.20 |
- |
$0.21 |
Annual Cash Flow Statements for Hawthorn Bancshares
This table details how cash moves in and out of Hawthorn Bancshares' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-14 |
-1.38 |
37 |
-21 |
36 |
102 |
-20 |
-76 |
9.73 |
-42 |
53 |
| Net Cash From Operating Activities |
|
13 |
14 |
12 |
16 |
19 |
21 |
30 |
20 |
18 |
26 |
27 |
| Net Cash From Continuing Operating Activities |
|
13 |
14 |
12 |
16 |
19 |
21 |
30 |
20 |
18 |
26 |
27 |
| Net Income / (Loss) Continuing Operations |
|
8.60 |
7.28 |
3.41 |
11 |
16 |
14 |
23 |
21 |
0.96 |
18 |
24 |
| Consolidated Net Income / (Loss) |
|
8.60 |
7.28 |
3.41 |
11 |
16 |
14 |
23 |
21 |
0.96 |
18 |
24 |
| Provision For Loan Losses |
|
0.27 |
1.64 |
2.05 |
1.50 |
1.20 |
5.81 |
-0.74 |
-0.93 |
7.07 |
0.90 |
0.32 |
| Depreciation Expense |
|
1.81 |
1.78 |
1.74 |
1.80 |
2.06 |
2.27 |
2.28 |
2.14 |
2.11 |
1.65 |
2.24 |
| Amortization Expense |
|
1.32 |
1.90 |
1.66 |
1.51 |
1.39 |
1.49 |
1.74 |
1.36 |
1.01 |
0.79 |
0.39 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.42 |
0.70 |
-0.13 |
-0.50 |
-1.60 |
-4.21 |
2.48 |
0.91 |
8.97 |
3.97 |
-1.75 |
| Changes in Operating Assets and Liabilities, net |
|
2.77 |
0.22 |
3.75 |
1.28 |
0.22 |
1.37 |
1.92 |
-3.95 |
-2.50 |
0.02 |
1.92 |
| Net Cash From Investing Activities |
|
-50 |
-94 |
-113 |
-79 |
16 |
-140 |
-128 |
-207 |
54 |
1.25 |
-6.86 |
| Net Cash From Continuing Investing Activities |
|
-50 |
-94 |
-113 |
-79 |
16 |
-140 |
-128 |
-207 |
54 |
1.25 |
-6.86 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.87 |
-1.26 |
-1.27 |
-2.33 |
-2.17 |
-1.83 |
-0.59 |
-2.57 |
-2.10 |
-3.00 |
-4.08 |
| Purchase of Investment Securities |
|
-117 |
-227 |
-166 |
-196 |
-61 |
-222 |
-195 |
-35 |
-62 |
-28 |
-143 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.18 |
0.05 |
0.32 |
0.17 |
0.43 |
0.11 |
| Sale and/or Maturity of Investments |
|
67 |
134 |
54 |
120 |
87 |
85 |
68 |
-169 |
119 |
31 |
140 |
| Net Cash From Financing Activities |
|
22 |
79 |
137 |
41 |
0.39 |
221 |
77 |
110 |
-62 |
-69 |
33 |
| Net Cash From Continuing Financing Activities |
|
22 |
79 |
137 |
41 |
0.39 |
221 |
77 |
110 |
-62 |
-69 |
33 |
| Net Change in Deposits |
|
-22 |
63 |
115 |
73 |
-1.32 |
197 |
133 |
115 |
-61 |
-38 |
21 |
| Issuance of Debt |
|
92 |
67 |
212 |
194 |
178 |
69 |
0.00 |
336 |
30 |
11 |
0.58 |
| Repayment of Debt |
|
-85 |
-24 |
-183 |
-221 |
-177 |
-59 |
-29 |
-315 |
-21 |
-36 |
20 |
| Repurchase of Common Equity |
|
-0.03 |
-0.62 |
-0.88 |
-0.18 |
0.00 |
-0.91 |
-2.15 |
-2.89 |
0.00 |
-1.12 |
-2.86 |
| Payment of Dividends |
|
-1.06 |
-1.10 |
-1.47 |
-1.99 |
-2.68 |
-3.03 |
-3.62 |
-4.24 |
-4.65 |
-5.05 |
-5.43 |
| Other Financing Activities, Net |
|
39 |
-25 |
-3.95 |
-2.91 |
2.63 |
18 |
-21 |
-19 |
-5.19 |
0.00 |
0.00 |
| Cash Interest Paid |
|
4.99 |
5.55 |
7.95 |
13 |
15 |
10 |
6.46 |
9.92 |
32 |
37 |
32 |
| Cash Income Taxes Paid |
|
3.51 |
3.76 |
3.98 |
0.24 |
3.62 |
2.31 |
4.73 |
4.31 |
1.93 |
2.60 |
3.21 |
Quarterly Cash Flow Statements for Hawthorn Bancshares
This table details how cash moves in and out of Hawthorn Bancshares' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
3.21 |
66 |
-50 |
32 |
-22 |
-3.23 |
51 |
-1.96 |
-0.42 |
4.44 |
-2.39 |
| Net Cash From Operating Activities |
|
4.53 |
5.29 |
5.60 |
8.93 |
9.12 |
1.94 |
5.73 |
5.76 |
0.29 |
15 |
7.97 |
| Net Cash From Continuing Operating Activities |
|
4.53 |
5.29 |
5.60 |
8.93 |
9.12 |
1.94 |
5.73 |
5.76 |
0.29 |
15 |
7.97 |
| Net Income / (Loss) Continuing Operations |
|
2.58 |
-7.44 |
4.46 |
4.63 |
4.57 |
4.60 |
5.38 |
6.10 |
6.13 |
6.19 |
5.74 |
| Consolidated Net Income / (Loss) |
|
2.58 |
-7.44 |
4.46 |
4.63 |
4.57 |
4.60 |
5.38 |
6.10 |
6.13 |
6.19 |
5.74 |
| Provision For Loan Losses |
|
2.92 |
1.64 |
-0.23 |
0.07 |
0.50 |
0.56 |
-0.34 |
0.13 |
0.38 |
0.15 |
0.39 |
| Depreciation Expense |
|
0.53 |
0.50 |
0.46 |
0.46 |
0.49 |
0.24 |
0.54 |
0.61 |
0.54 |
0.56 |
0.44 |
| Amortization Expense |
|
0.25 |
0.24 |
0.21 |
1.80 |
-1.39 |
0.17 |
0.12 |
0.09 |
0.09 |
0.09 |
0.08 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.88 |
12 |
2.33 |
-0.46 |
0.52 |
1.59 |
-0.60 |
-0.06 |
-1.83 |
0.74 |
-0.25 |
| Changes in Operating Assets and Liabilities, net |
|
-0.88 |
-1.27 |
-1.63 |
2.44 |
4.43 |
-5.22 |
0.64 |
-1.11 |
-5.03 |
7.42 |
1.57 |
| Net Cash From Investing Activities |
|
14 |
82 |
-13 |
13 |
20 |
-19 |
-5.98 |
5.29 |
-44 |
38 |
33 |
| Net Cash From Continuing Investing Activities |
|
14 |
82 |
-13 |
13 |
20 |
-19 |
-5.98 |
5.29 |
-44 |
38 |
33 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.48 |
-0.71 |
-0.54 |
-0.54 |
-0.99 |
-0.93 |
-0.27 |
-0.65 |
-1.02 |
-2.13 |
-1.87 |
| Purchase of Investment Securities |
|
0.87 |
-3.68 |
-28 |
-28 |
52 |
-24 |
-15 |
-12 |
-93 |
-28 |
-38 |
| Sale of Property, Leasehold Improvements and Equipment |
|
-0.00 |
0.01 |
0.00 |
0.01 |
0.41 |
- |
0.05 |
-0.00 |
0.01 |
0.05 |
0.03 |
| Sale and/or Maturity of Investments |
|
14 |
87 |
16 |
41 |
-32 |
6.49 |
9.07 |
18 |
50 |
67 |
73 |
| Net Cash From Financing Activities |
|
-16 |
-22 |
-43 |
11 |
-51 |
13 |
52 |
-13 |
43 |
-48 |
-43 |
| Net Cash From Continuing Financing Activities |
|
-16 |
-22 |
-43 |
11 |
-51 |
13 |
52 |
-13 |
43 |
-48 |
-43 |
| Net Change in Deposits |
|
37 |
-9.52 |
-43 |
22 |
-12 |
30 |
38 |
-26 |
66 |
-30 |
-36 |
| Issuance of Debt |
|
113 |
-313 |
10 |
4.30 |
-3.78 |
- |
89 |
140 |
-228 |
- |
719 |
| Repayment of Debt |
|
-165 |
308 |
-8.00 |
-14 |
1.20 |
-15 |
-46 |
-124 |
265 |
-75 |
-727 |
| Repurchase of Common Equity |
|
- |
- |
-0.41 |
-0.59 |
-0.10 |
-0.01 |
-0.44 |
-1.78 |
-0.31 |
-0.33 |
-0.40 |
| Payment of Dividends |
|
-1.15 |
-1.20 |
-1.20 |
-1.19 |
-1.33 |
-1.33 |
-1.33 |
-1.33 |
-1.39 |
-1.38 |
-1.38 |
| Other Financing Activities, Net |
|
0.69 |
-6.20 |
- |
- |
- |
- |
-27 |
- |
- |
58 |
1.91 |
| Cash Interest Paid |
|
8.37 |
9.56 |
9.10 |
9.24 |
9.85 |
8.69 |
8.29 |
7.75 |
8.11 |
7.76 |
7.21 |
| Cash Income Taxes Paid |
|
1.11 |
- |
0.00 |
- |
- |
2.60 |
0.00 |
0.60 |
0.92 |
1.69 |
3.21 |
Annual Balance Sheets for Hawthorn Bancshares
This table presents Hawthorn Bancshares' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,201 |
1,287 |
1,429 |
1,482 |
1,493 |
1,734 |
1,832 |
1,924 |
1,875 |
1,825 |
1,895 |
| Cash and Due from Banks |
|
20 |
26 |
63 |
24 |
23 |
19 |
177 |
19 |
16 |
24 |
17 |
| Interest Bearing Deposits at Other Banks |
|
- |
- |
- |
- |
- |
- |
- |
65 |
78 |
27 |
88 |
| Time Deposits Placed and Other Short-Term Investments |
|
- |
1.00 |
3.46 |
12 |
11 |
9.38 |
5.19 |
2.96 |
0.00 |
1.00 |
1.00 |
| Trading Account Securities |
|
243 |
224 |
238 |
218 |
175 |
198 |
316 |
251 |
189 |
219 |
210 |
| Loans and Leases, Net of Allowance |
|
856 |
964 |
1,058 |
1,135 |
1,156 |
1,269 |
1,285 |
1,506 |
1,515 |
1,444 |
1,466 |
| Loans and Leases |
|
865 |
974 |
1,068 |
1,147 |
1,169 |
1,287 |
1,302 |
1,521 |
1,539 |
1,466 |
1,487 |
| Allowance for Loan and Lease Losses |
|
8.60 |
9.89 |
11 |
12 |
12 |
18 |
17 |
16 |
24 |
22 |
21 |
| Loans Held for Sale |
|
- |
- |
- |
- |
0.43 |
5.10 |
2.25 |
0.59 |
3.88 |
0.00 |
0.62 |
| Premises and Equipment, Net |
|
36 |
36 |
35 |
35 |
35 |
35 |
33 |
33 |
32 |
31 |
30 |
| Other Assets |
|
37 |
36 |
33 |
39 |
37 |
37 |
30 |
47 |
42 |
79 |
79 |
| Total Liabilities & Shareholders' Equity |
|
1,201 |
1,287 |
1,429 |
1,482 |
1,493 |
1,734 |
1,832 |
1,924 |
1,875 |
1,825 |
1,895 |
| Total Liabilities |
|
1,114 |
1,196 |
1,338 |
1,382 |
1,378 |
1,603 |
1,286 |
1,796 |
1,739 |
1,676 |
1,721 |
| Non-Interest Bearing Deposits |
|
208 |
236 |
245 |
263 |
261 |
382 |
453 |
453 |
402 |
385 |
424 |
| Interest Bearing Deposits |
|
739 |
775 |
880 |
936 |
925 |
1,001 |
818 |
1,179 |
1,169 |
1,148 |
1,131 |
| Accrued Interest Payable |
|
0.38 |
0.50 |
0.55 |
1.04 |
1.14 |
0.84 |
0.28 |
0.90 |
11 |
9.77 |
11 |
| Long-Term Debt |
|
99 |
143 |
171 |
145 |
146 |
156 |
- |
147 |
156 |
131 |
152 |
| Other Long-Term Liabilities |
|
9.74 |
11 |
13 |
13 |
17 |
17 |
15 |
10 |
1.21 |
1.68 |
3.89 |
| Total Equity & Noncontrolling Interests |
|
87 |
91 |
91 |
99 |
115 |
131 |
149 |
127 |
136 |
150 |
174 |
| Total Preferred & Common Equity |
|
87 |
91 |
91 |
99 |
115 |
131 |
149 |
127 |
136 |
150 |
174 |
| Total Common Equity |
|
87 |
91 |
91 |
99 |
115 |
131 |
149 |
127 |
136 |
150 |
174 |
| Common Stock |
|
44 |
47 |
51 |
56 |
62 |
66 |
71 |
78 |
84 |
84 |
84 |
| Retained Earnings |
|
49 |
52 |
51 |
54 |
62 |
69 |
82 |
92 |
76 |
90 |
108 |
| Treasury Stock |
|
-3.55 |
-4.17 |
-5.05 |
-5.04 |
-5.04 |
-5.95 |
-8.10 |
-11 |
-11 |
-12 |
-14 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-2.02 |
-3.80 |
-5.66 |
-6.10 |
-3.76 |
1.53 |
3.29 |
-32 |
-14 |
-12 |
-3.61 |
Quarterly Balance Sheets for Hawthorn Bancshares
This table presents Hawthorn Bancshares' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
1,879 |
1,834 |
1,848 |
1,810 |
1,883 |
1,877 |
1,932 |
1,856 |
| Cash and Due from Banks |
|
18 |
15 |
17 |
19 |
22 |
23 |
18 |
13 |
| Interest Bearing Deposits at Other Banks |
|
10 |
28 |
59 |
35 |
81 |
77 |
82 |
89 |
| Time Deposits Placed and Other Short-Term Investments |
|
0.74 |
- |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
| Trading Account Securities |
|
234 |
183 |
185 |
203 |
220 |
222 |
217 |
205 |
| Loans and Leases, Net of Allowance |
|
1,535 |
1,495 |
1,477 |
1,445 |
1,449 |
1,441 |
1,492 |
1,433 |
| Loans and Leases |
|
1,557 |
1,519 |
1,499 |
1,467 |
1,470 |
1,463 |
1,514 |
1,454 |
| Allowance for Loan and Lease Losses |
|
22 |
24 |
22 |
22 |
22 |
22 |
22 |
21 |
| Loans Held for Sale |
|
3.01 |
2.91 |
1.37 |
0.32 |
0.22 |
- |
1.43 |
0.00 |
| Premises and Equipment, Net |
|
33 |
32 |
32 |
31 |
32 |
30 |
30 |
31 |
| Other Assets |
|
47 |
77 |
76 |
75 |
79 |
83 |
91 |
80 |
| Total Liabilities & Shareholders' Equity |
|
1,879 |
1,834 |
1,848 |
1,810 |
1,883 |
1,877 |
1,932 |
1,856 |
| Total Liabilities |
|
1,761 |
1,697 |
1,710 |
1,663 |
1,730 |
1,721 |
1,767 |
1,680 |
| Non-Interest Bearing Deposits |
|
425 |
393 |
402 |
391 |
427 |
420 |
424 |
425 |
| Interest Bearing Deposits |
|
1,155 |
1,135 |
1,149 |
1,113 |
1,117 |
1,098 |
1,101 |
1,093 |
| Accrued Interest Payable |
|
1.85 |
1.97 |
2.11 |
12 |
9.51 |
10 |
12 |
13 |
| Long-Term Debt |
|
161 |
158 |
149 |
146 |
174 |
190 |
227 |
144 |
| Other Long-Term Liabilities |
|
11 |
8.81 |
8.62 |
1.76 |
3.03 |
2.89 |
2.79 |
4.86 |
| Total Equity & Noncontrolling Interests |
|
118 |
137 |
138 |
146 |
153 |
157 |
165 |
175 |
| Total Preferred & Common Equity |
|
118 |
137 |
138 |
146 |
153 |
157 |
165 |
175 |
| Total Common Equity |
|
118 |
137 |
138 |
146 |
153 |
157 |
165 |
175 |
| Common Stock |
|
84 |
84 |
84 |
84 |
84 |
84 |
84 |
84 |
| Retained Earnings |
|
85 |
80 |
83 |
86 |
94 |
98 |
103 |
112 |
| Treasury Stock |
|
-11 |
-11 |
-12 |
-12 |
-12 |
-14 |
-14 |
-15 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-40 |
-16 |
-17 |
-12 |
-12 |
-12 |
-8.32 |
-6.47 |
Annual Metrics And Ratios for Hawthorn Bancshares
This table displays calculated financial ratios and metrics derived from Hawthorn Bancshares' official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
5,443,344.00 |
5,624,310.00 |
5,800,688.00 |
6,034,843.00 |
6,276,236.00 |
6,480,108.00 |
6,616,975.00 |
6,768,581.00 |
7,039,323.00 |
- |
6,897,646.00 |
| DEI Adjusted Shares Outstanding |
|
5,443,344.00 |
5,624,310.00 |
5,800,688.00 |
6,034,843.00 |
6,276,236.00 |
6,480,108.00 |
6,616,975.00 |
6,768,581.00 |
7,039,323.00 |
- |
6,897,646.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.58 |
1.29 |
0.59 |
1.78 |
2.57 |
2.21 |
3.40 |
3.07 |
0.14 |
- |
3.45 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.57% |
-2.53% |
6.61% |
3.96% |
11.05% |
13.93% |
10.40% |
-3.44% |
-24.21% |
32.25% |
9.98% |
| EBITDA Growth |
|
12.36% |
-13.44% |
4.22% |
4.89% |
51.56% |
-9.46% |
51.57% |
-10.87% |
-87.60% |
599.46% |
27.46% |
| EBIT Growth |
|
12.68% |
-20.86% |
8.45% |
7.21% |
64.40% |
-12.65% |
61.15% |
-10.55% |
-98.28% |
5,076.85% |
29.60% |
| NOPAT Growth |
|
12.35% |
-15.32% |
-53.12% |
213.83% |
50.40% |
-11.30% |
57.54% |
-7.84% |
-95.39% |
1,809.62% |
30.37% |
| Net Income Growth |
|
12.35% |
-15.32% |
-53.12% |
213.83% |
50.40% |
-11.30% |
57.54% |
-7.84% |
-95.39% |
1,809.62% |
30.37% |
| EPS Growth |
|
8.15% |
-18.49% |
-54.62% |
203.70% |
45.12% |
-14.29% |
54.41% |
-6.67% |
-95.24% |
1,764.29% |
31.42% |
| Operating Cash Flow Growth |
|
2.73% |
6.21% |
-7.77% |
30.64% |
18.89% |
8.44% |
43.75% |
-32.88% |
-13.17% |
45.34% |
5.18% |
| Free Cash Flow Firm Growth |
|
70.81% |
-678.30% |
37.43% |
215.92% |
-104.42% |
-763.09% |
-2,041.28% |
223.37% |
-105.75% |
281.06% |
-170.84% |
| Invested Capital Growth |
|
7.93% |
25.23% |
12.12% |
-6.93% |
7.13% |
9.68% |
90.09% |
-49.57% |
6.43% |
-4.11% |
16.13% |
| Revenue Q/Q Growth |
|
0.92% |
-0.91% |
1.88% |
1.40% |
1.97% |
4.97% |
0.66% |
-0.88% |
-17.46% |
20.53% |
2.81% |
| EBITDA Q/Q Growth |
|
-0.21% |
-3.22% |
0.50% |
1.27% |
2.66% |
-17.38% |
4.21% |
-7.47% |
-81.07% |
153.27% |
6.81% |
| EBIT Q/Q Growth |
|
0.02% |
-5.77% |
1.48% |
0.63% |
2.82% |
-20.59% |
4.92% |
-7.88% |
-97.22% |
218.21% |
6.53% |
| NOPAT Q/Q Growth |
|
-0.07% |
-0.10% |
-56.08% |
87.18% |
7.10% |
11.69% |
3.72% |
-5.74% |
-92.72% |
193.69% |
7.15% |
| Net Income Q/Q Growth |
|
-0.07% |
-0.10% |
-56.08% |
87.18% |
9.88% |
8.46% |
3.72% |
-5.74% |
-92.72% |
193.69% |
7.15% |
| EPS Q/Q Growth |
|
-0.68% |
0.00% |
-56.80% |
88.51% |
7.69% |
9.09% |
1.29% |
-2.97% |
-92.31% |
190.00% |
7.52% |
| Operating Cash Flow Q/Q Growth |
|
-5.87% |
42.55% |
-13.42% |
7.89% |
19.92% |
15.79% |
-1.43% |
-18.41% |
-4.53% |
-11.58% |
96.27% |
| Free Cash Flow Firm Q/Q Growth |
|
88.08% |
-1,647.82% |
-321.19% |
64.03% |
95.91% |
-143.70% |
-998.94% |
339.50% |
42.10% |
574.51% |
72.09% |
| Invested Capital Q/Q Growth |
|
-13.75% |
5.70% |
11.61% |
9.41% |
-2.91% |
0.05% |
93.24% |
15.56% |
4.53% |
-4.08% |
-16.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
32.66% |
29.01% |
28.36% |
28.61% |
39.05% |
31.03% |
42.60% |
39.32% |
6.43% |
34.02% |
39.42% |
| EBIT Margin |
|
26.40% |
21.43% |
21.80% |
22.48% |
33.29% |
25.52% |
37.26% |
34.51% |
0.78% |
30.67% |
36.14% |
| Profit (Net Income) Margin |
|
17.22% |
14.96% |
6.58% |
19.87% |
26.91% |
20.95% |
29.89% |
28.53% |
1.73% |
25.04% |
29.68% |
| Tax Burden Percent |
|
65.25% |
66.01% |
30.17% |
86.53% |
80.82% |
81.79% |
79.81% |
82.71% |
221.30% |
81.65% |
81.79% |
| Interest Burden Percent |
|
100.00% |
105.77% |
100.04% |
102.10% |
100.00% |
100.35% |
100.53% |
99.94% |
100.00% |
99.97% |
100.40% |
| Effective Tax Rate |
|
34.75% |
33.99% |
69.83% |
13.47% |
19.18% |
18.21% |
20.19% |
17.29% |
-121.30% |
18.35% |
18.21% |
| Return on Invested Capital (ROIC) |
|
4.78% |
3.46% |
1.38% |
4.23% |
6.38% |
5.21% |
5.41% |
5.06% |
0.34% |
6.37% |
7.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.78% |
3.46% |
1.38% |
4.23% |
6.38% |
5.21% |
5.41% |
5.06% |
0.34% |
6.37% |
7.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.47% |
4.71% |
2.37% |
7.00% |
8.65% |
6.42% |
10.70% |
9.96% |
0.39% |
6.41% |
6.85% |
| Return on Equity (ROE) |
|
10.25% |
8.17% |
3.74% |
11.23% |
15.03% |
11.64% |
16.11% |
15.02% |
0.73% |
12.78% |
14.70% |
| Cash Return on Invested Capital (CROIC) |
|
-2.85% |
-18.94% |
-10.05% |
11.42% |
-0.50% |
-4.02% |
-56.70% |
70.96% |
-5.89% |
10.56% |
-7.07% |
| Operating Return on Assets (OROA) |
|
1.11% |
0.84% |
0.83% |
0.83% |
1.34% |
1.08% |
1.57% |
1.34% |
0.02% |
1.21% |
1.56% |
| Return on Assets (ROA) |
|
0.73% |
0.59% |
0.25% |
0.74% |
1.08% |
0.89% |
1.26% |
1.11% |
0.05% |
0.99% |
1.28% |
| Return on Common Equity (ROCE) |
|
10.25% |
8.17% |
3.74% |
11.23% |
15.03% |
11.64% |
16.11% |
15.02% |
0.73% |
12.78% |
14.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.85% |
8.00% |
3.74% |
10.78% |
14.01% |
10.95% |
15.12% |
16.29% |
0.70% |
12.21% |
13.66% |
| Net Operating Profit after Tax (NOPAT) |
|
8.60 |
7.28 |
3.41 |
11 |
16 |
14 |
23 |
21 |
0.96 |
18 |
24 |
| NOPAT Margin |
|
17.22% |
14.96% |
6.58% |
19.87% |
26.91% |
20.95% |
29.89% |
28.53% |
1.73% |
25.04% |
29.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
53.16% |
54.29% |
54.82% |
56.17% |
48.12% |
48.89% |
46.50% |
47.86% |
66.66% |
46.39% |
44.41% |
| Operating Expenses to Revenue |
|
73.10% |
75.64% |
74.79% |
74.78% |
64.79% |
65.98% |
65.00% |
66.73% |
94.97% |
67.92% |
63.41% |
| Earnings before Interest and Taxes (EBIT) |
|
13 |
10 |
11 |
12 |
20 |
17 |
28 |
25 |
0.43 |
22 |
29 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
14 |
15 |
15 |
23 |
21 |
32 |
29 |
3.55 |
25 |
32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.62 |
0.72 |
0.92 |
0.94 |
1.04 |
0.87 |
0.98 |
1.03 |
1.23 |
1.32 |
1.37 |
| Price to Tangible Book Value (P/TBV) |
|
0.62 |
0.72 |
0.92 |
0.94 |
1.04 |
0.87 |
0.98 |
1.03 |
1.23 |
1.32 |
1.37 |
| Price to Revenue (P/Rev) |
|
1.08 |
1.35 |
1.62 |
1.73 |
2.01 |
1.66 |
1.94 |
1.81 |
3.04 |
2.70 |
2.98 |
| Price to Earnings (P/E) |
|
6.24 |
9.85 |
24.55 |
8.93 |
7.45 |
7.94 |
6.50 |
6.34 |
175.05 |
10.77 |
10.04 |
| Dividend Yield |
|
2.03% |
1.80% |
1.87% |
2.39% |
2.40% |
2.80% |
2.62% |
3.40% |
2.86% |
2.63% |
2.28% |
| Earnings Yield |
|
16.01% |
10.16% |
4.07% |
11.19% |
13.42% |
12.59% |
15.38% |
15.78% |
0.57% |
9.28% |
9.96% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.67 |
0.78 |
0.72 |
0.75 |
0.68 |
0.28 |
0.00 |
0.70 |
0.79 |
0.98 |
0.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.50 |
3.73 |
3.63 |
3.41 |
2.96 |
1.17 |
0.00 |
2.64 |
4.18 |
3.78 |
3.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.65 |
12.87 |
12.80 |
11.91 |
7.59 |
3.78 |
0.00 |
6.72 |
64.97 |
11.12 |
9.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.47 |
17.42 |
16.65 |
15.15 |
8.90 |
4.59 |
0.00 |
7.66 |
533.30 |
12.33 |
9.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.51 |
24.95 |
55.17 |
17.15 |
11.02 |
5.59 |
0.00 |
9.27 |
240.99 |
15.10 |
11.99 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.80 |
13.43 |
15.09 |
11.27 |
9.16 |
3.80 |
0.00 |
9.48 |
13.08 |
10.77 |
10.60 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
6.36 |
0.00 |
0.00 |
0.00 |
0.66 |
0.00 |
9.11 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.14 |
1.57 |
1.87 |
1.45 |
1.27 |
1.20 |
0.00 |
1.16 |
1.15 |
0.88 |
0.87 |
| Long-Term Debt to Equity |
|
1.14 |
1.57 |
1.87 |
1.45 |
1.27 |
1.20 |
0.00 |
1.16 |
1.15 |
0.88 |
0.87 |
| Financial Leverage |
|
1.14 |
1.36 |
1.72 |
1.65 |
1.36 |
1.23 |
1.98 |
1.97 |
1.15 |
1.01 |
0.87 |
| Leverage Ratio |
|
14.12 |
13.95 |
14.89 |
15.26 |
13.87 |
13.14 |
12.75 |
13.59 |
14.42 |
12.96 |
11.49 |
| Compound Leverage Factor |
|
14.12 |
14.76 |
14.90 |
15.58 |
13.87 |
13.18 |
12.82 |
13.58 |
14.42 |
12.95 |
11.54 |
| Debt to Total Capital |
|
53.27% |
61.09% |
65.16% |
59.27% |
56.00% |
54.46% |
0.00% |
53.65% |
53.49% |
46.70% |
46.52% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
53.27% |
61.09% |
65.16% |
59.27% |
56.00% |
54.46% |
0.00% |
53.65% |
53.49% |
46.70% |
46.52% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
46.73% |
38.91% |
34.84% |
40.73% |
44.00% |
45.54% |
100.00% |
46.35% |
46.51% |
53.30% |
53.48% |
| Debt to EBITDA |
|
6.10 |
10.12 |
11.62 |
9.37 |
6.26 |
7.38 |
0.00 |
5.16 |
44.13 |
5.28 |
4.79 |
| Net Debt to EBITDA |
|
4.36 |
8.21 |
7.11 |
5.85 |
2.46 |
-1.59 |
0.00 |
2.13 |
17.78 |
3.19 |
1.46 |
| Long-Term Debt to EBITDA |
|
6.10 |
10.12 |
11.62 |
9.37 |
6.26 |
7.38 |
0.00 |
5.16 |
44.13 |
5.28 |
4.79 |
| Debt to NOPAT |
|
11.57 |
19.62 |
50.05 |
13.50 |
9.09 |
10.93 |
0.00 |
7.11 |
163.69 |
7.18 |
6.37 |
| Net Debt to NOPAT |
|
8.27 |
15.91 |
30.62 |
8.43 |
3.56 |
-2.35 |
0.00 |
2.93 |
65.94 |
4.33 |
1.94 |
| Long-Term Debt to NOPAT |
|
11.57 |
19.62 |
50.05 |
13.50 |
9.09 |
10.93 |
0.00 |
7.11 |
163.69 |
7.18 |
6.37 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.12 |
-40 |
-25 |
29 |
-1.28 |
-11 |
-236 |
291 |
-17 |
30 |
-21 |
| Operating Cash Flow to CapEx |
|
1,479.67% |
1,079.89% |
995.14% |
704.80% |
901.02% |
1,273.76% |
5,543.49% |
901.69% |
914.75% |
992.36% |
679.09% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.02 |
-7.04 |
-3.11 |
2.19 |
-0.08 |
-1.13 |
-39.91 |
27.73 |
-0.51 |
0.82 |
-0.67 |
| Operating Cash Flow to Interest Expense |
|
2.55 |
2.39 |
1.56 |
1.24 |
1.27 |
2.16 |
5.11 |
1.93 |
0.54 |
0.70 |
0.85 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.38 |
2.17 |
1.40 |
1.06 |
1.13 |
1.99 |
5.02 |
1.72 |
0.48 |
0.63 |
0.72 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
1.35 |
1.35 |
1.48 |
1.55 |
1.70 |
1.95 |
2.24 |
2.22 |
1.70 |
2.31 |
2.62 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
187 |
234 |
262 |
244 |
261 |
287 |
545 |
275 |
293 |
281 |
326 |
| Invested Capital Turnover |
|
0.28 |
0.23 |
0.21 |
0.21 |
0.24 |
0.25 |
0.18 |
0.18 |
0.19 |
0.25 |
0.26 |
| Increase / (Decrease) in Invested Capital |
|
14 |
47 |
28 |
-18 |
17 |
25 |
258 |
-270 |
18 |
-12 |
45 |
| Enterprise Value (EV) |
|
125 |
182 |
188 |
184 |
178 |
80 |
-43 |
192 |
230 |
276 |
285 |
| Market Capitalization |
|
54 |
66 |
84 |
93 |
120 |
114 |
146 |
131 |
167 |
197 |
239 |
| Book Value per Share |
|
$16.04 |
$16.18 |
$15.75 |
$16.47 |
$18.33 |
$20.15 |
$22.51 |
$18.82 |
$19.33 |
$21.40 |
$25.26 |
| Tangible Book Value per Share |
|
$16.04 |
$16.18 |
$15.75 |
$16.47 |
$18.33 |
$20.15 |
$22.51 |
$18.82 |
$19.33 |
$21.40 |
$25.26 |
| Total Capital |
|
187 |
234 |
262 |
244 |
261 |
287 |
149 |
275 |
293 |
281 |
326 |
| Total Debt |
|
99 |
143 |
171 |
145 |
146 |
156 |
0.00 |
147 |
156 |
131 |
152 |
| Total Long-Term Debt |
|
99 |
143 |
171 |
145 |
146 |
156 |
0.00 |
147 |
156 |
131 |
152 |
| Net Debt |
|
71 |
116 |
105 |
90 |
57 |
-34 |
-190 |
61 |
63 |
79 |
46 |
| Capital Expenditures (CapEx) |
|
0.86 |
1.25 |
1.25 |
2.31 |
2.15 |
1.65 |
0.55 |
2.25 |
1.93 |
2.58 |
3.96 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
99 |
143 |
171 |
145 |
146 |
156 |
396 |
147 |
156 |
131 |
152 |
| Total Depreciation and Amortization (D&A) |
|
3.13 |
3.69 |
3.40 |
3.30 |
3.45 |
3.76 |
4.03 |
3.50 |
3.11 |
2.44 |
2.63 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.58 |
$1.29 |
$0.59 |
$1.78 |
$2.57 |
$2.20 |
$3.40 |
$3.06 |
$0.14 |
$2.61 |
$3.44 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.44M |
5.62M |
5.80M |
6.03M |
6.26M |
6.36M |
6.60M |
6.77M |
7.02M |
6.98M |
6.90M |
| Adjusted Diluted Earnings per Share |
|
$1.58 |
$1.29 |
$0.59 |
$1.78 |
$2.57 |
$2.20 |
$3.40 |
$3.06 |
$0.14 |
$2.61 |
$3.43 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.44M |
5.62M |
5.80M |
6.03M |
6.26M |
6.36M |
6.60M |
6.77M |
7.02M |
6.98M |
6.90M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
5.44M |
5.62M |
5.80M |
6.03M |
6.26M |
6.36M |
6.60M |
6.77M |
7.02M |
6.98M |
6.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.60 |
7.28 |
7.92 |
11 |
17 |
15 |
23 |
21 |
0.30 |
18 |
24 |
| Normalized NOPAT Margin |
|
17.22% |
14.96% |
15.27% |
19.87% |
27.85% |
22.31% |
30.76% |
28.53% |
0.55% |
25.04% |
29.68% |
| Pre Tax Income Margin |
|
26.40% |
22.67% |
21.81% |
22.96% |
33.29% |
25.61% |
37.45% |
34.49% |
0.78% |
30.66% |
36.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.64 |
1.84 |
1.41 |
0.92 |
1.31 |
1.79 |
4.75 |
2.39 |
0.01 |
0.61 |
0.91 |
| NOPAT to Interest Expense |
|
1.72 |
1.29 |
0.43 |
0.81 |
1.06 |
1.47 |
3.81 |
1.98 |
0.03 |
0.50 |
0.75 |
| EBIT Less CapEx to Interest Expense |
|
2.46 |
1.62 |
1.26 |
0.74 |
1.17 |
1.62 |
4.66 |
2.18 |
-0.05 |
0.54 |
0.79 |
| NOPAT Less CapEx to Interest Expense |
|
1.55 |
1.06 |
0.27 |
0.64 |
0.92 |
1.30 |
3.72 |
1.76 |
-0.03 |
0.43 |
0.62 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
12.30% |
15.06% |
43.18% |
18.60% |
16.66% |
21.20% |
16.06% |
20.43% |
486.30% |
27.65% |
22.80% |
| Augmented Payout Ratio |
|
12.69% |
23.62% |
68.89% |
20.27% |
16.66% |
27.54% |
25.60% |
34.37% |
486.30% |
33.78% |
34.82% |
Quarterly Metrics And Ratios for Hawthorn Bancshares
This table displays calculated financial ratios and metrics derived from Hawthorn Bancshares' official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
7,039,323.00 |
7,039,323.00 |
7,020,548.00 |
7,001,815.00 |
6,986,723.00 |
- |
6,981,769.00 |
6,946,656.00 |
6,905,968.00 |
6,897,646.00 |
6,901,810.00 |
| DEI Adjusted Shares Outstanding |
|
7,039,323.00 |
7,039,323.00 |
7,020,548.00 |
7,001,815.00 |
6,986,723.00 |
- |
6,981,769.00 |
6,946,656.00 |
6,905,968.00 |
6,897,646.00 |
6,901,810.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.37 |
-1.06 |
0.63 |
0.66 |
0.65 |
- |
0.77 |
0.88 |
0.89 |
0.90 |
0.83 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-15.09% |
-64.38% |
3.72% |
15.00% |
14.96% |
192.53% |
5.57% |
8.36% |
14.22% |
11.61% |
7.71% |
| EBITDA Growth |
|
-44.21% |
-243.68% |
27.34% |
105.76% |
22.31% |
167.65% |
18.93% |
2.90% |
72.30% |
33.33% |
5.41% |
| EBIT Growth |
|
-49.25% |
-278.30% |
36.51% |
84.74% |
82.69% |
158.32% |
21.69% |
31.57% |
33.37% |
31.49% |
8.02% |
| NOPAT Growth |
|
-47.66% |
-243.75% |
36.23% |
81.60% |
77.36% |
167.67% |
20.80% |
31.80% |
34.06% |
34.54% |
6.69% |
| Net Income Growth |
|
-47.66% |
-257.49% |
36.23% |
81.60% |
77.36% |
161.76% |
20.80% |
31.80% |
34.06% |
34.54% |
6.69% |
| EPS Growth |
|
-48.57% |
-266.67% |
34.04% |
83.33% |
83.33% |
162.86% |
22.22% |
33.33% |
33.33% |
36.36% |
7.79% |
| Operating Cash Flow Growth |
|
-40.81% |
-13.65% |
64.99% |
103.23% |
101.37% |
-63.39% |
2.34% |
-35.56% |
-96.84% |
682.02% |
39.01% |
| Free Cash Flow Firm Growth |
|
-180.27% |
-108.90% |
185.78% |
160.37% |
79.65% |
167.89% |
-116.80% |
-192.15% |
-1,058.12% |
-335.15% |
150.90% |
| Invested Capital Growth |
|
17.65% |
6.43% |
-34.19% |
-15.70% |
4.50% |
-4.11% |
10.81% |
20.77% |
33.86% |
16.13% |
-2.37% |
| Revenue Q/Q Growth |
|
-0.28% |
-59.06% |
175.46% |
2.26% |
-0.32% |
4.19% |
-0.59% |
4.96% |
5.07% |
1.80% |
-4.06% |
| EBITDA Q/Q Growth |
|
-0.03% |
-332.24% |
168.10% |
30.13% |
-40.57% |
-3.92% |
19.75% |
12.59% |
-0.49% |
-0.63% |
-5.33% |
| EBIT Q/Q Growth |
|
0.03% |
-415.13% |
155.97% |
4.70% |
-1.07% |
0.59% |
16.84% |
13.20% |
0.28% |
-0.87% |
-4.01% |
| NOPAT Q/Q Growth |
|
1.18% |
-363.42% |
165.59% |
3.88% |
-1.19% |
0.50% |
17.10% |
13.34% |
0.51% |
0.86% |
-7.15% |
| Net Income Q/Q Growth |
|
1.18% |
-388.60% |
159.87% |
3.88% |
-1.19% |
0.50% |
17.10% |
13.34% |
0.51% |
0.86% |
-7.15% |
| EPS Q/Q Growth |
|
0.00% |
-391.67% |
160.00% |
4.76% |
0.00% |
0.00% |
16.67% |
14.29% |
0.00% |
2.27% |
-7.78% |
| Operating Cash Flow Q/Q Growth |
|
3.03% |
16.76% |
5.96% |
59.45% |
2.08% |
-78.77% |
196.18% |
0.40% |
-95.00% |
5,156.94% |
-47.35% |
| Free Cash Flow Firm Q/Q Growth |
|
59.00% |
37.93% |
744.72% |
-63.21% |
-113.82% |
307.08% |
-259.59% |
-101.75% |
-73.69% |
57.95% |
134.54% |
| Invested Capital Q/Q Growth |
|
-17.74% |
4.53% |
0.87% |
-2.81% |
1.97% |
-4.08% |
16.55% |
5.94% |
13.02% |
-16.78% |
-2.01% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
24.47% |
-138.81% |
34.32% |
43.67% |
26.04% |
32.10% |
38.66% |
41.47% |
39.27% |
38.34% |
37.83% |
| EBIT Margin |
|
19.51% |
-150.19% |
30.52% |
31.25% |
31.01% |
29.94% |
35.18% |
37.94% |
36.21% |
35.26% |
35.28% |
| Profit (Net Income) Margin |
|
16.37% |
-115.40% |
25.08% |
25.48% |
25.26% |
24.36% |
28.70% |
30.99% |
29.64% |
29.37% |
28.43% |
| Tax Burden Percent |
|
83.82% |
76.69% |
82.18% |
81.76% |
81.33% |
81.36% |
81.61% |
81.70% |
81.87% |
81.97% |
80.52% |
| Interest Burden Percent |
|
100.10% |
100.19% |
100.00% |
99.74% |
100.14% |
100.02% |
99.97% |
99.99% |
100.00% |
101.62% |
100.07% |
| Effective Tax Rate |
|
16.18% |
0.00% |
17.82% |
18.24% |
18.67% |
18.64% |
18.39% |
18.30% |
18.13% |
18.03% |
19.48% |
| Return on Invested Capital (ROIC) |
|
4.22% |
-20.47% |
3.76% |
4.72% |
5.34% |
6.20% |
6.82% |
7.38% |
6.76% |
7.77% |
7.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.22% |
-20.89% |
3.76% |
4.72% |
5.34% |
6.20% |
6.82% |
7.38% |
6.76% |
7.77% |
7.18% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.13% |
-24.10% |
6.79% |
6.47% |
6.20% |
6.24% |
7.81% |
8.46% |
8.09% |
6.78% |
6.93% |
| Return on Equity (ROE) |
|
9.35% |
-44.57% |
10.56% |
11.19% |
11.54% |
12.44% |
14.63% |
15.84% |
14.85% |
14.55% |
14.12% |
| Cash Return on Invested Capital (CROIC) |
|
-11.15% |
-5.89% |
41.81% |
18.38% |
-2.23% |
10.56% |
-4.09% |
-12.29% |
-22.46% |
-7.07% |
9.88% |
| Operating Return on Assets (OROA) |
|
0.70% |
-4.36% |
0.91% |
0.97% |
1.02% |
1.18% |
1.40% |
1.54% |
1.51% |
1.52% |
1.54% |
| Return on Assets (ROA) |
|
0.59% |
-3.35% |
0.75% |
0.79% |
0.83% |
0.96% |
1.14% |
1.25% |
1.24% |
1.27% |
1.24% |
| Return on Common Equity (ROCE) |
|
9.35% |
-44.57% |
10.56% |
11.19% |
11.54% |
12.44% |
14.63% |
15.84% |
14.85% |
14.55% |
14.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.08% |
0.00% |
1.57% |
3.05% |
4.24% |
0.00% |
12.50% |
13.17% |
13.47% |
0.00% |
13.78% |
| Net Operating Profit after Tax (NOPAT) |
|
2.58 |
-6.79 |
4.46 |
4.63 |
4.57 |
4.60 |
5.38 |
6.10 |
6.13 |
6.19 |
5.74 |
| NOPAT Margin |
|
16.37% |
-105.33% |
25.08% |
25.48% |
25.26% |
24.36% |
28.70% |
30.99% |
29.64% |
29.37% |
28.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
57.82% |
155.22% |
48.19% |
46.32% |
46.20% |
45.00% |
46.92% |
43.35% |
43.86% |
43.69% |
43.45% |
| Operating Expenses to Revenue |
|
79.79% |
226.16% |
70.78% |
66.24% |
66.23% |
68.48% |
66.64% |
62.32% |
61.98% |
62.96% |
64.36% |
| Earnings before Interest and Taxes (EBIT) |
|
3.07 |
-9.69 |
5.42 |
5.68 |
5.62 |
5.65 |
6.60 |
7.47 |
7.49 |
7.43 |
7.13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.86 |
-8.95 |
6.10 |
7.93 |
4.72 |
6.06 |
7.25 |
8.16 |
8.12 |
8.07 |
7.64 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.93 |
1.23 |
1.02 |
0.98 |
1.16 |
1.32 |
1.25 |
1.29 |
1.30 |
1.37 |
1.33 |
| Price to Tangible Book Value (P/TBV) |
|
0.93 |
1.23 |
1.02 |
0.98 |
1.16 |
1.32 |
1.25 |
1.29 |
1.30 |
1.37 |
1.33 |
| Price to Revenue (P/Rev) |
|
1.65 |
3.04 |
2.49 |
2.32 |
2.82 |
2.70 |
2.60 |
2.68 |
2.75 |
2.98 |
2.85 |
| Price to Earnings (P/E) |
|
8.42 |
175.05 |
64.98 |
31.94 |
27.40 |
10.77 |
10.01 |
9.80 |
9.65 |
10.04 |
9.62 |
| Dividend Yield |
|
4.33% |
2.86% |
3.43% |
3.64% |
2.95% |
2.63% |
2.76% |
2.64% |
2.51% |
2.28% |
2.40% |
| Earnings Yield |
|
11.88% |
0.57% |
1.54% |
3.13% |
3.65% |
9.28% |
9.99% |
10.20% |
10.36% |
9.96% |
10.39% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.87 |
0.79 |
0.86 |
0.72 |
0.89 |
0.98 |
0.80 |
0.84 |
0.87 |
0.88 |
0.86 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.64 |
4.18 |
4.56 |
3.55 |
4.32 |
3.78 |
3.55 |
3.85 |
4.36 |
3.56 |
3.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.00 |
64.97 |
52.34 |
23.12 |
26.67 |
11.12 |
10.11 |
11.10 |
11.49 |
9.03 |
8.54 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.65 |
533.30 |
135.02 |
46.05 |
37.16 |
12.33 |
11.15 |
11.48 |
12.50 |
9.84 |
9.27 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.55 |
240.99 |
118.68 |
48.94 |
42.01 |
15.10 |
13.68 |
14.07 |
15.31 |
11.99 |
11.32 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.20 |
13.08 |
12.82 |
8.48 |
9.02 |
10.77 |
10.20 |
12.89 |
24.79 |
10.60 |
9.38 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.63 |
3.58 |
0.00 |
9.11 |
0.00 |
0.00 |
0.00 |
0.00 |
8.57 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.36 |
1.15 |
1.16 |
1.07 |
1.00 |
0.88 |
1.13 |
1.21 |
1.37 |
0.87 |
0.82 |
| Long-Term Debt to Equity |
|
1.36 |
1.15 |
1.16 |
1.07 |
1.00 |
0.88 |
1.13 |
1.21 |
1.37 |
0.87 |
0.82 |
| Financial Leverage |
|
1.21 |
1.15 |
1.81 |
1.37 |
1.16 |
1.01 |
1.15 |
1.15 |
1.20 |
0.87 |
0.97 |
| Leverage Ratio |
|
15.94 |
14.42 |
14.08 |
14.16 |
13.93 |
12.96 |
12.82 |
12.63 |
12.02 |
11.49 |
11.37 |
| Compound Leverage Factor |
|
15.95 |
14.44 |
14.08 |
14.12 |
13.95 |
12.96 |
12.81 |
12.62 |
12.02 |
11.68 |
11.38 |
| Debt to Total Capital |
|
57.70% |
53.49% |
53.70% |
51.80% |
49.92% |
46.70% |
53.08% |
54.73% |
57.87% |
46.52% |
45.06% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
57.70% |
53.49% |
53.70% |
51.80% |
49.92% |
46.70% |
53.08% |
54.73% |
57.87% |
46.52% |
45.06% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
42.30% |
46.51% |
46.30% |
48.20% |
50.08% |
53.30% |
46.92% |
45.27% |
42.13% |
53.48% |
54.94% |
| Debt to EBITDA |
|
8.62 |
44.13 |
32.64 |
16.63 |
14.91 |
5.28 |
6.69 |
7.24 |
7.66 |
4.79 |
4.50 |
| Net Debt to EBITDA |
|
7.10 |
17.78 |
23.68 |
8.03 |
9.27 |
3.19 |
2.71 |
3.37 |
4.25 |
1.46 |
1.28 |
| Long-Term Debt to EBITDA |
|
8.62 |
44.13 |
32.64 |
16.63 |
14.91 |
5.28 |
6.69 |
7.24 |
7.66 |
4.79 |
4.50 |
| Debt to NOPAT |
|
12.30 |
163.69 |
74.02 |
35.20 |
23.49 |
7.18 |
9.05 |
9.18 |
10.20 |
6.37 |
5.95 |
| Net Debt to NOPAT |
|
10.13 |
65.94 |
53.71 |
17.00 |
14.61 |
4.33 |
3.67 |
4.27 |
5.66 |
1.94 |
1.69 |
| Long-Term Debt to NOPAT |
|
12.30 |
163.69 |
74.02 |
35.20 |
23.49 |
7.18 |
9.05 |
9.18 |
10.20 |
6.37 |
5.95 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-39 |
-24 |
158 |
58 |
-8.02 |
17 |
-27 |
-53 |
-93 |
-39 |
13 |
| Operating Cash Flow to CapEx |
|
939.63% |
756.51% |
1,029.96% |
1,695.26% |
1,583.33% |
207.73% |
2,582.88% |
881.62% |
28.51% |
728.23% |
432.74% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.51 |
-2.61 |
16.95 |
6.18 |
-0.85 |
1.94 |
-3.25 |
-6.88 |
-11.41 |
-5.07 |
1.85 |
| Operating Cash Flow to Interest Expense |
|
0.52 |
0.56 |
0.60 |
0.95 |
0.96 |
0.23 |
0.70 |
0.74 |
0.04 |
1.96 |
1.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.46 |
0.49 |
0.54 |
0.90 |
0.90 |
0.12 |
0.68 |
0.66 |
-0.09 |
1.69 |
0.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
2.03 |
1.70 |
1.73 |
1.80 |
1.90 |
2.31 |
2.30 |
2.45 |
2.54 |
2.62 |
2.59 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
280 |
293 |
295 |
287 |
292 |
281 |
327 |
346 |
392 |
326 |
319 |
| Invested Capital Turnover |
|
0.26 |
0.19 |
0.15 |
0.19 |
0.21 |
0.25 |
0.24 |
0.24 |
0.23 |
0.26 |
0.25 |
| Increase / (Decrease) in Invested Capital |
|
42 |
18 |
-153 |
-53 |
13 |
-12 |
32 |
60 |
99 |
45 |
-7.75 |
| Enterprise Value (EV) |
|
243 |
230 |
254 |
207 |
261 |
276 |
262 |
291 |
340 |
285 |
273 |
| Market Capitalization |
|
111 |
167 |
139 |
135 |
170 |
197 |
192 |
202 |
214 |
239 |
233 |
| Book Value per Share |
|
$16.82 |
$19.33 |
$19.46 |
$19.74 |
$20.96 |
$21.40 |
$21.97 |
$22.58 |
$23.88 |
$25.26 |
$25.41 |
| Tangible Book Value per Share |
|
$16.82 |
$19.33 |
$19.46 |
$19.74 |
$20.96 |
$21.40 |
$21.97 |
$22.58 |
$23.88 |
$25.26 |
$25.41 |
| Total Capital |
|
280 |
293 |
295 |
287 |
292 |
281 |
327 |
346 |
392 |
326 |
319 |
| Total Debt |
|
161 |
156 |
158 |
149 |
146 |
131 |
174 |
190 |
227 |
152 |
144 |
| Total Long-Term Debt |
|
161 |
156 |
158 |
149 |
146 |
131 |
174 |
190 |
227 |
152 |
144 |
| Net Debt |
|
133 |
63 |
115 |
72 |
91 |
79 |
70 |
88 |
126 |
46 |
41 |
| Capital Expenditures (CapEx) |
|
0.48 |
0.70 |
0.54 |
0.53 |
0.58 |
0.93 |
0.22 |
0.65 |
1.01 |
2.08 |
1.84 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
161 |
156 |
158 |
149 |
146 |
131 |
174 |
190 |
227 |
152 |
144 |
| Total Depreciation and Amortization (D&A) |
|
0.78 |
0.73 |
0.68 |
2.26 |
-0.90 |
0.41 |
0.65 |
0.70 |
0.63 |
0.65 |
0.52 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.36 |
($1.05) |
$0.63 |
$0.66 |
$0.66 |
$0.66 |
$0.77 |
$0.88 |
$0.89 |
$0.90 |
$0.83 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.04M |
7.02M |
7.00M |
6.99M |
6.99M |
6.98M |
6.95M |
6.91M |
6.90M |
6.90M |
6.90M |
| Adjusted Diluted Earnings per Share |
|
$0.36 |
($1.05) |
$0.63 |
$0.66 |
$0.66 |
$0.66 |
$0.77 |
$0.88 |
$0.88 |
$0.90 |
$0.83 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.04M |
7.02M |
7.00M |
6.99M |
6.99M |
6.98M |
6.95M |
6.91M |
6.90M |
6.90M |
6.90M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
7.04M |
7.02M |
7.00M |
6.99M |
6.99M |
6.98M |
6.95M |
6.91M |
6.90M |
6.90M |
6.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.70 |
-6.79 |
4.46 |
4.63 |
4.57 |
4.60 |
5.38 |
6.10 |
6.13 |
6.19 |
5.74 |
| Normalized NOPAT Margin |
|
17.15% |
-105.33% |
25.08% |
25.48% |
25.26% |
24.36% |
28.70% |
30.99% |
29.64% |
29.37% |
28.43% |
| Pre Tax Income Margin |
|
19.53% |
-150.47% |
30.52% |
31.16% |
31.05% |
29.94% |
35.17% |
37.93% |
36.21% |
35.83% |
35.30% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.35 |
-1.03 |
0.58 |
0.61 |
0.59 |
0.66 |
0.81 |
0.96 |
0.92 |
0.96 |
0.98 |
| NOPAT to Interest Expense |
|
0.30 |
-0.72 |
0.48 |
0.49 |
0.48 |
0.54 |
0.66 |
0.79 |
0.75 |
0.80 |
0.79 |
| EBIT Less CapEx to Interest Expense |
|
0.30 |
-1.11 |
0.52 |
0.55 |
0.53 |
0.55 |
0.78 |
0.88 |
0.80 |
0.69 |
0.72 |
| NOPAT Less CapEx to Interest Expense |
|
0.24 |
-0.80 |
0.42 |
0.44 |
0.42 |
0.43 |
0.63 |
0.70 |
0.63 |
0.53 |
0.54 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
35.08% |
486.30% |
219.34% |
112.27% |
79.10% |
27.65% |
26.99% |
25.72% |
24.18% |
22.80% |
22.69% |
| Augmented Payout Ratio |
|
35.08% |
486.30% |
238.67% |
136.11% |
96.90% |
33.78% |
32.96% |
37.02% |
35.63% |
34.82% |
34.36% |
Key Financial Trends
Hawthorn Bancshares (NASDAQ: HWBK) posted another profitable quarter in Q1 2026, with earnings supported by stable net interest income and solid fee income. Over the last four years, the bank has shown resilience, but the trend in balance sheet growth, funding costs, and capital structure suggests a business that is steady rather than rapidly expanding.
What stands out most: HWBK continues to generate consistent earnings, but its balance sheet has become more leveraged, loan growth has slowed versus prior periods, and deposit/borrowing dynamics have been somewhat volatile. That said, credit quality appears manageable based on the low quarterly provision in Q1 2026.
- Profitability remained intact in Q1 2026. Net income was $5.7 million, or $0.83 per share, up from $5.4 million in Q1 2025 and well above the loss reported in Q4 2023.
- Net interest income was solid at $17.1 million. This is the core driver for a bank like Hawthorn, and it remained healthy despite higher funding costs compared with earlier periods.
- Non-interest income improved meaningfully year over year. Q1 2026 non-interest income reached $3.1 million, helped by service charges and other fee-based revenue.
- Credit costs were very modest in Q1 2026. The provision for credit losses was only $73,000 in the income statement, suggesting currently contained loan-loss pressure.
- Retained earnings have climbed over time. Retained earnings rose to $112.2 million in Q1 2026 from $79.7 million in Q1 2024, reflecting continued profitability and capital retention.
- Revenue has been relatively stable, not fast-growing. Total revenue in Q1 2026 was $20.2 million, versus $18.8 million in Q1 2025 and $17.8 million in Q1 2024, indicating gradual improvement rather than breakout growth.
- Loan balances have been uneven. Net loans were $1.43 billion in Q1 2026, below the $1.49 billion seen in Q3 2025 and similar to the prior year range, suggesting limited loan expansion recently.
- Deposits were lower quarter over quarter in Q1 2026. Total deposits declined versus Q4 2025, and the cash flow statement showed a $35.8 million decrease in deposits during the quarter.
- The bank still relies on debt funding. Long-term debt was $143.9 million in Q1 2026, and the cash flow statement shows substantial borrowing and repayment activity, which adds funding complexity.
- Tangible cash flow remained positive, but financing was the swing factor. Operating cash flow was $7.97 million in Q1 2026, while overall cash declined due to financing outflows and investment activity.
- Net interest margin pressure remains a risk. Interest expense has been high in recent quarters, especially on deposits and debt, which can squeeze bank profitability if asset yields do not keep up.
- Other operating expenses remain elevated. Q1 2026 other operating expenses were $4.2 million, and compensation costs also remain a major expense line.
- Equity capital is modest relative to assets. Total common equity was $175.4 million against $1.86 billion of assets, reflecting a fairly leveraged bank balance sheet.
- AOCI has been a drag on equity. Accumulated other comprehensive income remained negative at $(6.5) million in Q1 2026, though this is less severe than some prior quarters.
Bottom line: Hawthorn Bancshares looks like a consistently profitable community bank with improving earnings momentum since the weak period in late 2023. The key watch items are deposit trends, funding costs, and whether loan growth can reaccelerate without pressuring credit quality. For retail investors, HWBK appears financially stable, but not especially fast-growing.
07/10/26 06:24 PM ETAI Generated. May Contain Errors.