XML 86 R103.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Financial Information of the Parent Company Only (Details 3) (USD $)
 0 Months Ended 3 Months Ended 12 Months Ended
Jun. 11, 2013
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Cash flows from operating activities:                        
Net income   $ 1,729,000 $ 1,569,000 $ 1,812,000 $ (136,000) $ 2,203,000 $ (1,572,000) $ 740,000 $ 1,451,000 $ 4,974,000 $ 2,822,000 $ 2,857,000
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation                   1,605,000 1,858,000 1,940,000
Stock based compensation expense                   19,000 29,000 58,000
Other, net                   (444,000) (125,000) (183,000)
Net cash provided by operating activities                   20,243,000 14,875,000 20,832,000
Cash flows from investing activities:                        
Net cash (used) provided by investing activities                   (9,548,000) (6,374,000) 6,381,000
Cash flows from financing activities:                        
Redemption of 18,255 and 12,000 shares, respectively, of preferred stock                   (18,255,000) (12,000,000)  
Cash dividends paid - preferred stock                   (456,000) (1,203,000) (1,513,000)
Cash dividends paid - common stock                   (978,000) (940,000) (904,000)
Warrant redemption (540,000)                 (540,000)    
Net cash (used) provided by financing activities                   (41,133,000) 7,166,000 (34,983,000)
Net (decrease) increase in cash and cash equivalents                   (30,438,000) 15,667,000 (7,770,000)
Cash and cash equivalents, beginning of period         58,877,000       43,210,000 58,877,000 43,210,000 50,980,000
Cash and cash equivalents, end of period   28,439,000       58,877,000       28,439,000 58,877,000 43,210,000
Hawthorn Bancshares, Inc.
                        
Cash flows from operating activities:                        
Net income                   4,974,000 2,822,000 2,857,000
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation                   1,000 1,000 2,000
Equity in undistributed losses (income) of subsidiaries                   8,129,000 (239,000) (204,000)
Stock based compensation expense                   19,000 29,000 58,000
Decrease (increase) in deferred tax asset                   1,325,000 (148,000) (274,000)
Other, net                   (182,000) (813,000) (89,000)
Net cash provided by operating activities                   14,266,000 1,652,000 2,350,000
Cash flows from investing activities:                        
Investment in subsidiary                   4,550,000 1,072,000 900,000
Net cash (used) provided by investing activities                   4,550,000 1,072,000 900,000
Cash flows from financing activities:                        
Redemption of 18,255 and 12,000 shares, respectively, of preferred stock                   (18,255,000) (12,000,000)  
Cash dividends paid - preferred stock                   (456,000) (1,203,000) (1,513,000)
Cash dividends paid - common stock                   (978,000) (940,000) (904,000)
Warrant redemption                   (540,000)    
Net cash (used) provided by financing activities                   (20,229,000) (14,143,000) (2,417,000)
Net (decrease) increase in cash and cash equivalents                   (1,413,000) (11,419,000) 833,000
Cash and cash equivalents, beginning of period         1,863,000       13,282,000 1,863,000 13,282,000 12,449,000
Cash and cash equivalents, end of period   $ 450,000       $ 1,863,000       $ 450,000 $ 1,863,000 $ 13,282,000