2014 ANNUAL REPORT TO SHAREHOLDERS HAWTHORN BANCSHARES, INC. Jefferson City, Missouri March 31, 2015 Dear Shareholders: I am pleased to report that net income for 2014 increased 76% over 2013 and reached its highest level since 2007. For 2014, Hawthorn reported a net profit of $7.7 million compared to $4.4 million for 2013. As a result of our 2013 U.S. Treasury debt repayment, all of the Company’s 2014 net income was available to common shareholders, and we are pleased to report 2014 diluted earnings per share of $1.46 compared to $0.83 for 2013. Our earnings improvement for 2014 was primarily due to a $4.1 million reduction in foreclosed property expenses and a $2.0 million decrease in the provision for loan losses. Foreclosed property expenses fell largely because we sold a significant portion of foreclosed properties in 2013. Continuation of those sales in 2014 led to our lowest year-end ORE balance since 2009. The decrease in the provision for loan losses resulted from the determination, following continuing, extensive evaluation of loan portfolio risk, that no provision was required for 2014. Net interest income for 2014 was $39.5 million compared to $39.3 million for 2013. On a tax equivalent basis, Hawthorn’s net interest margin was 3.72% for both 2014 and 2013. Although our net interest margin remained flat due to the historically low rate environment and continued competition for quality loans, it continues to be healthy and exceeds peer averages. Non-interest income for 2014 was $8.7 million compared to $10.9 million for 2013. The decrease is primarily the result of lower real estate service fees and mortgage sales income and $0.8 million of gains realized in 2013 on the sale of investment securities. Non-interest expense for 2014 was $36.5 million compared to $40.8 million for 2013. The largest contributor to the decrease resulted from lower expenses related to foreclosed properties. Our Capital levels at December 31, 2014 continue to exceed regulatory well capitalized thresholds with 9.42% of leverage capital and 15.78% of total risk-based capital. While 2014 was certainly better than 2013, I am still not satisfied with our performance. We must continue to improve upon our 0.66% return on average assets and 9.69% return on average common equity for 2014. As an investor, director and executive officer, I am committed to maintaining strong asset quality, improving earnings performance, sustaining sound and proper capital levels and paying regular dividends. Our focus remains the same - to prudently and safely grow the company. We have built a structure to deliver quality service to customers. We have developed a team of experienced first class lenders who are bringing in loan opportunities, but also meeting the customer’s treasury management needs. We want, and strive for, the entire customer relationship. While good opportunities to grow exist within our current markets, we are in an excellent position to take advantage of acquisition opportunities that may arise as the banking industry consolidates. Finally, I would like to reflect on the passing of Director Harold Butzer in 2014. Harold was a strong advisor to our Company for more than 49 years. His contributions to the board and committees will be missed. Also, I would like to welcome Frank Burkhead to our board of directors. Frank was added to our management team in 2014 as Director Charles Dudenhoeffer, Jr. transitioned to advisory director status. Frank is a certified public accountant with much experience in wealth management. Hawthorn Bancshares’ future is bright and you should feel confident about your investment. Your bankers are highly professional and I respect their talents immensely. On behalf of your board and management team, thank you for your continued trust and confidence. Sincerely, David T. Turner, Chairman & Chief Executive Officer A WORD CONCERNING FORWARD-LOOKING STATEMENTS This report contains certain forward-looking statements with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company, Hawthorn Bancshares, Inc., and its subsidiaries, including, without limitation: • • statements that are not historical in nature, and statements preceded by, followed by or that include the words believes, expects, may, will, should, could, anticipates, estimates, intends or similar expressions. Forward-looking statements are not guarantees of future performance or results. They involve risks, uncertainties and assumptions. Actual results may differ materially from those contemplated by the forward-looking statements due to, among others, the following factors: • • • • • • • competitive pressures among financial services companies may increase significantly, changes in the interest rate environment may reduce interest margins, general economic conditions, either nationally or in Missouri, may be less favorable than expected and may adversely affect the quality of our loans and other assets, increases in non-performing assets in the Company’s loan portfolios and adverse economic conditions may necessitate increases to our provisions for loan losses, costs or difficulties related to the integration of the business of the Company and its acquisition targets may be greater than expected, legislative or regulatory changes may adversely affect the business in which the Company and its subsidiaries are engaged, and changes may occur in the securities markets. We have described under the caption Risk Factors in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014, and in other reports filed with the SEC from time to time, additional factors that could cause actual results to be materially different from those described in the forward-looking statements. Other factors that have not been identified in this report could also have this effect. You are cautioned not to put undue reliance on any forward-looking statement, which speak only as of the date they were made. 2 HAWTHORN BANCSHARES, INC. MANAGEMENT’S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL CONDITION AND RESULTS OF OPERATIONS Overview Crucial to the Company’s community banking strategy is growth in its commercial banking services, retail mortgage lending and retail banking services. Through the branch network of its subsidiary bank, Hawthorn Bank (the Bank), the Company, with $1.2 billion in assets at December 31, 2014, provides a broad range of commercial and personal banking services. The Bank’s specialties include commercial banking for small and mid-sized businesses, including equipment, operating, commercial real estate, Small Business (SBA) loans, and personal banking services including real estate mortgage lending, installment and consumer loans, certificates of deposit, individual retirement and other time deposit accounts, checking accounts, savings accounts, and money market accounts. Other financial services that the Company provides include trust services that include estate planning, investment and asset management services and a comprehensive suite of cash management services. The geographic areas in which the Company provides products and services include the communities in and surrounding Jefferson City, Columbia, Clinton, Warsaw, Springfield, Branson, and Lee’s Summit, Missouri. taking activities. Much of The Company’s primary source of revenue is net interest income derived primarily from lending and deposit the Company’s business is commercial, commercial real estate development, and mortgage lending. The Company has experienced soft loan demand in the communities within which we operate during the current economic slowdown. The Company’s income from mortgage brokerage activities is directly dependent on mortgage rates and the level of home purchases and refinancings. The success of the Company’s growth strategy depends primarily on the ability of its banking subsidiary to generate an increasing level of loans and deposits at acceptable risk levels and on acceptable terms without significant increases in non-interest expenses relative to revenues generated. The Company’s financial performance also depends, in part, on its ability to manage various portfolios and to successfully introduce additional financial products and services by expanding new and existing customer relationships, utilizing improved technology, and enhancing customer satisfaction. Furthermore, the success of the Company’s growth strategy depends on its ability to maintain sufficient regulatory capital levels during periods in which general economic conditions are unfavorable and despite economic conditions being beyond its control. The Company’s subsidiary bank is a full-service bank conducting a general banking business, offering its customers checking and savings accounts, debit cards, certificates of deposit, safety deposit boxes and a wide range of lending services, including commercial and industrial loans, residential real estate loans, single payment personal loans, installment loans and credit card accounts. In addition, the Bank provides trust services. The deposit accounts of the Bank are insured by the Federal Deposit Insurance Corporation (FDIC) to the extent provided by law. The operations of the Bank are supervised and regulated by the FDIC and the Missouri Division of Finance. Periodic examinations of the Bank are conducted by representatives of the FDIC and the Missouri Division of Finance. Such regulations, supervision and examinations are principally for the benefit of depositors, rather than for the benefit of shareholders. The Company is subject to supervision and examination by the Board of Governors of the Federal Reserve System. 3 SELECTED CONSOLIDATED FINANCIAL DATA The following table presents selected consolidated financial information for the Company as of and for each of the years in the five-years ended December 31, 2014. The selected consolidated financial data should be read in conjunction with the Consolidated Financial Statements of the Company, including the related notes, presented elsewhere herein. Income Statement Data (In thousands, except per share data) 2014 2013 2012 2011 2010 $ $ $ $ Interest income Interest expense Net interest income Provision for loan losses Net interest income after provision for loan losses Non-interest income Non-interest expense Income (loss) before income taxes Income tax expense (benefit) Net income (loss) Preferred stock dividends and accretion of discount Net income (loss) available to common shareholders Dividends on Common Stock Declared Paid Per Share Data Basic earnings (loss) per common share Diluted earnings (loss) per common share Basic weighted average shares of common stock outstanding Diluted weighted average shares of common stock outstanding $ $ 44,498 5,044 39,454 0 39,454 8,749 36,507 11,696 4,042 7,654 45,665 6,342 39,323 2,030 37,293 10,866 40,763 7,396 2,422 4,974 $ $ 49,114 7,905 41,209 8,900 32,309 9,726 38,667 3,368 546 2,822 53,469 10,853 42,616 11,523 31,093 9,200 36,845 3,448 591 2,857 58,739 15,753 42,986 15,255 27,731 10,481 44,851 (6,639) (3,087) (3,552) 0 615 1,784 1,989 1,989 7,654 $ 4,359 $ 1,038 $ 868 $ (5,541) $ 1,027 1,017 $ 988 978 $ 949 940 $ 913 904 1,136 1,385 1.46 $ 0.83 $ 0.20 $ 0.17 $ (1.06) 1.46 0.83 0.20 0.17 (1.06) 5,233,986 5,233,986 5,233,986 5,233,986 5,233,986 5,233,986 5,233,986 5,233,986 5,233,986 5,233,986 4 (In thousands) 2014 2013 2012 2011 2010 Balance Sheet Data (at year end) Total assets Net loans Investment securities Total deposits Subordinated notes Federal Home Loan Bank advances Stockholders’ equity Total stockholders’ equity Balance Sheet Data (average balances) Total assets Net loans Investment securities Total deposits Subordinated notes Federal Home Loan Bank advances Stockholders’ equity Total stockholders’ equity Key Ratios Earnings Ratios Return (loss) on average total assets Return (loss) on average common stockholders’ equity Efficiency ratio (3) Asset Quality Ratios Allowance for loan losses to loans Nonperforming loans to loans (1) Allowance for loan losses to nonperforming loans (1) Nonperforming assets to loans and foreclosed assets (2) Net loan charge-offs to average loans Capital Ratios Average stockholders’ equity to average total assets Period-end common stockholders’ equity to period-end assets Period-end stockholders’ equity to period-end assets Total risk-based capital ratio Tier 1 risk-based capital ratio Leverage ratio $ 1,169,731 852,114 203,720 969,514 49,486 43,000 80,568 80,568 $ 1,156,911 839,957 212,697 971,777 49,486 29,964 78,953 78,953 $ 1,140,122 825,828 209,986 956,471 49,486 24,000 74,380 74,380 $ 1,159,127 818,525 224,551 978,063 49,486 23,256 73,259 79,875 $ 1,181,606 832,142 204,171 991,275 49,486 20,126 74,243 92,220 $ 1,176,384 827,881 225,119 971,767 49,486 27,961 74,245 96,176 $ 1,171,161 829,121 218,191 958,224 49,486 28,410 73,258 102,576 $ 1,187,410 851,664 214,168 957,965 49,486 42,230 75,390 104,455 $ 1,200,172 883,908 185,120 946,663 49,486 66,986 72,647 101,488 $ 1,236,841 935,603 171,569 967,970 49,486 70,456 80,735 109,323 0.66% 0.43% 0.24% 0.24% (0.29)% 9.69 75.74 5.95 81.22 1.40 75.91 1.15 71.11 (6.86) 83.89 1.06% 4.18 1.63% 4.21 1.75% 4.65 1.64% 6.37 1.62% 6.27 25.26 5.49 0.54 38.84 5.87 0.38 37.70 7.23 0.93 25.73 8.11 1.42 25.87 7.71 1.63 6.82% 6.89% 8.18% 8.80% 8.84% 6.89 6.89 15.78 12.38 9.42 6.52 6.52 15.33 11.40 8.80 6.28 7.80 16.83 13.58 10.37 6.26 8.76 18.03 15.16 11.52 6.05 8.46 17.05 14.25 11.00 (1) Nonperforming loans consist of nonaccrual loans, troubled debt restructurings, and loans contractually past due 90 days or more and still accruing interest. (2) Nonperforming assets consist of nonperforming loans and foreclosed assets. (3) Efficiency ratio is calculated as non-interest expense as a percentage of revenue. Total revenue includes net interest income and non-interest income. 5 CRITICAL ACCOUNTING POLICIES The following accounting policies are considered most critical to the understanding of the Company’s financial condition and results of operations. These critical accounting policies require management’s most difficult, subjective and complex judgments about matters that are inherently uncertain. Because these estimates and judgments are based on current circumstances, they may change over time or prove to be inaccurate based on actual experiences. In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of a materially different financial condition and/or results of operations could reasonably be expected. The impact and any associated risks related to the Company’s critical accounting policies on its business operations are discussed throughout Management’s Discussion and Analysis of Financial Condition and Results of Operations, where such policies affect the reported and expected financial results. Allowance for Loan Losses Management has identified the accounting policy related to the allowance for loan losses as critical to the understanding of the Company’s results of operations, since the application of this policy requires significant management assumptions and estimates that could result in materially different amounts to be reported if conditions or underlying circumstances were to change. Further discussion of the methodology used in establishing the allowance and the impact of any associated risks related to these policies on the Company’s business operations is provided in Note 1 to the Company’s consolidated financial statements and is also discussed in the Lending and Credit Management section below. Many of the loans are deemed collateral dependent for purposes of the measurement of the impairment loss, thus the fair value of the underlying collateral and sensitivity of such fair values due to changing market conditions, supply and demand, condition of the collateral and other factors can be volatile over periods of time. Such volatility can have an impact on the financial performance of the Company. Other Real Estate Owned and Repossessed Assets Other real estate owned and repossessed assets consist of loan collateral that has been repossessed through foreclosure. This collateral is comprised of commercial and residential real estate and other non-real estate property, including autos, manufactured homes, and construction equipment. Other real estate owned assets are initially recorded as held for sale at the fair value of the collateral less estimated selling costs. Any adjustment is recorded as a charge-off against the allowance for loan losses. The Company relies on external appraisals and assessment of property values by internal staff. In the case of non-real estate collateral, reliance is placed on a variety of sources, including external estimates of value and judgment based on experience and expertise of internal specialists. Subsequent to foreclosure, valuations are updated periodically, and the assets may be written down to reflect a new cost basis. The write-downs are recorded as other real estate expense, net. The Company establishes a valuation allowance related to other real estate owned on an asset-by-asset basis. The valuation allowance is created during the holding period when the fair value less cost to sell is lower than the cost of the property. 6 RESULTS OF OPERATIONS ANALYSIS The Company has prepared all of the consolidated financial information in this report in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP). In preparing the consolidated financial statements in accordance with U.S. GAAP, the Company makes estimates and assumptions that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenue and expenses during the reporting period. There can be no assurances that actual results will not differ from those estimates. (In thousands) 2014 2013 2012 ’14-’13 ’13-’12 ’14-’13 ’13-’12 $ Change % Change Net interest income Provision for loan losses Noninterest income Noninterest expense Income (loss) before income taxes Income tax expense Net income Preferred stock dividends and accretion of discount Net income available to common shareholders $ 39,454 - 8,749 36,507 11,696 4,042 7,654 $ $ 39,323 2,030 10,866 40,763 7,396 2,422 4,974 $ $ 41,209 8,900 9,726 38,667 3,368 546 2,822 $ $ $ 131 (2,030) (2,117) (4,256) 4,300 1,620 2,680 $ (1,886) (6,870) 1,140 2,096 4,028 1,876 $ 2,152 0.3% (100.0) (19.5) (10.4) (58.1) (66.9) 53.9% (4.6)% (77.2) 11.7 5.4 119.6 343.6 76.3% - 615 1,784 (615) (1,169) (100.0) (65.5) $ 7,654 $ 4,359 $ 1,038 $ 3,295 $ 3,321 75.6% (319.9)% Preferred Stock On December 19, 2008, the Company announced its participation in the U.S. Treasury Department’s Capital Purchase Program (CPP), a voluntary program that provides capital to financially healthy banks. Participation in this program included the Company’s issuance of 30,255 shares of senior preferred stock (with a par value of $1,000 per share) and a ten year warrant to purchase approximately 287,133 shares of common stock. On May 9, 2012, the Company redeemed 12,000 of the 30,255 shares of preferred stock issued under the U.S. Treasury’s CPP program for a total purchase price of $12.1 million, and on May 15, 2013, the remaining 18,255 shares were redeemed for a total purchase price of $18.5 million. On June 11, 2013 the common stock warrant issued under the U.S. Treasury Department’s CPP program was repurchased by the Company for a total purchase price of $540,000, or $1.88 per warrant share. The purchase price was based on the fair value of the warrant as agreed upon by the Company and the Treasury. The repurchase of the warrant ended the Company’s participation in the U.S Treasury Department’s CPP. Stock Dividend For the sixth consecutive year, on July 1, 2014, the Company distributed a four percent stock dividend to common shareholders of record at the close of business on June 15, 2014. For all periods presented, share information, including basic and diluted earnings per share, has been adjusted retroactively to reflect the stock dividend. Consolidated net income of $7.7 million for the year ended December 31, 2014 increased $2.7 million compared to consolidated net income of $5.0 million for the year ended December 31, 2013. Net income available to common shareholders for the year ended December 31, 2014 was $7.7 million, or $1.46 per diluted common share, compared to net income available to common shareholders of $4.4 million, or $0.83 per diluted common share for the year ended December 31, 2013. For the year ended December 31, 2014, the return on average assets was 0.66%, the return on average common stockholders’ equity was 9.69%, and the efficiency ratio was 75.74%. For the year ended December 31, 2013, consolidated net income of $5.0 million increased $2.2 million compared to a consolidated net income of $2.8 million for the year ended December 31, 2012. Net income available to common shareholders for the year ended December 31, 2013 was $4.4 million, or $0.83 per diluted common share, compared to net income available to common shareholders of $1.0 million, or $0.20 per diluted common share for the year ended December 31, 2012. For the year ended December 31, 2013, 7 the return on average assets was 0.43%, the return on average common stockholders’ equity was 5.95%, and the efficiency ratio was 81.22%. The lower level of dividends and accretion on preferred stock for the year ended December 31, 2013 resulted from the Company’s redemption of the remaining 18,255 shares of preferred stock issued under the U.S. Treasury’s CPP program on May 15, 2013. Net interest income was $39.5 million for the year ended December 31, 2014 compared to $39.3 million and $41.2 million for the years ended December 31, 2013 and 2012, respectively. The increase from 2013 was primarily due to an increase in average loan volume, while the decrease from 2012 was primarily due to lower average earning asset levels and continued contraction of the net interest margin resulting from the prolonged low interest rate environment. The net interest margin was 3.72% for both the years ended December 31, 2014 and 2013, compared to 3.84% for the year ended December 31, 2012. No provision for loan losses was required for the year ended December 31, 2014 compared to $2.0 million and $8.9 million for the years ended December 31, 2013 and 2012, respectively. This was primarily due to decreases in the Company’s historical loss rates based on the Company’s last thirty-six months of charge-off experience. Net charge-offs for the year ended December 31, 2014, were $4.7 million, or 0.54% of average loans compared to $3.2 million, or 0.38% of average loans for the year ended December 31, 2013, and $7.9 million, or 0.93% of average loans for the year ended December 31, 2012. Non-performing assets were 4.09% of total assets at December 31, 2014 compared to 4.40% at December 31, 2013, and 5.33% at December 31, 2012. Non-interest income decreased $2.1 million, or 19.5%, for the year ended December 31, 2014 compared to the year ended December 31, 2013, and increased $1.1 million, or 11.7%, for the year ended December 31, 2013, compared to the year ended December 31, 2012. These changes are discussed in greater detail below under Non-interest Income. Non-interest expense decreased $4.3 million, or 10.4%, for the year ended December 31, 2014 compared to the year ended December 31, 2013, and increased $2.1 million, or 5.4%, for the year ended December 31, 2013, compared to the year ended December 31, 2012. These increases are discussed in greater detail below under Non-interest Expense. Average Balance Sheets Net interest income is the largest source of revenue resulting from the Company’s lending, investing, borrowing, and deposit gathering activities. It is affected by both changes in the level of interest rates and changes in the amounts and mix of interest earning assets and interest bearing liabilities. The following table presents average balance sheets, net interest income, average yields of earning assets, average costs of interest bearing liabilities, net interest spread and net interest margin on a fully taxable equivalent basis for each of the years in the three year periods ended December 31, 2014, 2013, and 2012, respectively. 8 (In thousands) 2014 Interest Income/ Expense (1) Average Balance Rate Earned/ Paid (1) Average Balance 2013 Interest Income/ Expense (1) Rate Earned/ Paid (1) Average Balance 2012 Interest Income/ Expense (1) Rate Earned/ Paid (1) ASSETS Loans: (2) (3) Commercial Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Consumer Total loans Investment securities: U.S. Treasury Government sponsored enterprises Asset backed securities State and municipal Total investment in Available-for-sale securities Other investments & securities Federal funds sold and interest bearing deposits in other financial institutions Total interest earning assets All other assets Allowance for loan losses Total assets LIABILITIES AND STOCKHOLDERS’ EQUITY NOW accounts Savings Money market Time deposits of $100,000 and over Other time deposits Total time deposits Federal funds purchased and securities sold under agreements to repurchase Subordinated notes Federal Home Loan Bank Advances Total borrowings Total interest bearing liabilities Demand deposits Other liabilities Total liabilities Stockholders’ equity Total liabilities and stockholders’ equity Net interest income (FTE) Net interest spread Net interest margin $ 144,847 22,047 58,785 232,785 375,177 18,938 $ 852,579 $ 286 64,997 109,550 33,655 $ 6,862 956 2,539 11,124 17,894 1,054 $40,429 $ 4 918 2,415 1,138 4.74% $ 136,588 23,856 4.34 47,490 4.32 219,402 4.78 383,942 4.77 5.57 22,244 4.74% $ 833,522 1.40% $ 1.41 2.20 3.38 1,378 66,771 117,496 34,879 $ 6,676 1,062 2,217 11,037 18,912 1,303 $41,207 $ 20 814 2,714 1,303 4.89% $ 132,132 21,471 4.45 43,224 4.67 219,133 5.03 400,210 4.93 5.86 26,852 4.94% $ 843,022 1.45% $ 1.22 2.31 3.74 2,048 70,787 113,749 34,248 $ 6,836 1,196 1,872 11,718 20,760 1,680 $44,062 $ 33 998 3,025 1,398 $ 208,488 4,209 $ 4,475 80 2.15% $ 220,524 4,027 1.90 $ 4,851 82 2.20% $ 220,832 4,287 2.04 $ 5,454 102 28 $45,012 $ 507 57 404 940 1,384 $ 3,292 21 1,264 467 $ 1,752 $ 5,044 10,350 $1,075,626 93,906 (12,621) $1,156,911 $ 197,785 82,676 163,844 141,868 196,153 $ 782,326 20,223 49,486 29,964 $ 99,673 $ 881,999 189,451 6,508 1,077,958 78,953 $1,156,911 37 $46,177 0.27 13,975 4.18% $1,072,048 102,076 (14,997) $1,159,127 46 $49,664 0.26 18,255 4.31% $1,086,396 105,129 (15,141) $1,176,384 $ 504 80 390 906 2,734 $ 4,614 24 1,284 420 $ 1,728 $ 6,342 0.26% $ 189,610 75,374 0.07 159,834 0.25 152,376 0.66 0.71 220,956 0.42% $ 798,150 20,548 0.10 49,486 2.55 23,256 1.56 1.76% $ 93,290 0.57% $ 891,440 179,913 7,899 1,079,252 79,875 $1,159,127 $ 636 74 436 1,345 3,481 $ 5,972 21 1,381 531 $ 1,933 $ 7,905 0.27% $ 181,422 66,569 0.11 153,388 0.24 161,067 0.75 1.13 245,435 0.58% $ 807,881 23,280 0.12 49,486 2.59 1.81 27,961 1.85% $ 100,727 0.71% $ 908,608 163,886 7,714 1,080,208 96,176 $1,176,384 39,968 39,835 41,759 3.61% 3.72% 3.60% 3.72% 5.17% 5.57 4.33 5.35 5.19 6.26 5.23% 1.61% 1.41 2.66 4.08 2.47% 2.38 0.25 4.57% 0.35% 0.11 0.28 0.86 1.34 0.74% 0.09 2.78 1.89 1.91% 0.87% 3.70% 3.84% (1) Interest income and yields are presented on a fully taxable equivalent basis using the federal statutory income tax rate of 34%, net of nondeductible interest expense. Such adjustments totaled $514,000, $512,000 and $550,000 for the years ended December 31, 2014, 2013 and 2012, respectively. (2) Non-accruing loans are included in the average amounts outstanding. (3) Fees and costs on loans are included in interest income. 9 Rate and volume analysis The following table summarizes the changes in net interest income on a fully taxable equivalent basis, by major category of interest earning assets and interest bearing liabilities, identifying changes related to volumes and rates for the years ended December 31, 2014, compared to December 31, 2013, and for the years ended December 31, 2013 compared to December 31, 2012. The change in interest due to the combined rate/volume variance has been allocated to rate and volume changes in proportion to the absolute dollar amounts of change in each. (In thousands) Interest income on a fully taxable equivalent basis: (1) Loans: (2) (3) Commercial Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Consumer Investment securities: U.S. Treasury Government sponsored entities Asset backed securities State and municipal Other investments & securities, at cost Federal funds sold and interest bearing deposits in other financial institutions Total interest income Interest expense: NOW accounts Savings Money market Time deposits of $100,000 and over Other time deposits Federal funds purchased and securities sold under agreements to repurchase Subordinated notes Federal Home Loan Bank advances Total interest expense Net interest income on a fully taxable equivalent basis 2014 Change due to 2013 Change due to Total Change Average Volume Average Rate Total Change Average Volume Average Rate $ $ 186 (106) 322 87 (1,018) (249) (16) 104 (299) (165) (2) (9) (1,165) 3 (23) 14 (202) (1,114) (3) (20) 47 (1,298) 396 (79) 497 654 (426) (187) (15) (22) (179) (45) 4 (10) 588 22 7 10 (76) (256) - - 110 (183) $ (210) (27) (175) (567) (592) (62) (1) 126 (120) (120) (6) $ $ (160) (134) 345 (681) (1,848) (377) (13) (184) (311) (95) (20) 1 (1,753) (9) (3,487) (19) (30) 4 (126) (858) (3) (20) (63) (1,115) (132) 6 (46) (203) (983) 3 (97) (111) (1,563) 226 123 193 14 (824) (274) (10) (55) 97 26 (6) (11) (501) 28 10 17 (70) (323) (2) - (85) (425) $ (386) (257) 152 (695) (1,024) (103) (3) (129) (408) (121) (14) 2 (2,986) (160) (4) (63) (133) (660) 5 (97) (26) (1,138) $ 133 $ 771 $ (638) $ (1,924) $ (76) $ (1,848) (1) Interest income and yields are presented on a fully taxable equivalent basis using the federal statutory income tax rate of 34%, net of nondeductible interest expense. Such adjustments totaled $514,000, $512,000 and $550,000 for the years ended December 31, 2014, 2013 and 2012, respectively. (2) Non-accruing loans are included in the average amounts outstanding. (3) Fees and costs on loans are included in interest income. Financial results for the year ended December 31, 2014 compared to the year ended December 31, 2013 reflected an increase in net interest income, on a tax equivalent basis, of $133,000, or 0.33%, and a decrease of $1.9 million, or 4.6% for the year ended December 31, 2013 compared to the year ended December 31, 2012. The increase in net interest income in 2014 over 2013 was primarily due to an increase in average loan volume partially offset by a decrease in rates earned. The decrease in net interest income in 2013 over 2012 was primarily due to lower average earning asset levels and contraction of the net interest 10 margin resulting from the prolonged low interest rate environment. Measured as a percentage of average earning assets, the net interest margin (expressed on a fully taxable equivalent basis) was 3.72% for both the years ended December 31, 2014 and 2013, compared to 3.84% for the year ended December 31, 2012. Average interest-earning assets increased $3.6 million, or 0.33%, to $1.1 billion for the year ended December 31, 2014 compared to the year ended December 31, 2013 and average interest bearing liabilities decreased $9.4 million, or 1.1%, to $882.0 million for the year ended December 31, 2014 compared to $891.4 million for the year ended December 31, 2013. Average interest-earning assets decreased $14.3 million, or 1.3%, to $1.1 billion for the year ended December 31, 2013 compared to the year ended December 31, 2012 and average interest bearing liabilities decreased $17.2 million, or 1.9%, to $891.4 million for the year ended December 31, 2013 compared to $908.6 million for the year ended December 31, 2012. Total interest income (expressed on a fully taxable equivalent basis) decreased to $45.0 million for the year ended December 31, 2014 compared to $46.2 million and $49.7 million for the years ended December 31, 2013 and 2012, respectively. The Company’s rates earned on interest earning assets were 4.18% for the year ended December 31, 2014 compared to 4.31% and 4.57% for the years ended December 31, 2013 and 2012, respectively. Interest income on loans decreased to $40.4 million for the year ended December 31, 2014 compared to $41.2 million and $44.1 million for the years ended December 31, 2013 and 2012, respectively. Average loans outstanding increased $19.1 million, or 2.3%, to $852.6 million for the year ended December 31, 2014 compared to $833.5 million for the year ended December 31, 2013. The average yield on loans receivable decreased to 4.74% during the year ended December 31, 2014 compared to 4.94% for the year ended December 31, 2013 primarily as a result of decreasing market interest rates. Average loans outstanding decreased $9.5 million, or 1.1%, to $833.5 million for the year ended December 31, 2013 compared to $843.0 million for the year ended December 31, 2012. The average yield on loans receivable decreased to 4.94% during the year ended December 31, 2013 compared to 5.23% for the year ended December 31, 2012 primarily as a result of decreasing market interest rates. See the Lending and Credit Management section for further discussion of changes in the composition of the lending portfolio. Total interest expense decreased to $5.0 million for the year ended December 31, 2014 compared to $6.3 million and $7.9 million for the years ended December 31, 2013 and 2012, respectively. The Company’s rates paid on interest bearing liabilities was 0.57% for the year ended December 31, 2014 compared to 0.71% and 0.87% for the years ended December 31, 2013 and 2012, respectively. See the Liquidity Management section for further discussion. Interest expense on deposits decreased to $3.3 million for the year ended December 31, 2013 compared to $4.6 million and $6.0 million for the years ended December 31, 2013 and 2012, respectively. Average time deposits decreased $15.8 million, or 2.0%, to $782.3 million for the year ended December 31, 2014 compared to $798.2 million for the year ended December 31, 2013. The average cost of deposits decreased to 0.42% during the year ended December 31, 2014 compared to 0.58% for the year ended December 31, 2013. Average time deposits decreased $9.7 million, or 1.2%, to $798.2 million for the year ended December 31, 2013 compared to $807.9 million for the year ended December 31, 2012. The average cost of deposits decreased to 0.58% for the year ended December 31, 2013 compared to 0.74% for the year ended December 31, 2012, primarily as a result of lower market interest rates, and approximately $23.0 million from a 58 month 6.05% certificate of deposit special that matured during the third quarter of 2013. Interest expense on borrowings was $1.8 million for year ended December 31, 2014 compared to $1.7 million and $1.9 million for the years ended December 31, 2013 and 2012, respectively. Average borrowings were $99.7 million for the year ended December 31, 2014 compared to $93.3 million and $100.7 million for the years ended December 31, 2013 and 2012, respectively. See the Liquidity Management section for further discussion. 11 Non-interest Income and Expense Non-interest income for the years ended December 31, 2014, 2013, and 2012 was as follows: (In thousands) Non-interest Income Service charges on deposit accounts Trust department income Real estate servicing fees, net Gain on sales of mortgage 2014 2013 2012 ’14-’13 ’13-’12 ’14-’13 ’13-’12 $ Change % Change $ 5,265 844 319 $ 5,556 796 876 $ 5,439 893 (453) $ (291) $ 48 (557) 117 (97) 1,329 (5.2)% 6.0 (63.6) 2.2% (10.9) (293.4) loans, net 1,093 1,665 2,669 (572) (1,004) (34.4) (37.6) Gain on sale of investment securities Other Total non-interest income Non-interest income as a % of total revenue * Total revenue per full time equivalent employee 20 1,208 $ 8,749 778 1,195 $10,866 26 1,152 $ 9,726 (758) 13 752 43 $(2,117) $ 1,140 NM 1.1 (19.5)% NM 3.7 11.7% 18.2% 21.7% 19.1% $ 144.8 $ 145.1 $ 147.6 * Total revenue is calculated as net interest income plus non-interest income. NM - not meaningful Total non-interest income decreased $2.1 million, or 19.5%, to $8.7 million for the year ended December 31, 2014 compared to $10.8 million for the year ended December 31, 2013, and increased $1.1 million, or 11.7%, to $10.8 million for the year ended December 31, 2013 compared to $9.7 million for the year ended December 31, 2012. On January 1, 2012, the Company opted to measure mortgage servicing rights (MSRs) at fair value as permitted by Accounting Standards Codification (ASC) Topic 860-50, Accounting for Servicing Financial Assets. The election of this option resulted in the recognition of a cumulative effect of change in accounting principle of $459,890, which was recorded as an increase to beginning retained earnings, as further described in Note 6 to the consolidated financial statements. As such, effective January 1, 2012, the change in the fair value of mortgage servicing rights is recognized in real estate servicing fees, net in non-interest income for the period in which the change occurs. Real estate servicing fees, net decreased $557,000 to $319,000 for the year ended December 31, 2014 compared to the year ended December 31, 2013, and increased $1.3 million to $876,000 for the year ended December 31, 2013 compared to the year ended December 31, 2012. Net real estate servicing fees include mortgage loan servicing fees and the gains or losses due to the change in fair value of MSRs arising from inputs and assumptions as well as paydowns and payoffs. Mortgage loan servicing fees earned on loans sold were $896,000 for the year ended December 31, 2014 compared to $901,000 and $878,000 for the years ended 2013 and 2012, respectively. Total net losses recognized related to MSRs due to the change in fair value were $576,000, for the year ended December 31, 2014 compared to net losses of $25,000 and $1.3 million for the years December 31, 2013 and 2012, respectively. The net losses recognized related to MSRs in 2012 included a one time adjustment of $538,000 correction of an immaterial prior period error due to changing from the straight-line amortization method to an accelerated amortization method of accounting for amortizing MSRs in prior years. The Company was servicing $313.9 million of mortgage loans at December 31, 2014 compared to $322.5 million and $310.6 million at December 31, 2013 and 2012, respectively. Gain on sales of mortgage loans decreased $572,000 to $1.1 million for the year ended December 31, 2014 compared to the year ended December 31, 2013, and decreased $1.0 million to $1.7 million for the year ended December 31, 2013 compared to the year ended December 31, 2012. The Company sold loans of $36.6 million for the year ended December 31, 2014 compared to $76.0 million and $99.8 million for the years ended 2013 and 2012, respectively. Refinancing activity impacting both the volume of loans sold and gains recognized began to slow down during 2013 due to rising interest rates that carried into 2014. During 12 2013, the Company increased its repurchase reserve liability by $160,000 for estimated losses incurred on sold loans that is included in total gain on sales of mortgage loans. Gain on sale of investment securities During the year ended December 31, 2014, the Company received $5.3 million from proceeds on sales of available-for-sale debt securities and recognized net gains of $20,000 compared to during the year ended December 31, 2013, the Company received $32.6 million from proceeds on sales of available-for-sale debt securities and recognized gains of $778,000. These transactions were the result of bond sales and purchases to replace several smaller holdings with fewer, larger investments without materially changing the duration or yield of the investment portfolio. Non-interest expense for the years ended December 31, 2014, 2013, and 2012 was as follows: (In thousands) Non-interest Expense Salaries Employee benefits Occupancy expense, net Furniture and equipment expense FDIC insurance assessment Legal, examination, and professional fees Advertising and promotion Postage, printing, and supplies Processing expense Other real estate expense Other Total non-interest expense Efficiency ratio* Efficiency ratio** Salaries and benefits as a % 2014 2013 2012 ’14-’13 ’13-’12 ’14-’13 ’13-’12 $ Change % Change $ 15,729 4,648 2,660 $ 14,702 4,840 2,630 $ 14,369 4,796 2,598 $ $ 1,027 (192) 30 1,823 933 1,159 1,274 2,007 992 982 1,301 1,840 993 1,189 1,083 (184) (59) 177 (27) 1,117 3,101 845 3,218 $ 36,507 1,210 3,543 4,924 3,632 $ 40,763 1,144 3,593 2,659 4,403 $ 38,667 (93) (442) (4,079) (414) (4,256) $ $ 75.7% 74.0% 81.2% 71.7% 75.9% 70.7% 333 44 32 167 (1) (207) 218 66 (50) 2,265 (771) 2,096 7.0% (4.0) 1.1 (9.2) (5.9) 18.0 (2.1) (7.7) (12.5) (82.8) (11.4) (10.4)% 2.3% 0.9 1.2 9.1 (0.1) (17.4) 20.1 5.8 (1.4) 85.2 (17.5) 5.4% of total non-interest expense 55.8% 47.9% 49.6% Number of full-time equivalent employees 333 346 345 * Efficiency ratio is calculated as non-interest expense as a percentage of revenue. Total revenue includes net interest income and non-interest income. ** Does not include other real estate expense, gain on sale of investments, or a one time consulting fee Total non-interest expense decreased $4.3 million, or 10.4%, to $36.5 million for the year ended December 31, 2014 compared to the year ended December 31, 2013 and increased $2.1 million, or 5.4%, to $40.8 million for the year ended December 31, 2013 compared to the year ended December 31, 2012. Salaries increased $1.0 million, or 7.0%, for the year ended December 31, 2014 compared to the year ended December 31, 2013, and increased $333,000, or 2.3%, for the year ended December 31, 2013 compared to the year ended December 31, 2012. The increase for the year ended 2014 over 2013 was primarily due to the accrual for a 2014 incentive program approved by the Board of Directors, while the increase in 2013 over 2012 was primarily due to annual salary increases. fees increased $177,000, or 18.0%, Legal, examination, and professional for the year ended December 31, 2014 compared to December 31, 2013, and decreased $207,000, or 17.4%, for the year ended December 31, 2013 compared to the year ended December 31, 2012. The increase in 2014 over 2013 primarily consisted of an increase in legal fees related to impaired loans, an increase in audit fees primarily related to additional services required, an increase in additional tax consultation services, and an increase in consulting fees related to strategic planning. The decrease in 2013 over 2012 was primarily a result of a decrease in litigation fees related to two legal suits incurred during 2012, and a decrease in auditing fees primarily due to nonrecurring fees incurred in 2012 for tax and fair value analysis. 13 Advertising and promotion decreased $27,000, or 2.1%, for the year ended December 31, 2014 compared to the year ended December 31, 2013, and increased $218,000, or 20.1%, for the year ended December 31, 2013 compared to the year ended December 31, 2012. The increase in 2013 over the year ended December 31, 2012 was primarily due to additional advertising projects and payment for several sponsorships and promotional items that were not incurred during 2012. Processing expense decreased $442,000, or 12.5%, for the year ended December 31, 2014 compared to the year ended December 31, 2013, and decreased $50,000, or 1.4% for the year ended December 31, 2013 compared to the year ended December 31, 2012. The decrease in 2014 compared to 2013 and 2012 was primarily due to contract savings resulting in lower core processing expenses. In 2013 a one time consulting fee was incurred to negotiate reduced future core processing expenses. A portion of this fee is being amortized over the new contract period with the Company’s core processing vendor. Other real estate (ORE) expense decreased $4.1 million, or 82.8%, for the year ended December 31, 2014 compared to the year ended December 31, 2013, and increased $2.3 million, or 85.2%, for the year ended December 31, 2013 compared to the year ended December 31, 2012. Net losses recognized on other real estate owned were $371,000 for the year ended December 31, 2014, compared to $3.5 million and $407,000 for the years ended December 31, 2013 and 2012, respectively. Expenses to maintain these foreclosed properties were $474,000 for the year ended December 31, 2014, compared to $1.5 million and $2.3 million for the years ended December 31, 2013 and 2012, respectively. The significant decrease in net losses and expenses during 2014 compared to 2013 and 2012, primarily related to two hotels located in the Branson area that were sold at auction during the second quarter of 2013. The Company began to see a decrease in overall operating costs for foreclosed properties during the third quarter of 2013 due to the sale of the hotels. Other non-interest expense decreased $414,000, or 11.4%, for the year ended December 31, 2014 compared to the year ended December 31, 2013, and decreased $771,000, or 17.5%, for the year ended December 31, 2013 compared to the year ended December 31, 2012. The decrease for the year ended December 31, 2014 primarily related to a decrease in core deposit intangible (CDI) asset amortization which became fully amortized in the second quarter of 2013, reduced levels of credit card dispute charge-offs, and a decrease in consumer loan expense primarily related to a $189,000 write-down on repossessed mining equipment during the second quarter of 2013. This decrease was partially offset by a $136,000 loss recorded due to employee fraud that management discovered during the third quarter of 2014 (see Item 9A. Controls and Procedures for further discussion). The decrease for the year ended December 31, 2013 was primarily due to a decrease in CDI amortization, a decrease in consumer loan expense primarily related to impairment write-downs, and a decrease in donations resulting from property that was donated during 2012. Impairment write-downs taken on mining equipment and classic cars, included in consumer repossessed asset and loan expenses, were $189,000 in 2013 compared to $330,000 in 2012. Comparing fourth quarter 2014 to third quarter 2014 Consolidated net income available to common shareholders’ increased to $2.0 million for the fourth quarter 2014 compared to $1.6 million for the third quarter 2014. Net interest income remained consistent at $10.0 million for both the fourth and third quarters of 2014 with $1.1 billion in average interest earning assets. No provision for loan losses was required for both the fourth and third quarter of 2014 primarily due to decreases in the Company’s historical loss rates. Net charge-offs for the fourth quarter 2014 were $2.9 million, or 0.34% of average loans, compared to $117,000, or 0.01% of average loans for the third quarter 2014. Non-interest income decreased to $2.2 million for the fourth quarter 2014 compared to $2.3 million for the third quarter of 2014. This decrease primarily resulted from a $69,000 decrease in service charges, a $52,000 decrease in net real estate servicing income, and a $15,000 decrease in gains on sale of mortgage loans. The Company’s loans sold were consistent at $11.0 million for both the fourth and third quarter of 2014. Net real estate servicing fees include mortgage loan servicing fees and the gains or losses due to the change in fair value of MSRs arising from inputs and assumptions. Mortgage loan servicing fees earned on 14 loans sold were $224,000 for the fourth quarter 2014 compared to $226,000 for the third quarter 2014. Total net losses recognized due to the change in fair value of MSRs arising from inputs and assumptions were $190,000 for the fourth quarter 2014 compared to $140,000 for the third quarter 2014. Non-interest expense decreased to $9.1 million for the fourth quarter 2014 compared to $9.9 million for the third quarter 2014. This decrease primarily resulted from a $578,000 decrease in salaries, a $200,000 decrease in employee benefits, and a $173,000 decrease in other real estate expenses, partially offset by an $117,000 increase in advertising and promotion expense. Net losses recognized on other real estate owned were $76,000 for the fourth quarter 2014, compared to $274,000 for the third quarter 2014, and expenses to maintain these foreclosed properties were $112,000 for the fourth quarter 2014 compared to $87,000 for the third quarter 2014. The decrease in salary expense for the fourth quarter of 2014 over the third quarter of 2014 primarily related to an accrual for an incentive program approved by the Board of Directors in the third quarter of 2014, and the decrease in employee benefits for the fourth quarter of 2014 over the third quarter of 2014 primarily related to a decrease in the annual accrual for profit-sharing. The increases in advertising and promotion expenses were primarily due to additional marketing and promotional events that typically occur each year in December. Comparing fourth quarter 2014 to fourth quarter 2013 Consolidated net income available to common shareholders’ increased to $2.0 million for the fourth quarter 2014 compared to $1.7 million for the fourth 2013. Net interest income remained unchanged at $10.0 million over the same period with $1.1 billion in average interest earning assets. No provision for loan losses was required for the fourth quarter 2014 compared to $30,000 for the fourth quarter 2013, and was primarily due to decreases in the Company’s historical loss rates. Net charge-offs for the fourth quarter 2014 were $2.9 million, or 0.34% of average loans, compared to $564,000, or 0.07% of average loans for the fourth quarter 2013. Non-interest income decreased to $2.2 million for fourth quarter 2014 compared to $2.3 million for fourth quarter of 2013. This decrease primarily resulted from a $204,000 decrease in gains on sale of investment securities, and a $82,000 decrease in net real estate servicing income, partially offset by a $165,000 increase in gain on sale of mortgage loans. Without a $129,000 increase to the Company’s servicing repurchase liability, included in total gain on sale of mortgage loans, for the fourth quarter of 2013, gain on sale of mortgage loans would have been $279,000 compared to $315,000 for the fourth quarter 2014. The Company’s loans sold were unchanged at $11.0 million for both fourth quarters 2014 and 2013. Net real estate servicing fees include mortgage loan servicing fees and the gains or losses due to the change in fair value of MSRs arising from inputs and assumptions. Mortgage loan servicing fees earned on loans sold were $224,000 for the fourth quarter 2014 compared to $227,000 for the fourth quarter 2013. Total net losses recognized due to the change in fair value of MSRs arising from inputs and assumptions were $190,000 for the fourth quarter 2014 compared to $111,000 for the fourth quarter 2013. Non-interest expense decreased to $9.1 million for the fourth quarter 2014 compared to $9.6 million for the fourth quarter 2013. This decrease primarily resulted from a $299,000 decrease in other real estate expenses, and a $248,000 decrease in employee benefits. Net losses realized on other real estate owned were $76,000 for the fourth quarter 2014, compared to $327,000 for the fourth quarter 2013, and expenses to maintain these foreclosed properties were $112,000 for the fourth quarter 2014 compared to $160,000 for the fourth quarter 2013. These decreases in net losses and expenses primarily related to two hotels located in the Branson area that were sold at auction during the second quarter of 2013. The decrease in employee benefits for the fourth quarter of 2014 over the fourth quarter of 2013 primarily related to a decrease in the annual accrual for profit-sharing and pension expenses. Income taxes Income taxes as a percentage of earnings before income taxes as reported in the consolidated financial statements were 34.6% for the year ended December 31, 2014 compared to 32.8% and 16.2% for the years ended December 31, 2013 and 2012, respectively. Excluding an immaterial correction of a prior period error 15 of $371,000, income taxes as a percentage of earnings before income taxes would have been 26.3% for the year ended December 31, 2012. The increase in the effective tax rate in 2014 is primarily due to an increase in earnings before income taxes, while tax-exempt investment income remained consistent with that for 2013 and 2012. Lending and Credit Management Interest earned on the loan portfolio is a primary source of interest income for the Company. Net loans represented 72.9% of total assets as of December 31, 2014 compared to 72.4% as of December 31, 2013. Lending activities are conducted pursuant to an established loan policy approved by the Bank’s Board of Directors. The Bank’s credit review process is overseen by regional loan committees with established loan approval limits. In addition, a senior loan committee reviews all credit relationships in aggregate over an established dollar amount. The senior loan committee meets weekly and is comprised of senior managers of the Bank. A summary of loans, by major class within the Company’s loan portfolio as of the dates indicated is as follows: (In thousands) Commercial, financial, and agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Installment loans to individuals Total loans Percent of categories to total loans: Commercial, financial, and agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Installment loans to individuals Total 2014 $ 154,834 18,103 48,822 247,117 372,321 20,016 $ 861,213 2013 $ 141,845 21,008 55,076 225,630 375,686 20,302 $ 839,547 2012 $ 134,275 22,177 43,486 221,310 400,536 25,200 $ 846,984 2011 $ 133,345 30,201 47,697 203,536 398,915 29,236 $ 842,930 2010 136,666 31,834 56,053 207,908 434,594 31,417 898,472 $ $ 18.0% 2.1 5.7 28.7 43.2 2.3 100.0% 16.9% 2.5 6.6 26.9 44.7 2.4 100.0% 15.9% 2.6 5.1 26.1 47.3 3.0 100.0% 15.8% 3.6 5.7 24.1 47.3 3.5 100.0% 15.2% 3.5 6.2 23.2 48.4 3.5 100.0% During 2014, the Company has experienced positive trends over 2013 as seen in the $13.0 million increase in Commercial, financial, and agricultural loans and the $18.1 million increase in Real estate mortgage loans. The Company benefited from Commercial borrowers more willing to expand operations, and new calling programs resulted in new customers and expanded loan relationships with existing customers. The Company extends credit to its local community market through traditional real estate mortgage products. The Company does not participate in extending credit to sub-prime residential real estate markets. The Company does not lend funds for the type of transactions defined as “highly leveraged” by bank regulatory authorities or for foreign loans. Additionally, the Company does not have any concentrations of loans exceeding 10% of total loans that are not otherwise disclosed in the loan portfolio composition table. The Company does not have any interest-earning assets that would have been included in nonaccrual, past due, or restructured loans if such assets were loans. 16 The contractual maturities of loan categories at December 31, 2014, and the composition of those loans between fixed rate and floating rate loans are as follows: (In thousands) Commercial, financial, and agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Installment loans to individuals Total loans net of unearned income Loans with fixed rates Loans with floating rates Total loans net of unearned income $ $ $ One Year Or Less $ Principal Payments Due Over One Year Through Five Years 58,815 587 20,520 99,403 253,607 10,997 443,929 $ $ $ 83,464 17,516 26,229 38,968 84,697 7,898 258,772 202,760 56,012 258,772 $ 391,754 52,175 443,929 $ Over Five Years 12,555 - 2,073 108,746 34,017 1,121 158,512 38,550 119,962 158,512 $ $ $ Total 154,834 18,103 48,822 247,117 372,321 20,016 861,213 633,064 228,149 861,213 The Company generally does not retain long-term fixed rate residential mortgage loans in its portfolio. Fixed rate loans conforming to standards required by the secondary market are offered to qualified borrowers, but are not funded until the Company has a non-recourse purchase commitment from the secondary market at a predetermined price. For the year ended December 31, 2014, the Company sold approximately $36.6 million of loans to investors compared to $76.0 million and $99.8 million for the years December 31, 2013 and 2012, respectively. At December 31, 2014, the Company was servicing approximately $313.9 million of loans sold to the secondary market compared to $322.5 million at December 31, 2013, and $310.6 million at December 31, 2012. Risk Elements of the Loan Portfolio Management, the senior loan committee, and internal loan review, formally review all loans in excess of certain dollar amounts (periodically established) at least annually. Currently, loans in excess of $2.0 million in aggregate and all adversely classified credits identified by management are reviewed. In addition, all other loans are reviewed on a sample basis. The senior loan committee reviews and reports to the board of directors, on a monthly basis, past due, classified, and watch list loans in order to classify or reclassify loans as loans requiring attention, substandard, doubtful, or loss. During this review, management also determines which loans should be considered impaired. Management follows the guidance provided in the FASB’s ASC Topic 310, Accounting by Creditors for Impairment of a Loan, in identifying and measuring loan impairment. If management determines that it is probable that all amounts due on a loan will not be collected under the original terms of the loan agreement, the loan is considered to be impaired. These loans are evaluated individually for impairment, and in conjunction with current economic conditions and loss experience, specific reserves are estimated as further discussed below. Loans not individually evaluated are aggregated and reserves are recorded using a consistent methodology that considers historical loan loss loan risk ratings and industry experience by loan type, delinquencies, current economic conditions, concentration. Management believes, but these procedures keep management informed of potential problem loans. Based upon these procedures, both the allowance and provision for loan losses are adjusted to maintain the allowance at a level considered necessary by management to provide for probable losses inherent in the loan portfolio. there can be no assurance, that 17 Nonperforming Assets The following table summarizes nonperforming assets at the dates indicated: (In thousands) Nonaccrual loans: Commercial, financial, and agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Installment loans to individuals Total Loans contractually past - due 90 days or more and still accruing: Commercial, financial, and agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Installment loans to individuals Total Troubled debt restructurings - accruing Total nonperforming loans Other real estate owned and repossessed assets - net Total nonperforming assets Loans Allowance for loan losses to loans Nonperforming loans to loans Allowance for loan losses to nonperforming 3,532 3,586 10,067 5,672 27,604 126 50,587 0 0 0 0 0 33 33 5,683 2014 2013 2012 2011 2010 $ 5,279 $ 1,751 2,096 4,419 4,465 233 1,684 $ 2,204 6,251 4,165 9,074 302 1,335 $ 2,497 7,762 5,330 13,938 219 268 1,147 7,867 4,153 31,000 168 $ $ 18,243 $ 23,680 $ 31,081 $ 44,603 $ $ $ 0 0 56 0 0 2 58 17,720 36,021 $ $ 0 0 0 129 100 14 243 11,395 35,318 $ $ $ $ 0 0 0 0 0 6 6 8,282 $ $ 0 0 8 9 36 1 54 7,217 39,369 53,674 56,303 11,885 14,867 23,592 16,020 $ 47,906 $ 50,185 $ 62,961 $ 69,694 $ 14,009 70,312 $ 861,213 $ 839,547 $ 846,984 $ 842,930 $ 898,472 1.06% 4.18% 1.63% 4.21% 1.75% 4.65% 1.64% 6.37% 1.62% 6.27% loans 25.26% 38.84% 37.70% 25.73% 25.87% Allowance for loan losses to nonperforming loans, excluding TDR’s - accruing Nonperforming assets to loans, other real estate owned and foreclosed assets 49.72% 57.35% 47.74% 29.72% 28.77% 5.49% 5.87% 7.23% 8.11% 7.71% Total nonperforming assets totaled $47.9 million at December 31, 2014 compared to $50.2 million at December 31, 2013. 2014. Nonperforming loans, defined as loans on non-accrual status, loans 90 days or more past due and still accruing, and TDRs totaled $36.0 million, or 4.18%, of total loans at December 31, 2014 compared to $35.3 million, or 4.21%, of total loans at December 31, 2013. Non-accrual loans included $1.6 million and $10.1 million of loans classified as TDRs at December 31, 2014 and 2013, respectively. It is the Company’s policy to discontinue the accrual of interest income on loans when management believes that the borrower’s financial condition, after consideration of business conditions and collection efforts, is such that the collection of interest is doubtful, or upon which principal or interest due has been in default for a period of 90 days or more and the asset is not both well secured and in the process of collection. Subsequent interest payments received on such loans are applied to principal if any doubt exists as to the collectability of such principal; otherwise, such receipts are recorded as interest income on a cash basis. Contractual interest lost on loans in non-accrual status, was approximately $1.1 million for the year ended December 31, 2014 compared to $1.2 million for both the years ended December 31, 2013 and 2012. As of December 31, 2014, approximately $9.6 million compared to $21.0 million at December 31, 2013, of loans classified as substandard, not included in the nonperforming asset table, were identified as potential problem loans having more than normal risk which raised doubts as to the ability of the borrower 18 to comply with present loan repayment terms. Even though borrowers are experiencing moderate cash flow problems as well as some deterioration in collateral value, management believes the general allowance was sufficient to cover the risks and probable losses related to such loans at December 31, 2014 and December 31, 2013, respectively. Total non-accrual loans at December 31, 2014 decreased $5.4 million to $18.2 million compared to $23.7 million at December 31, 2013. This decrease primarily consisted of a $4.3 million decrease in real estate mortgage non-accrual loans and a $4.6 million decrease in real estate construction loans. The decrease in non-accrual loans primarily resulted from $2.0 million transferred to other real estate owned and reposed assets, and $3.3 million of charge-offs taken related to non-accrual loans with specific reserves. This decrease was partially offset by a $3.6 million increase in commercial, financial, and agricultural non-accrual loans. At December 31, 2014, commercial, financial, and agricultural non-accrual loans made up 29% of total non-accrual loans compared to 7% at December 31, 2013. Loans past due 90 days and still accruing interest at December 31, 2014, were $58,000 compared to $243,000 at December 31, 2013. Other real estate owned and repossessed assets at December 31, 2014 of $11.9 million compared to $14.9 million at December 31, 2013. During the year ended December 31, 2014, $2.0 million of nonaccrual loans, net of charge-offs taken, were transferred to other real estate owned and repossessed assets, and a net $585,000 additional provision to the valuation allowance was recorded to reflect current fair values. This compared to $4.6 million of nonaccrual loans, net of charge-offs taken, transferred to other real estate owned and repossessed assets, and a net $3.4 million additional provision during the year ended December 31, 2013. The provision during 2013 primarily related to two hotels located in the Branson area that were sold during the second quarter. The following table summarizes the Company’s TDRs at the dates indicated: (In thousands) TDRs - Accrual Commercial, financial and agricultural Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Total TDRs - Accrual TDRs - Non-accrual Commercial, financial and agricultural Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Consumer Total TDRs - Non-accrual Total TDRs December 31, 2014 December 31, 2013 Number of contracts Recorded Investment Specific Reserves Number of contracts Recorded Investment Specific Reserves 10 - 6 8 24 2 - 2 3 - 7 31 $ $ $ $ $ 2,262 $ - 3,459 11,999 17,720 $ 71 $ - 347 1,167 - 1,585 $ 19,305 $ 6 - 752 - 758 - - 140 10 - 150 908 9 1 6 6 22 2 1 5 7 2 17 39 $ $ $ $ $ 2,331 $ 364 2,352 6,348 11,395 $ 88 $ 3,742 639 5,572 43 10,084 $ 21,479 $ 101 - 529 885 1,515 8 - 229 424 15 676 2,191 At December 31, 2014, loans classified as TDRs totaled $19.3 million, of which $1.6 million were on non-accrual status and $17.7 million were on accrual status, compared to $21.5 million of loans classified as TDRs, of which $10.1 million were on non-accrual status and $11.4 million were on accrual status at December 31, 2013. The net decrease in total TDRs from December 31, 2013 was primarily due to $9.8 million of additions to TDRs that were offset by $1.5 million charged off and approximately $10.4 million of payments received during 2014. Approximately $7.0 million of the decrease in TDRs on non-accrual status from December 31, 2013 was due to loans that transferred to accruing TDR status during the year ended December 31, 2014. 19 Provision and Allowance for Loan Losses The Company is continuing to recover from the deterioration of collateral values during the recent periods of unfavorable economic conditions. The allowance for loan losses was $9.1 million, or 1.06%, of loans outstanding at December 31, 2014, compared to $13.7 million, or 1.63%, of loans outstanding at December 31, 2013, and $14.8 million, or 1.75%, of loans outstanding at December 31, 2012. The decrease in the allowance for loan losses coverage ratio from December 31, 2013 to December 31, 2014 is primarily due to charging off the specific reserves on certain impaired loans leading to the decline in specific reserves at December 31, 2014 compared to the prior year ends. See further discussion below. The following table summarizes loan loss experience for the years ended as indicated: (In thousands) Analysis of allowance for loan losses: Balance beginning of year Charge-offs: Commercial, financial, and agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Installment loans to individuals Total charge-offs Recoveries: Commercial, financial, and agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Installment loans to individuals Total recoveries Net charge-offs Provision for loan losses Balance end of year Net Loan Charge-offs 2014 2013 2012 2011 2010 $ 13,719 $ 14,842 $ 13,809 $ 14,565 $ 14,797 1,285 349 491 408 2,890 405 5,828 319 181 - 202 320 186 1,208 4,620 - 9,099 $ 895 119 633 812 1,301 420 4,180 1,760 - - 977 5,466 586 8,789 2,157 1,858 512 1,883 6,420 376 13,206 340 - 5 111 368 203 1,027 3,153 2,030 $ 13,719 161 67 23 158 248 265 922 7,867 8,900 $ 14,842 193 65 250 108 103 208 927 12,279 11,523 $ 13,809 $ 1,903 933 4,556 4,534 3,841 422 16,189 153 30 22 228 29 241 703 15,486 15,254 14,565 The Company’s net loan charge-offs were $4.6 million, or 0.54% of average loans, for the year ended December 31, 2014 compared to net loan charge-offs of $3.2 million, or 0.38% of average loans, for the year ended December 31, 2013, and $7.9 million, or 0.93% of average loans for the year ended December 31, 2012. As detailed above, net charge offs for 2014 increased by $1.5 million over 2014 primarily due to $2.7 million of charge offs related to six impaired loan relationships with specific reserves that management determined to be uncollectable. The deterioration of credit quality impacted by economic conditions in previous years that led to heighted net charge offs recognized peaked in 2010 and has decreased significantly in the following years. Provision No provision was required for the year ended December 31, 2014 due to decreases in historical loss rates based on the Company’s last thirty-six months of charge-off experience. This is compared to $2.0 million for the year ended December 31, 2013 and $8.9 million for the year ended December 31, 2012. 20 Allowance for loan losses The following table is a summary of the allocation of the allowance for loan losses: (In thousands) Allocation of allowance for loan losses at end of 2014 2013 2012 2011 2010 year: Commercial, financial, and agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Installment loans to individuals Unallocated Total $ $ 1,779 171 466 2,527 3,846 270 40 9,099 $ 2,374 931 631 2,959 6,523 294 7 $ 13,719 $ 1,937 732 1,711 3,387 6,834 239 2 $ 14,842 $ 1,804 1,188 1,562 3,251 5,734 267 3 $ 13,809 $ 2,931 2,067 1,339 3,922 3,458 231 617 $ 14,565 The Company’s allowance for loan losses decreased to $9.1 million at December 31, 2014 compared to $13.7 million at December 31, 2013. The decrease from December 31, 2013 primarily consisted of a $3.1 million decrease in the allocation for real estate mortgage loans due to charging off $3.3 million of specific reserves, which $2.7 million related to six loan relationships that management deemed uncollectable. The ratio of the allowance for loan losses to nonperforming loans, excluding TDR’s – accruing, was 49.72% at December 31, 2014, compared to 57.4% at December 31, 2013. The following table is a summary of the general and specific allocations of the allowance for loan losses: (In thousands) Allocation of allowance for loan losses: Individually evaluated for impairment - 2014 2013 2012 2011 2010 specific reserves $ 1,749 $ 4,796 $ 4,020 $ 3,748 $ 6,376 Collectively evaluated for impairment - general reserves Total 7,350 9,099 8,923 $ 13,719 10,822 $ 14,842 10,061 $ 13,809 8,189 $ 14,565 $ The specific reserve component applies to loans evaluated individually for impairment. The net carrying value of impaired loans is generally based on the fair values of collateral obtained through independent appraisals and/or internal evaluations, or by discounting the total expected future cash flows. Once the impairment amount is calculated, a specific reserve allocation is recorded. At December 31, 2014, $1.7 million of the Company’s allowance for loan losses was allocated to impaired loans totaling approximately $36.0 million compared to $4.8 million of the Company’s allowance for loan losses (ALL) allocated to impaired loans totaling approximately $35.1 million at December 31, 2013. Management determined that $28.5 million, or 79%, of total impaired loans required no reserve allocation at December 31, 2014 compared to $18.8 million, or 54%, at December 31, 2013 primarily due to adequate collateral values, acceptable payment history and adequate cash flow ability. The incurred loss component of the general reserve, or loans collectively evaluated for impairment, is determined by applying percentages to pools of loans by asset type. Loans not individually evaluated are aggregated by risk characteristics and reserves are recorded using a consistent methodology that considers historical loan loss experience by loan type, delinquencies, current economic conditions, loan risk ratings, and industry concentration adjusted for certain qualitative factors to reflect current risk characteristics of the portfolio. In addition, the combined historical loan loss rates and qualitative factors are multiplied by loss emergence periods (LEP) which represent the estimated time period between a borrower first experiencing financial difficulty and the recognition of a loss. Management determined that the previous twelve quarters were reflective of the loss characteristics of the Company’s loan portfolio during the recent economic environment. These historical loss rates for each risk group are used as the starting point to determine allowance provisions. The Company’s methodology includes qualitative factors that allow management to adjust its estimates of losses based on the most recent information available. These factors 21 reflect actual changes and anticipated changes such as changes in specific allowances on loans and real estate acquired through foreclosure, any gains and losses on final disposition of real estate acquired through foreclosure, changes in national and local economic conditions and developments, including general economic and business conditions affecting the Company’s key lending areas, credit quality trends, specific industry conditions within portfolio segments, bank regulatory examination results, and findings of the internal loan review department. These risk factors are generally reviewed and updated quarterly, as appropriate. Loss Emergence Periods While the historical loss rates and qualitative factors (discussed above) provide a good foundation as to the incurred losses in the current portfolio, the portfolio is comprised of very unique loan categories that inherently may need more time to produce a loss than other loan categories (given these unique segments and workout periods). As such, a review of the Company’s LEP is necessary to ensure the ALL estimate is appropriately stated as of the balance sheet date, rather than relying on a singular annualized loss rate based upon the historical charge-off activity. Determination of the LEP allows for loans with effective useful lives longer than twelve months, often loans with extended workout periods, to be incorporated into the reserve estimate, given the incurred loss event had occurred prior to the balance sheet date. This approach is consistent with the Interagency ALL Guidance noted above. The specific and general reserve allocations represent management’s best estimate of probable losses contained in the loan portfolio at the evaluation date. Although the allowance for loan losses is comprised of specific and general allocations, the entire allowance is available to absorb any credit losses. Investment Portfolio The Company classifies its debt and equity securities into one of the following two categories: Held-to-Maturity includes investments in debt securities that the Company has the positive intent and ability to hold until maturity. Available-for-Sale - includes investments in debt and equity securities not classified as held to maturity or trading (i.e., investments that the Company has no present plans to sell in the near-term but may be sold in the future under different circumstances). The Company’s investment portfolio consists of available-for-sale securities. Debt securities classified as held-to-maturity are carried at amortized cost, while debt and equity securities classified as available-for-sale are carried at estimated market value. Unrealized holding gains and losses from available-for-sale securities are excluded from earnings and reported, net of applicable taxes, as a separate component of stockholders’ equity until realized. The Company does not engage in trading activities and accordingly does not have any debt or equity securities classified as trading securities. Historically the Company’s practice had been to purchase and hold debt instruments until maturity unless special circumstances exist. However, since the investment portfolio’s major function is to provide liquidity and to balance the Company’s interest rate sensitivity position, all debt securities are classified as available-for-sale. At December 31, 2014, the investment portfolio classified as available-for-sale represented 17.0% of total consolidated assets. Future levels of held-to-maturity and available-for-sale investment securities can be expected to vary depending upon liquidity and interest sensitivity needs as well as other factors. The following table presents the composition of the investment portfolio by major category: (In thousands) U.S. Treasury Government sponsored enterprises Asset-backed securities Obligations of states and political subdivisions Total available for sale debt securities 2014 $ - 57,099 106,462 35,437 $ 198,998 2013 1,003 60,616 110,373 33,993 205,985 $ $ 22 As of December 31, 2014, the maturity of debt securities in the investment portfolio was as follows: (In thousands) Government sponsored enterprises Asset-backed securities (1) States and political subdivisions (2) Total available-for-sale debt securities One Year Or Less Over One Through Five Years Over Five Through Ten Years Over Ten Years $ $ 11,131 $ 292 1,289 12,712 $ 39,197 $ 63,749 17,131 120,077 $ 6,771 $ 42,421 14,996 64,188 $ - $ - 2,021 2,021 $ Total 57,099 106,462 35,437 198,998 Weighted Average Yield 1.50% 2.20 3.52 2.23% Weighted average yield 2.16% 2.06% 2.54% 3.01% 2.23% 1) Asset-backed securities have been included using historic repayment speeds. Repayment speeds were determined from actual portfolio experience during the twelve months ended December 31, 2014 calculated separately for each mortgage-backed security. These repayment speeds are not necessarily indicative of future repayment speeds and are subject to change based on changing mortgage interest rates. 2) Rates on obligations of states and political subdivisions have been adjusted to fully taxable equivalent rates using the statutory federal income tax rate of 34%. At December 31, 2014 $10,500 of debt securities classified as available-for-sale in the table above had variable rate provisions with adjustment periods ranging from one week to twelve months. The following non-marketable securities are restricted securities which, lacking a market, are carried at cost. These securities are reported in other assets. At December 31, 2014, $3.1 million of the total included Federal Home Loan Bank (Des Moines) stock held by the Bank in accordance with debt and regulatory requirements. Other non-marketable securities include a $1.5 million equity investment in the Company’s unconsolidated Exchange Statutory Trusts. See Note 8 to the Company’s consolidated financials for further explanation of the Exchange Statutory Trusts. (In thousands) Federal Home Loan Bank of Des Moines stock Midwest Independent Bank stock Federal Agricultural Mortgage Corporation stock Investment in unconsolidated trusts Total non-marketable investment securities Liquidity and Capital Resources Liquidity Management 2014 2013 $ $ 3,075 151 10 1,486 4,722 $ $ 2,354 151 10 1,486 4,001 The role of liquidity management is to ensure funds are available to meet depositors’ withdrawal and borrowers’ credit demands while at the same time maximizing profitability. This is accomplished by balancing changes in demand for funds with changes in the supply of those funds. Liquidity to meet the demands is provided by maturing assets, short-term liquid assets that can be converted to cash and the ability to attract funds from external sources, principally depositors. Due to the nature of services offered by the Company, management prefers to focus on transaction accounts and full service relationships with customers. Management believes it has the ability to increase deposits at any time by offering rates slightly higher than the market rate. The Company’s Asset/Liability Committee (ALCO), primarily made up of senior management, has direct oversight responsibility for the Company’s liquidity position and profile. A combination of daily, weekly, and monthly reports provided to management detail the following: internal liquidity metrics, composition and level of the liquid asset portfolio, timing differences in short-term cash flow obligations, available pricing and market access to the financial markets for capital, and exposure to contingent draws on the Company’s liquidity. 23 The Company has a number of sources of funds to meet liquidity needs on a daily basis. The Company’s most liquid assets are comprised of available for sale investment securities, federal funds sold, and excess reserves held at the Federal Reserve Bank. (In thousands) Federal funds sold and other overnight interest-bearing deposits Available for sale investment securities Total $ 2014 20,445 198,998 $ 219,443 2013 1,360 205,985 207,345 $ $ Federal funds sold and resale agreements normally have overnight maturities and are used for general daily liquidity purposes. The fair value of the available for sale investment portfolio was $206.0 million at December 31, 2014 and included an unrealized net loss of $2.4 million. The portfolio includes projected maturities and mortgage backed securities pay-downs of approximately $7.5 million over the next twelve months, which offer resources to meet either new loan demand or reductions in the Company’s deposit base. The Company pledges portions of its investment securities portfolio to secure public fund deposits, federal funds purchase lines, securities sold under agreements to repurchase, borrowing capacity at the Federal Reserve Bank, and for other purposes required by law. The Company’s unpledged securities in the available for sale portfolio totaled approximately $53.4 million and $60.2 million at December 31, 2014 and 2013, respectively. Total investment securities pledged for these purposes were as follows: (In thousands) Investment securities pledged for the purpose of securing: 2014 2013 Federal Reserve Bank borrowings Federal funds purchased and securities sold under agreements to repurchase Other deposits Total pledged, at fair value $ 3,504 26,770 115,272 $ 145,546 $ $ 3,360 25,149 117,283 145,792 Liquidity is available from the Company’s base of core customer deposits, defined as demand, interest checking, savings, and money market deposit accounts. At December 31, 2014, such deposits totaled $649.7 million and represented 67.0% of the Company’s total deposits. These core deposits are normally less volatile and are often tied to other products of the Company through long lasting relationships. Time deposits and certificates of deposit of $100,000 and over totaled $319.7 million at December 31, 2014. These accounts are normally considered more volatile and higher costing representing 33.0% of total deposits at December 31, 2014. Core deposits at December 31, 2014 and 2013 were as follows: (In thousands) Core deposit base: Non-interest bearing demand Interest checking Savings and money market Total 2014 2013 $ 207,700 191,902 250,157 $ 649,759 $ $ 187,382 182,103 236,982 606,467 Other components of liquidity are the level of borrowings from third party sources and the availability of future credit. The Company’s outside borrowings are comprised of securities sold under agreements to repurchase, Federal Home Loan Bank advances, and subordinated notes. Federal funds purchased are overnight borrowings obtained mainly from upstream correspondent banks with which the Company maintains approved credit lines. As of December 31, 2014, under agreements with these unaffiliated banks, the Bank may borrow up to $40.0 million in federal funds on an unsecured basis and $7.8 million on a secured basis. There were no federal funds purchased outstanding at December 31, 2014. Securities sold under agreements to repurchase are generally borrowed overnight and are secured by a portion of the 24 Company’s investment portfolio. At December 31, 2014, there was $17.9 million in repurchase agreements. The Company may periodically borrow additional short-term funds from the Federal Reserve Bank through the discount window; although no such borrowings were outstanding at December 31, 2014. The Bank is a member of the Federal Home Loan Bank of Des Moines (FHLB). As a member of the FHLB, the Bank has access to credit products of the FHLB. As of December 31, 2014, the Bank had $43.0 million in outstanding borrowings with the FHLB. In addition, the Company has $49.5 million at December 31, 2014 in outstanding subordinated notes issued to wholly-owned grantor trusts, funded by preferred securities issued by the trusts. Borrowings outstanding at December 31, 2014 and 2013 were as follows: (In thousands) Borrowings: Securities sold under agreements to repurchase Federal Home Loan Bank advances Subordinated notes Total 2014 2013 $ 17,970 43,000 49,486 $ 110,456 $ $ 31,084 24,000 49,486 104,570 The Company pledges certain assets, including loans and investment securities to the Federal Reserve Bank, FHLB, and other correspondent banks as security to establish lines of credit and borrow from these entities. Based on the type and value of collateral pledged, the Company may draw advances against this collateral. The following table reflects the advance equivalent of the assets pledged, borrowings, and letters of credit outstanding, in addition to the estimated future funding capacity available to the Company. 2014 2013 (In thousands) Advance equivalent Advances outstanding Total available Federal Reserve Bank $ $ 3,433 0 3,433 FHLB $ 273,613 (43,000) $ 230,613 Federal Funds Purchased Lines 44,340 0 44,340 $ $ Total $ 321,386 (43,000) $ 278,386 FHLB $ 259,221 (24,000) $ 235,221 Federal Reserve Bank $ $ 3,286 0 3,286 Federal Funds Purchased Lines 41,430 (13,504) 27,926 $ $ Total $ 303,937 (37,504) $ 266,433 At December 31, 2014, loans with a market value of $405.5 million were pledged to the Federal Home Loan Bank as collateral for borrowings and letters of credit. At December 31, 2014, investments with a market value of $8.6 million were pledged to secure federal funds purchase lines and borrowing capacity at the Federal Reserve Bank. Sources and Uses of Funds Cash and cash equivalents were $42.8 million at December 31, 2014 compared to $28.4 million at December 31, 2013. The $17.9 million increase resulted from changes in the various cash flows produced by operating, investing, and financing activities of the Company, as shown in the accompanying consolidated statement of cash flows for the year ended December 31, 2014. Cash flow provided from operating activities consists mainly of net income adjusted for certain non-cash items. Operating activities provided cash flow of $13.6 million for the year ended December 31, 2014. Investing activities consisting mainly of purchases, sales and maturities of available for sale securities, and changes in the level of the loan portfolio, used total cash of $17.1 million. The cash outflow primarily consisted of $48.9 million purchases of investment securities and a $28.4 million increase in the loan portfolio, partially offset by $52.3 million in proceeds from investment maturities, calls, and pay-downs, $5.3 million in proceeds from sales of investment securities, and $4.6 million in proceeds received from sales of other real estate owned and repossessed assets. 25 Financing activities provided cash of $17.9 million, resulting primarily from a $20.3 million increase in demand deposits, $23.0 million increase in interest-bearing transaction accounts, and a $19.0 million net advance from Federal Home Loan Bank. These increases were partially offset by a $30.2 million decrease in time deposits, and a $13.1 million decrease in federal funds purchased and securities sold under agreements to repurchase. Future short-term liquidity needs arising from daily operations are not expected to vary significantly during 2015. In the normal course of business, the Company enters into certain forms of off-balance-sheet transactions, including unfunded loan commitments and letters of credit. These transactions are managed through the Company’s various risk management processes. Management considers both on-balance sheet and off-balance-sheet transactions in its evaluation of the Company’s liquidity. The Company had $138.4 million in unused loan commitments and standby letters of credit as of December 31, 2014. Although the Company’s current liquidity resources are adequate to fund this commitment level, the nature of these commitments is such that the likelihood of such a funding demand is very low. The Company is a legal entity, separate and distinct from the Bank, which must provide its own liquidity to meet its operating needs. The Company’s ongoing liquidity needs primarily include funding its operating expenses and paying cash dividends to its shareholders. The Company paid cash dividends to its common and preferred shareholders totaling approximately $1.0 and $1.4 million for the years ended December 31, 2014 and 2013, respectively. A large portion of the Company’s liquidity is obtained from the Bank in the form of dividends. The Bank declared and paid $2.5 million and $15.0 million in dividends to the Company during the years ended December 31, 2014 and 2013, respectively. At December 31, 2014 and 2013, the Company had cash and cash equivalents totaling $1.0 million and $450,000, respectively. Capital Management The Company and the Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification of the Company and the Bank are subject to qualitative judgments by the regulators about components, risk-weightings, and other factors. Quantitative measures established by regulations to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the following table) of total and Tier I capital to risk-weighted assets, and of Tier I capital to adjusted-average assets. Management believes, as of December 31, 2014 and 2013, the Company and the Bank each met all capital adequacy requirements. In July 2013, the federal banking agencies issued final rules to implement the Basel III regulatory capital reforms and changes required by the Dodd-Frank Act. The phase-in period for community banking organizations began on January 1, 2015, while larger institutions (generally those with assets of $250 billion or more) were required to begin compliance on January 1, 2014. The final rules call for the following capital requirements: • • • A minimum ratio of common tier 1 capital to risk-weighted assets of 4.5%. A minimum ratio of tier 1 capital to risk-weighted assets of 6%. A minimum leverage ratio of 4%. In addition, the final rules establish a common equity tier 1 capital conservation buffer of 2.5% of risk-weighted assets applicable to all banking organizations. If a banking organization fails to hold capital above the minimum capital ratios and the capital conservation buffer, it will be subject to certain restrictions on capital distributions and discretionary bonus payments. The phase-in period for the capital conservation and countercyclical capital buffers for all banking organizations will begin on January 1, 2016. Under the proposed rules previously issued by the federal banking agencies, accumulated other comprehensive income (AOCI) would have been included in a banking organization’s common equity tier 1 capital. The final rules allow community banks to make a one-time election not to include these new AOCI 26 components in regulatory capital and instead use the existing treatment under the general risk-based capital rules that excludes most AOCI components from regulatory capital. The opt-out election must be made in the first call report or FR Y-9 series report that is filed after the financial institution becomes subject to the final rule. The final rules permanently grandfather non-qualifying capital instruments (such as trust preferred securities and cumulative perpetual preferred stock) issued before May 19, 2010 for inclusion in the tier 1 capital of banking organizations began with total consolidated assets less than $15 billion as of December 31, 2009 and banking organizations that were mutual holding companies as of May 19, 2010. The Company has assessed the impact of these changes and it does not expect there to be a material impact on the regulatory ratios of the Company and the Bank and on the capital, operations and earnings of the Company and the Bank. The Company exceeded all capital adequacy requirements as of December 31, for the years indicated: 2014 2013 2012 2011 2010 Well- Capitalized Regulatory Guidelines Risk-based capital ratios: Total capital Tier I capital Leverage ratio 15.78% 12.38 9.42 15.33% 11.40 8.79 16.83% 13.58 10.37 18.03% 15.16 11.52 17.05% 14.25 11.00 10.00% 6.00 5.00 Commitments, Contractual Obligations, and Off-Balance-Sheet Arrangements The required payments of December 31, 2014 are as follows: time deposits and other borrowed money, not including interest, at (In thousands) Time deposits Other borrowed money Total Less than 1 Year $ 319,755 $ 204,638 $ 43,000 8,000 Payments due by Period 1-3 Years 91,728 $ 13,000 3-5 Years 22,042 $ 20,000 Over 5 Years 1,347 2,000 In the normal course of business, the Company is party to activities that contain credit, market and operational risk that are not reflected in whole or in part in the Company’s consolidated financial statements. Such activities include traditional off-balance-sheet credit related financial instruments. The Company provides customers with off-balance-sheet credit support through loan commitments and standby letters of credit. Summarized credit-related financial instruments, including both commitments to extend credit and letters of credit at December 31, 2014 are as follows: (In thousands) Unused loan commitments Commitments to originate residential first and second mortgage loans Standby letters of credit Amount of Commitment Expiration per Period 1-3 Years 14,481 $ Less than 1 Year 3-5 Years 99,262 $ 5,257 $ Total $ 135,137 $ Over 5 Years 16,137 1,640 1,621 1,640 1,285 - 336 - - - - Since many of the unused commitments are expected to expire or be only partially used, the total amount of commitments in the preceding table does not necessarily represent future cash requirements. 27 Quantitative and Qualitative Disclosures about Market Risk Interest Sensitivity Market risk arises from exposure to changes in interest rates and other relevant market rate or price risk. The Company faces market risk in the form of interest rate risk through transactions other than trading activities. The Company uses financial modeling techniques to measure interest rate risk. These techniques measure the sensitivity of future earnings due to changing interest rate environments. Guidelines established by the Company’s Asset/Liability Committee and approved by the board of directors are used to monitor exposure of earnings at risk. General interest rate movements are used to develop sensitivity as the Company feels it has no primary exposure to specific points on the yield curve. At December 31, 2014, the rate shock scenario models indicated that annual net interest income could change by as much as -18.3% to +25.5% should interest rates rise or fall, respectively, 400 basis points from their current level over a one year period. However, there are no assurances that the change will not be more or less than this estimate. Management believes this is an acceptable level of risk. The following table represents estimated interest rate sensitivity and periodic and cumulative gap positions calculated as of December 31, 2014. Significant assumptions used for this table included: loans will repay at historic repayment rates; certain interest-bearing demand accounts are interest sensitive due to immediate repricing, and fixed maturity deposits will not be withdrawn prior to maturity. A significant variance in actual results from one or more of these assumptions could materially affect the results reflected in the table. Year 1 Year 2 Year 3 Year 4 Year 5 Over 5 Years or No stated Maturity Total $ 19,708 $ 20,588 $ 16,594 $ 22,116 $ 28,349 $ 91,643 $ 198,998 20,445 4,722 325,495 $ 370,370 - - 141,367 $ 161,955 - - 137,161 $ 153,755 - - 97,198 $ 119,314 - - 112,986 $ 141,335 - - 47,006 $ 138,649 20,445 4,722 861,213 $ 1,085,378 $ 254,991 205,986 $ - 58,177 $ 187,068 33,551 $ - 16,760 $ 17,970 49,486 18,000 $ 546,433 - - 8,000 $ 66,177 - - 5,000 $ 225,619 - - 10,000 $ 26,760 $ - 5,281 - - 2,000 7,281 $ $ - - - - - - $ (176,063) $ 95,778 $ (71,864) $ 92,554 $ 134,054 $ 138,649 $ (176,063) $ (80,285) $ (152,149) $ (59,595) $ 74,459 $ 213,108 $ $ $ $ 442,059 319,755 17,970 49,486 43,000 872,270 213,108 213,108 0.68 0.68 2.45 0.87 0.68 0.82 4.46 0.93 19.41 1.09 NM 1.24 1.24 1.24 (In thousands) ASSETS Investment securities Federal funds sold and other over-night interest-bearing deposits Other investments and securities, at cost Loans Total LIABILITIES Savings, interest checking, and money market deposits Time deposits Federal funds purchased and securities sold under agreements to repurchase Subordinated notes Federal Home Loan Bank advances Total Interest-sensitivity GAP Periodic GAP Cumulative GAP Ratio of interest-earning assets to interest-bearing liabilities Periodic GAP Cumulative GAP Effects of Inflation The effects of inflation on financial institutions are different from the effects on other commercial enterprises since financial institutions make few significant capital or inventory expenditures, which are directly affected by changing prices. Because bank assets and liabilities are virtually all monetary in nature, inflation does not affect a financial institution as much as do changes in interest rates. The general level of 28 inflation does underlie the general level of most interest rates, but interest rates do not increase at the rate of inflation as do prices of goods and services. Rather, interest rates react more to changes in the expected rate of inflation and to changes in monetary and fiscal policy. Inflation does have an impact on the growth of total assets in the banking industry, often resulting in a need to increase capital at higher than normal rates to maintain an appropriate capital to asset ratio. In the opinion of management, inflation did not have a significant effect on the Company’s operations for the year ended December 31, 2014. Impact of New Accounting Standards Investments - Equity Method and Joint Ventures The FASB issued ASU No. 2014-01, Accounting for Investments in Qualified Affordable Housing Projects, in January 2014. These amendments allow investors in low income housing tax credit entities to account for the investments using a proportional amortization method, provided that certain conditions are met, and recognize amortization of the investment as a component of income tax expense. In addition, disclosures are required that will enable users to understand the nature of the investments, and the effect of the measurement of the investments and the related tax credits on the investor’s financial statements. This ASU is effective for interim and annual periods beginning January 1, 2015 and should be applied retrospectively to all periods presented. The adoption will not have a significant effect on the Company’s consolidated financial statements. Troubled Debt Restructurings by Creditors The FASB issued ASU No. 2014-04, Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure, in January 2014. These amendments require companies to disclose the amount of foreclosed residential real estate property held and the recorded investment in consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process according to local requirements of the applicable jurisdiction. The ASU also defines when a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan. The amendments are effective for interim and annual periods beginning January 1, 2015. The adoption will not have a significant effect on the Company’s consolidated financial statements. The FASB has issued ASU No. 2014-14, Classification of Certain Government-Guaranteed Mortgage Loans upon Foreclosure in August 2014. The objective of this update is to reduce diversity in practice by addressing the classification of foreclosed mortgage loans that are fully or partially guaranteed under government programs, including those guaranteed by the FHA and the VA. Some creditors reclassify those loans to real estate consistent with other foreclosed loans that do not have guarantees; others reclassify the loans to other receivables. The amendments in this ASU require that a mortgage loan be derecognized and that a separate other receivable be recognized upon foreclosure if the following conditions are met: (1) The loan has a government guarantee that is not separable from the loan before foreclosure; (2) At the time of foreclosure, the creditor has the intent to convey the real estate property to the guarantor and make a claim on the guarantee, and the creditor has the ability to recover under that claim; and (3) At the time of foreclosure, any amount of the claim that is determined on the basis of the fair value of the real estate is fixed. Upon foreclosure, the separate other receivable should be measured based on the amount of the loan balance (principal and interest) expected to be recovered from the guarantor. The amendments are effective for interim and annual periods beginning after December 15, 2014. The adoption will not have a significant effect on the Company’s consolidated financial statements. Revenue from Contracts with Customers The FASB issued ASU 2014-09, Revenue from Contracts with Customers, in May 2014. The ASU supersedes revenue recognition requirements in Topic 605, Revenue Recognition, including most industry-specific revenue recognition guidance in the FASB Accounting Standards Codification. The core principle of the new guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance identifies specific steps that entities should apply in order to achieve this principle. The amendments are effective for interim and annual periods beginning January 1, 2017 and must be applied retrospectively. The Company is in the process of evaluating the impact of the ASU’s adoption on the Company’s consolidated financial statements. 29 Transfers and Servicing The FASB issued ASU 2014-11, Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures, in June 2014. The amendments require that repurchase-to-maturity transactions and repurchase agreements that are part of financing arrangements be accounted for as secured borrowings. The amendments also require additional disclosures for certain transfers accounted for as sales. The accounting changes and the disclosures on sales are required to be presented in interim and annual periods beginning January 1, 2015. The ASU also requires disclosures about types of collateral, contractual tenor and potential risks for transactions accounted for as secured borrowings. These disclosures are required in interim and annual periods beginning April 1, 2015. The adoption is not expected to have a significant effect on the Company’s consolidated financial statements. Presentation of Financial Statements - Going Concern Uncertainties. The FASB has issued ASU No. 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern in August 2014. ASU 2014-15 is intended to define management’s responsibility to evaluate whether there is substantial doubt about an organization’s ability to continue as a going concern and to provide related footnote disclosures. Under Generally Accepted Accounting Principles (GAAP), financial statements are prepared under the presumption that the reporting organization will continue to operate as a going concern, except in limited circumstances. Financial reporting under this presumption is commonly referred to as the going concern basis of accounting. The going concern basis of accounting is critical to financial reporting because it establishes the fundamental basis for measuring and classifying assets and liabilities. Currently, GAAP lacks guidance about management’s responsibility to evaluate whether there is substantial doubt about the organization’s ability to continue as a going concern or to provide related footnote disclosures. This ASU provides guidance to an organization’s management, with principles and definitions that are intended to reduce diversity in the timing and content of disclosures that are commonly provided by organizations today in the financial statement footnotes. The amendments are effective for interim and annual periods ending after December 15, 2016. The adoption is not expected to have a significant effect on the Company’s consolidated financial statements. 30 CONSOLIDATED FINANCIAL STATEMENTS The following consolidated financial statements of the Company and report of the Company’s independent auditors appear on the pages indicated. Report of Independent Registered Public Accounting Firm Consolidated Balance Sheets as of December 31, 2014 and 2013 Consolidated Statements of Income for each of the years ended December 31, 2014, 2013, and 2012 Consolidated Statements of Comprehensive Income for each of the years ended December 31, 2014, 2013, and 2012 Consolidated Statements of Stockholders’ Equity for each of the years ended December 31, 2014, 2013, and 2012 Consolidated Statements of Cash Flows for each of the years ended December 31, 2014, 2013, and 2012 Notes to the Consolidated Financial Statements Page 32 33 34 35 36 37 38 31 KPMG LLP Suite 900 10 South Broadway St. Louis, MO 63102-1761 Report of Independent Registered Public Accounting Firm The Board of Directors and Stockholders Hawthorn Bancshares, Inc.: We have audited the accompanying consolidated balance sheets of Hawthorn Bancshares, Inc. and subsidiaries (the Company) as of December 31, 2014 and 2013, and the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2014. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Hawthorn Bancshares, Inc. and subsidiaries as of December 31, 2014 and 2013, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2014, in conformity with U.S. generally accepted accounting principles. We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Hawthorn Bancshares, Inc.’s internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control – Integrated Framework (1992), issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 31, 2015 expressed an unqualified opinion on the effectiveness of Hawthorn Bancshares, Inc.’s internal control over financial reporting. St. Louis, Missouri March 31, 2015 KPMG LLP is a Delaware limited liability partnership, the U.S. member firm of KPMG International Cooperative (“KPMG International”), a Swiss entity. 32 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Consolidated Balance Sheets (In thousands, except per share data) ASSETS Cash and due from banks Federal funds sold and other overnight interest-bearing deposits Cash and cash equivalents Investment in available-for-sale securities, at fair value Other investments and securities, at cost Total investment securities Loans Allowances for loan losses Net loans Premises and equipment - net Mortgage servicing rights Other real estate owned and repossessed assets - net Accrued interest receivable Cash surrender value - life insurance Other assets Total assets LIABILITIES AND STOCKHOLDERS’ EQUITY Deposits Non-interest bearing demand Savings, interest checking and money market Time deposits $100,000 and over Other time deposits Total deposits Federal funds purchased and securities sold under agreements to repurchase Subordinated notes Federal Home Loan Bank advances Accrued interest payable Other liabilities Total liabilities Stockholders’ equity: Common stock, $1 par value, authorized 15,000,000 shares; Issued 5,395,844 and 5,194,537 shares, respectively Surplus Retained earnings Accumulated other comprehensive loss, net of tax Treasury stock; 161,858 shares, at cost Total stockholders’ equity Total liabilities and stockholders’ equity See accompanying notes to the consolidated financial statements. 33 December 31, 2014 2013 $ $ $ $ 22,364 20,445 42,809 198,998 4,722 203,720 861,213 (9,099) 852,114 37,498 2,762 11,885 4,816 2,284 11,843 1,169,731 207,700 442,059 134,945 184,810 969,514 17,970 49,486 43,000 373 8,820 1,089,163 5,396 35,901 44,016 (1,228) (3,517) 80,568 1,169,731 $ $ $ $ 27,079 1,360 28,439 205,985 4,001 209,986 839,547 (13,719) 825,828 38,079 3,036 14,867 4,999 2,213 12,675 1,140,122 187,382 419,085 145,957 204,047 956,471 31,084 49,486 24,000 426 4,275 1,065,742 5,195 33,385 40,086 (769) (3,517) 74,380 1,140,122 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Consolidated Statements of Income (In thousands, except per share amounts) INTEREST INCOME Interest and fees on loans Interest on investment securities: Taxable Nontaxable Federal funds sold and other overnight interest-bearing deposits Dividends on other securities Total interest income INTEREST EXPENSE Interest on deposits: Savings, interest checking and money market Time deposit accounts $100,000 and over Other time deposits Interest on federal funds purchased and securities sold under agreements to repurchase Interest on subordinated notes Interest on Federal Home Loan Bank advances Total interest expense Net interest income Provision for loan losses Net interest income after provision for loan losses NON-INTEREST INCOME Service charges on deposit accounts Trust department income Real estate servicing fees, net Gain on sale of mortgage loans, net Gain on sale of investment securities Other Total non-interest income NON-INTEREST EXPENSE Salaries and employee benefits Occupancy expense, net Furniture and equipment expense FDIC insurance assessment Legal, examination, and professional fees Advertising and promotion Postage, printing, and supplies Processing expense Other real estate expense, net Other Total non-interest expense Income before income taxes Income tax expense Net income Preferred stock dividends and accretion of discount Net income available to common shareholders Basic earnings per share Diluted earnings per share See accompanying notes to the consolidated financial statements. 34 Years Ended December 31, 2013 2012 2014 $ 40,274 $ 41,110 $ 43,957 3,394 722 28 80 44,498 968 940 1,384 21 1,264 467 5,044 39,454 0 39,454 5,265 844 319 1,093 20 1,208 8,749 20,377 2,660 1,823 933 1,159 1,274 1,117 3,101 845 3,218 36,507 11,696 4,042 7,654 0 7,654 1.46 1.46 $ $ $ 3,592 844 37 82 45,665 974 1,142 2,498 24 1,284 420 6,342 39,323 2,030 37,293 5,556 796 876 1,665 778 1,195 10,866 19,542 2,630 2,007 992 982 1,301 1,210 3,543 4,924 3,632 40,763 7,396 2,422 4,974 615 4,359 0.83 0.83 $ $ $ $ $ $ 4,100 909 46 102 49,114 1,146 1,345 3,481 21 1,381 531 7,905 41,209 8,900 32,309 5,439 893 (453) 2,669 26 1,152 9,726 19,165 2,598 1,840 993 1,189 1,083 1,144 3,593 2,659 4,403 38,667 3,368 546 2,822 1,784 1,038 0.20 0.20 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Consolidated Statements of Comprehensive Income (In thousands) Net income Other comprehensive (loss) income, net of tax Securities available for sale: Unrealized gain (loss) on investment securities available-for-sale, net of tax Adjustment for gain on sales of investment securities, net of tax Defined benefit pension plans: Net (loss) gain arising during the year, net of tax Amortization of prior service cost included in net periodic pension cost, net of tax Total other comprehensive (loss) income Total comprehensive income Years Ended December 31, 2014 2013 2012 $ 7,654 $ 4,974 $ 2,822 1,717 (4,275) (12) (482) (2,212) 2,095 48 (459) 7,195 $ 68 (2,594) 2,380 $ $ (123) (16) 547 77 485 3,307 See accompanying notes to the consolidated financial statements. 35 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Consolidated Statements of Stockholders’ Equity $ $ $ $ (In thousands) Balance, December 31, 2011 Cumulative effect of change in accounting principle Balance, January 1, 2012 Net income Other comprehensive income Stock based compensation expense Accretion of preferred stock discount Redemption of 12,000 shares of preferred stock Stock dividend Cash dividends declared, preferred stock Cash dividends declared, common stock Balance, December 31, 2012 Net income Other comprehensive loss Stock based compensation expense Accretion of preferred stock discount Redemption of 18,255 shares of Preferred Stock $ 29,318 $ 0 29,318 0 0 0 659 (12,000) 0 0 0 17,977 0 0 0 278 $ preferred stock (18,255) Redemption of common stock warrant Stock dividend Cash dividends declared, preferred stock Cash dividends declared, common stock Balance, December 31, 2013 Net income Other comprehensive loss Stock based compensation expense Stock dividend Cash dividends declared, common stock $ Balance, December 31, 2014 $ 0 0 0 0 0 0 0 0 0 0 0 Surplus $ 30,266 0 $ 30,266 0 0 Retained Earnings $ 40,354 460 $ 40,814 2,822 0 29 0 0 (659) 0 1,521 0 (1,707) 0 (1,203) Accumulated Other Comprehensive (Loss) Income $ $ 1,340 0 1,340 0 485 0 0 0 0 0 Treasury Stock $ (3,517) 0 $ (3,517) 0 0 0 0 0 0 0 Common Stock 4,815 0 4,815 0 0 0 0 0 186 0 0 5,001 0 0 0 $ 31,816 0 0 (949) $ 39,118 4,974 0 $ 0 1,825 0 (2,594) 0 $ (3,517) 0 0 $ 0 0 0 0 194 0 0 5,195 0 0 0 201 19 0 0 0 (278) 0 (540) 2,090 0 (2,284) 0 (456) 0 0 0 0 0 0 0 0 0 0 0 0 0 $ 33,385 0 0 (988) $ 40,086 7,654 0 $ 0 (769) 0 (459) 0 $ (3,517) 0 0 $ 20 2,496 0 (2,697) 0 0 0 0 Total Stockholders’ Equity $ $ 102,576 460 103,036 2,822 485 29 0 (12,000) 0 (1,203) (949) 92,220 4,974 (2,594) 19 0 (18,255) (540) 0 (456) (988) 74,380 7,654 (459) 20 0 0 5,396 0 $ 35,901 (1,027) $ 44,016 $ $ 0 (1,228) 0 $ (3,517) $ (1,027) 80,568 See accompanying notes to the consolidated financial statements. 36 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Consolidated Statements of Cash Flows (In thousands) Cash flows from operating activities: Net income Adjustments to reconcile net income to net cash provided by operating activities: Provision for loan losses Depreciation expense Net amortization of investment securities, premiums, and discounts Amortization of intangible assets Stock based compensation expense Change in fair value of mortgage servicing rights Gain on sale of investment securities Gain on sales and dispositions of premises and equipment Gain (loss) on sales and dispositions of other real estate owned and repossessed assets Provision for other real estate owned Decrease in accrued interest receivable Increase in cash surrender value - life insurance (Increase) decrease in other assets Decrease (increase) in income tax receivable Decrease in accrued interest payable Increase in other liabilities Origination of mortgage loans for sale Proceeds from the sale of mortgage loans Gain on sale of mortgage loans, net Other, net Net cash provided by operating activities Cash flows from investing activities: Net increase in loans Purchase of available-for-sale debt securities Proceeds from maturities of available-for-sale debt securities Proceeds from calls of available-for-sale debt securities Proceeds from sales of available-for-sale debt securities Proceeds from sales of FHLB stock Purchases of FHLB stock Purchases of premises and equipment Proceeds from sales of premises and equipment Proceeds from sales of other real estate owned and repossessed assets Net cash used by investing activities Cash flows from financing activities: Net increase (decrease) in demand deposits Net increase in interest-bearing transaction accounts Net decrease in time deposits Net (decrease) increase in federal funds purchased and securities sold under agreements to repurchase Repayment of FHLB advances FHLB advances Redemption of 18,255 and 12,000 shares, respectively, of preferred stock Warrant redemption Cash dividends paid - preferred stock Cash dividends paid - common stock Net cash provided (used) by financing activities Net increase (decrease) in cash and cash equivalents Cash and cash equivalents, beginning of year Cash and cash equivalents, end of year Supplemental disclosures of cash flow information: Cash paid during the year for: Interest Income taxes Supplemental schedule of noncash investing and financing activities: Other real estate and repossessions acquired in settlement of loans See accompanying notes to the consolidated financial statements. 37 Years Ended December 31, 2013 2012 2014 $ 7,654 $ 4,974 $ 2,822 0 1,758 1,058 0 20 576 (20) (60) (188) 585 183 (71) (479) (826) (53) 966 (35,434) 36,623 (1,093) 2,355 13,554 (28,357) (48,942) 23,702 28,605 5,334 439 (1,160) (1,342) 65 4,560 (17,096) 20,318 22,974 (30,249) (13,114) (10,000) 29,000 0 0 0 (1,017) 17,912 14,370 28,439 42,809 5,097 2,265 1,975 $ $ $ $ 2,030 1,605 1,211 135 19 25 (778) (6) 330 3,367 191 (77) 4,311 524 (483) 1,113 (72,100) 75,961 (1,665) (444) 20,243 (2,525) (88,137) 33,341 8,275 32,590 536 (612) (2,680) 23 9,641 (9,548) (4,889) 13,383 (43,298) 10,026 (15,126) 19,000 (18,255) (540) (456) (978) (41,133) (30,438) 58,877 28,439 6,825 131 4,613 $ $ $ $ $ $ $ $ 8,900 1,858 1,161 408 29 1,331 (26) (79) (317) 713 151 (72) 949 (644) (145) 253 (99,420) 99,797 (2,669) (125) 14,875 (26,499) (76,498) 42,735 45,170 790 460 0 (1,375) 272 8,571 (6,374) 33,084 21,103 (21,136) (3,458) (8,284) 0 (12,000) 0 (1,203) (940) 7,166 15,667 43,210 58,877 8,420 1,591 16,869 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (1) Summary of Significant Accounting Policies Hawthorn Bancshares, Inc. (the Company) through its subsidiary, Hawthorn Bank (the Bank), provides a broad range of banking services to individual and corporate customers located within the communities in and surrounding Jefferson City, Columbia, Clinton, Warsaw, Springfield, Branson, and Lee’s Summit, Missouri. The Company is subject to competition from other financial and nonfinancial institutions providing financial products. Additionally, the Company and its subsidiaries are subject to the regulations of certain regulatory agencies and undergo periodic examinations by those regulatory agencies. The accompanying consolidated financial statements of the Company have been prepared in conformity with U.S. generally accepted accounting principles (U.S. GAAP). The preparation of the consolidated financial statements includes all adjustments that, in the opinion of management, are necessary in order to make those statements not misleading. Management is required to make estimates and assumptions, including the determination of the allowance for loan losses, real estate acquired in connection with foreclosure or in satisfaction of loans, and fair values of investment securities available-for-sale that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company’s management has evaluated and did not identify any subsequent events or transactions requiring recognition or disclosure in the consolidated financial statements. During the third quarter of, 2014, the Company’s management discovered employee fraud resulting in the loss of an aggregate $421,000 of cash over an extended period of time. As a result of the discovery, the Company recorded a $136,000 loss in its consolidated financial statements as of December 31, 2014, representing the $421,000 gross loss, net of expected insurance proceeds of $285,000. The Company determined that any adjustments relating to prior-period financial statements were immaterial Stock Dividend On July 1, 2014, the Company paid a special stock dividend of four percent to common shareholders of record at the close of business on June 15, 2014. For all periods presented, share information, including basic and diluted earnings per share, has been adjusted retroactively to reflect this change. Preferred Stock On December 19, 2008, the Company announced its participation in the U.S. Treasury Department’s Capital Purchase Program (CPP), a voluntary program that provides capital to financially healthy banks. Participation in this program included the Company’s issuance of 30,255 shares of senior preferred stock (with a par value of $1,000 per share) and a ten year warrant to purchase approximately 287,133 shares of common stock. On May 9, 2012, the Company redeemed 12,000 of the 30,255 shares of preferred stock issued under the U.S. Treasury’s CPP program for a total purchase price of $12.1 million, and on May 15, 2013, the remaining 18,255 shares were redeemed for a total purchase price of $18.5 million. On June 11, 2013, the common stock warrant issued under the U.S. Treasury Department’s CPP program was repurchased by the Company for a total purchase price of $540,000, or $1.88 per warrant share. The purchase price was based on the fair market value of the warrant as agreed upon by the Company and the Treasury. The repurchase of the warrant ended the Company’s participation in the U.S. Treasury Department’s CPP. The significant accounting policies used by the Company in the preparation of the consolidated financial statements are summarized below: Principles of Consolidation In December of 2008 and March of 2010, the Company formed Hawthorn Real Estate, LLC, and Real Estate Holdings of Missouri, LLC, respectively (the Real Estate Companies); both are wholly owned subsidiaries of the Company. The consolidated financial statements include the accounts of the Company, 38 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Hawthorn Bank (the Bank), and the Real Estate Companies. All significant intercompany accounts and transactions have been eliminated in consolidation. Loans Loans that the Company has the intent and ability to hold for the foreseeable future or maturity are held for investment at their stated unpaid principal balance amount less unearned income and the allowance for loan losses. Income on loans is accrued on a simple-interest basis. Loan origination fees and certain direct costs are deferred and recognized over the life of the loan as an adjustment to yield. Loans Held for Sale The Bank originates certain loans, which are sold in the secondary market. These long-term, fixed rate loans are typically classified as held for sale upon origination based on management’s intent to sell and are accounted for at the lower of adjusted cost or fair value. Adjusted cost reflects the funded loan amount and any loan origination costs and fees. In order to manage the risk associated with such activities, the Company upon locking in an interest rate with the borrower enters into an agreement to sell such loans in the secondary market. Loans held for sale are typically sold with servicing rights retained and without recourse except for normal and customary representation and warranty provisions. At December 31, 2014, there were no mortgage loans that were held for sale in comparison to $95,882 loans held for sale at December 31, 2013. Impaired Loans A loan is considered impaired when it is probable the Company will be unable to collect all amounts due, both principal and interest, according to the contractual terms of the loan agreement. Included in impaired loans are all non-accrual loans and loans whose terms have been modified in a troubled debt restructuring. Impaired loans are individually evaluated for impairment based on fair values of the underlying collateral, obtained through independent appraisals or internal valuations for a collateral dependent loan or by discounting the total expected future cash flows. Non-Accrual Loans Loans are placed on nonaccrual status when management believes that the borrower’s financial condition, after consideration of business conditions and collection efforts, is such that collection of interest is doubtful. Loans that are contractually 90 days past due as to principal and/or interest payments are generally placed on non-accrual, unless they are both well-secured and in the process of collection. Subsequent interest payments received on such loans are applied to principal if doubt exists as to the collectability of such principal; otherwise, such receipts are recorded as interest income on a cash basis. A loan remains on nonaccrual status until the loan is current as to payment of both principal and interest and/or the borrower demonstrates the ability to pay and remain current. Restructured Loans A modified or restructured loan is accounted for as a troubled debt restructuring (TDR) for any loans in which concessions are made to the borrower for economic or legal reasons that the Company would not otherwise consider and the borrower is experiencing financial difficulty. A loan classified as a TDR will generally retain such classification until the loan is paid in full. Non-accrual TDRs are returned to accruing status once the borrower demonstrates the ability to pay under the terms of the restructured note through a sustained period of repayment performance, which is generally six months. The Company includes all accruing and non-accruing TDRs in the impaired and non-performing asset totals. TDRs are measured for impairment loss by using fair values of the underlying collateral obtained through independent appraisals and internal evaluations, or by discounting the total expected future cash flows. 39 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Allowance for Loan Losses Management has identified the accounting policy related to the allowance for loan losses as critical to the understanding of the Company’s results of operations, since the application of this policy requires significant management assumptions and estimates that could result in materially different amounts to be reported if conditions or underlying circumstances were to change. Many of the loans are deemed collateral dependent for purposes of the measurement of the impairment loss, thus the fair value of the underlying collateral and sensitivity of such fair values due to changing market conditions, supply and demand, condition of the collateral and other factors can be volatile over periods of time. Such volatility can have an impact on the financial performance of the Company. Loans, or portions of loans, are charged off to the extent deemed uncollectible or a loss is confirmed. When loans become 90 days past due, they are generally placed on nonaccrual status or charged off unless extenuating circumstances justify leaving the loan on accrual basis. When loans reach 120 days past due and there is little likelihood of repayment, they are charged off. Loan charge-offs reduce the allowance for loan losses, and recoveries of loans previously charged off are added back to the allowance. If management determines that it is probable that all amounts due on a loan will not be collected under the original terms of the loan agreement, the loan is considered to be impaired. These loans are evaluated individually for impairment, and in conjunction with current economic conditions and loss experience, specific reserves are estimated. Loans not individually evaluated are aggregated by risk characteristics and reserves are recorded using a consistent methodology that considers historical loan loss experience by loan type, delinquencies, current economic conditions, loan risk ratings, and industry concentration adjusted for certain qualitative factors to reflect current risk characteristics of the portfolio. In addition, the combined historical loan loss rates and qualitative factors are multiplied by loss emergence periods which represent the estimated time period between a borrower first experiencing financial difficulty and the recognition of a potential loss. Although the allowance for loan losses are comprised of specific and general allocations, the entire allowance is available to absorb credit losses. The specific reserve component applies to loans evaluated individually for impairment. The net carrying value of impaired loans is generally based on the fair values of collateral obtained through independent appraisals and/or internal evaluations, or by discounting the total expected future cash flows. Once the impairment amount is calculated, a specific reserve allocation is recorded. The incurred loss component of the general reserve, or loans collectively evaluated for impairment, is determined by applying loss rates to pools of loans by asset type. Loans not individually evaluated are aggregated by risk characteristics and reserves are recorded using a consistent methodology that considers historical loan loss experience by loan type, delinquencies, current economic conditions, loan risk ratings, and industry concentration adjusted for certain qualitative factors to reflect current risk characteristics of the portfolio. In addition, the combined historical loan loss rates and qualitative factors are multiplied by loss emergence periods (LEP) which represent the estimated time period between a borrower first experiencing financial difficulty and the recognition of a loss. Management determined that the previous twelve quarters were reflective of the loss characteristics of the Company’s loan portfolio during the recent economic environment. These historical loss rates for each risk group are used as the starting point to determine loss rates for measurement purposes. The Company’s methodology includes qualitative factors that allow management to adjust its estimates of losses based on the most recent information available. These factors reflect actual changes and anticipated changes such as changes in specific allowances on loans and real estate acquired through foreclosure, any gains and losses on final disposition of real estate acquired through foreclosure, changes in national and local economic conditions and developments, including general economic and business conditions affecting the Company’s key lending areas, credit quality trends, specific industry conditions within portfolio segments, bank regulatory examination results, and findings of the internal loan review department. These risk factors are generally reviewed and updated quarterly, as appropriate. 40 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Investment in Debt and Equity Securities At the time of purchase, debt securities are classified into one of two categories: available-for-sale or held-to-maturity. Held-to-maturity securities are those securities which the Company has the positive intent and ability to hold until maturity. All debt securities not classified as held-to-maturity are classified as available-for-sale. The Company’s securities are classified as available-for-sale and are carried at fair value. Changes in fair value, excluding certain losses associated with other-than-temporary impairment, are reported in other comprehensive income, net of taxes, a component of stockholders’ equity. Securities are periodically evaluated for other-than-temporary impairment in accordance with guidance provided in the securities with FASB ASC Topic 320, other-than-temporary impairment, the entire loss in fair value is required to be recognized in current earnings if the Company intends to sell the securities or believes it more likely than not that it will be required to sell the security before the anticipated recovery. If neither condition is met, but the Company does not expect to recover the amortized cost basis, the Company determines whether a credit loss has occurred, which is then recognized in current earnings. The amount of the total other-than-temporary impairment related to all other factors is recognized in other comprehensive income. Investments – Debt and Equity Securities. For those Premiums and discounts are amortized using the interest method over the lives of the respective securities, with consideration of historical and estimated prepayment rates for mortgage-backed securities, as an adjustment to yield. Dividend and interest income are recognized when earned. Realized gains and losses for securities classified as available-for-sale are included in earnings based on the specific identification method for determining the cost of securities sold. Capital Stock of the Federal Home Loan Bank The Bank, as a member of the Federal Home Loan Bank System administered by the Federal Housing Finance Agency, is required to maintain an investment in the capital stock of the Federal Home Loan Bank of Des Moines (FHLB) in an amount equal to 12 basis points of the Bank’s year-end total assets plus 4.00% of advances from the FHLB to the Bank. These investments are recorded at cost, which represents redemption value. Premises and Equipment Premises and equipment are stated at cost, less accumulated depreciation. Depreciation applicable to buildings and improvements and furniture and equipment is charged to expense using straight-line and accelerated methods over the estimated useful lives of the assets. Such lives are estimated to be 5 to 40 years for buildings and improvements and 3 to 15 years for furniture and equipment. Maintenance and repairs are charged to expense as incurred. Core Deposit Intangibles Intangible assets that have finite useful lives, such as core deposit intangibles, are amortized over their estimated useful lives. Core deposit intangibles are amortized over periods of 7 to 8 years representing their estimated lives using straight line and accelerated methods. When facts and circumstances indicate potential impairment of amortizable intangible assets, the Company evaluates the recoverability of the carrying value based upon future cash flows expected to result from the use of the underlying asset and its eventual disposition. If the sum of the expected future cash flows (undiscounted and without interest charges) is less than the carrying value of the underlying asset, the Company recognizes an impairment loss. The impairment loss recognized represents the amount by which the carrying value of the underlying asset exceeds the fair value of the underlying asset. 41 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Mortgage Servicing Rights The Company originates and sells residential mortgage loans in the secondary market and may retain the right to service the loans sold. Servicing involves the collection of payments from individual borrowers and the distribution of those payments to the investors or master servicer. Upon a sale of mortgage loans for which servicing rights are retained, the retained mortgage servicing rights asset is capitalized at the fair value of future net cash flows expected to be realized for performing servicing activities. Mortgage servicing rights do not trade in an active market with readily observable prices. The Company determines the fair value of mortgage servicing rights by estimating the fair value of the future cash flows associated with the mortgage loans being serviced. Key economic assumptions used in measuring the fair value of mortgage servicing rights include, but are not limited to, prepayment speeds, discount rates, delinquencies, ancillary income, and cost to service. These assumptions are validated on a periodic basis. The fair value is validated on a quarterly basis with an independent third party valuation specialist firm. On January 1, 2012, the Company opted to measure mortgage servicing rights at fair value as permitted by Accounting Standards Codification (ASC) Topic 860-50, Accounting for Servicing Financial Assets. The election of this option resulted in the recognition of a cumulative effect of change in accounting principle of $459,890, which was recorded as an increase to beginning retained earnings. As such, effective January 1, 2012, changes in the fair value of mortgage servicing rights have been recognized in real estate servicing fees, net in non-interest income in the Company’s Consolidated Statements of Income in the period in which the change occurred. In addition to the changes in fair value of the mortgage servicing rights, the Company also recorded loan servicing fee income as part of real estate servicing fees, net in the statement of income. Loan servicing fee income represents revenue earned for servicing mortgage loans. The servicing fees are based on contractual percentage of the outstanding principal balance and recognized as revenue as the related mortgage payments are collected. Corresponding loan servicing costs are changed to expense as incurred. Other Real Estate Owned and Repossessed Assets Other real estate owned and repossessed assets consist of loan collateral that has been repossessed through foreclosure. This collateral is comprised of commercial and residential real estate and other non-real estate property, including autos, manufactured homes, and construction equipment. Other real estate owned assets are initially recorded as held for sale at the fair value of the collateral less estimated selling costs. Any adjustment is recorded as a charge-off against the allowance for loan losses. The Company relies on external appraisals and assessment of property values by internal staff. In the case of non-real estate collateral, reliance is placed on a variety of sources, including external estimates of value and judgment based on experience and expertise of internal specialists. Subsequent to foreclosure, valuations are updated periodically, and the assets may be written down to reflect a new cost basis. The write-downs are recorded as other real estate expense. The Company establishes a valuation allowance related to other real estate owned on an asset-by-asset basis. The valuation allowance is created during the holding period when the fair value less cost to sell is lower than the cost of the property. Pension Plan The Company provides a noncontributory defined benefit pension plan for all full-time employees. The benefits are based on age, years of service and the level of compensation during the employees highest ten years of compensation before retirement. Net periodic costs are recognized as employees render the services necessary to earn the retirement benefits. The Company records annual amounts relating to its pension plan based on calculations that incorporate various actuarial and other assumptions including discount rates, mortality, assumed rates of return, compensation increases, and turnover rates. The Company reviews its 42 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 assumptions on an annual basis and may make modifications to the assumptions based on current rates and trends when it is appropriate to do so. The Company believes that the assumptions utilized in recording its obligations under its plan are reasonable based on its experience and market conditions. The Company follows authoritative guidance included in the FASB ASC Topic 715, Compensation – Retirement Plans under the subtopic Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans. ASC Topic 715 requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its consolidated balance sheet and to recognize changes in the funded status in the year in which the changes occur through comprehensive income. This guidance also requires an employer to measure the funded status of a plan as of the date of its fiscal year-end, with limited exceptions. Additional disclosures are required to provide users with an understanding of how investment allocation decisions are made, major categories of plan assets, and fair value measurement of plan assets as defined in ASC Topic 820, Fair Value Measurements and Disclosures. Income Taxes Income taxes are accounted for under the asset / liability method by recognizing the amount of taxes payable or refundable for the current period and deferred tax assets and liabilities for future tax consequences of events that have been recognized in the Company’s financial statements or tax returns. Judgment is required in addressing the Company’s future tax consequences of events that have been recognized in the consolidated financial statements or tax returns such as realization of the effects of temporary differences, net operating loss carry forwards and changes in tax laws or interpretations thereof. A valuation allowance is established when in the judgment of management, it is more likely than not that such deferred tax assets will not become realizable. In this case, the Company would adjust the recorded value of our deferred tax asset, which would result in a direct charge to income tax expense in the period that the determination was made. Likewise, the Company would reverse the valuation allowance when it is expected to realize the deferred tax asset. The Company has not recognized any tax liabilities or any interest or penalties in income tax expense related to uncertain tax positions as of December 31, 2014, 2013, and 2012. Trust Department Property held by the Bank in a fiduciary or agency capacity for customers is not included in the the Company. Trust accompanying consolidated balance sheets, since such items are not assets of department income is recognized on the accrual basis. Consolidated Statements of Cash Flows For the purpose of the consolidated statements of cash flows, cash and cash equivalents consist of short-term federal funds sold and securities sold or purchased under agreements to resell, interest earning deposits with banks, cash, and due from banks. Stock-Based Compensation The Company’s stock-based employee compensation plan is described in Note 12, Stock Compensation. In accordance with FASB ASC Topic 718, Compensation – Stock Compensation, the Company measures the cost of the stock-based compensation based on the grant-date fair value of the award, recognizing the cost over the requisite service period. The fair value of an award is estimated using the Black-Scholes option-pricing model. The expense recognized is based on an estimation of the number of awards for which the requisite service is expected to be rendered, and is included in salaries and employee benefits in the accompanying Consolidated Statements of Income. The standard also requires that excess tax benefits related to stock option exercises be reflected as financing cash inflows instead of operating cash inflows. 43 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Treasury Stock The purchase of the Company’s common stock is recorded at cost. Purchases of the stock are made both in the open market and through negotiated private purchases based on market prices. At the date of subsequent reissue, the treasury stock account is reduced by the cost associated with such stock on a first-in-first-out basis. Reclassifications Certain prior year information has been reclassified to conform to the current year presentation. (2) Loans and Allowance for Loan Losses Loans A summary of loans, by major class within the Company’s loan portfolio, at December 31, 2014 and 2013 is as follows: (in thousands) Commercial, financial, and agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Installment and other consumer Total loans 2014 2013 $ $ 154,834 18,103 48,822 247,117 372,321 20,016 $ 861,213 $ 141,845 21,008 55,076 225,630 375,686 20,302 839,547 The Bank grants real estate, commercial, installment, and other consumer loans to customers located within the communities surrounding Jefferson City, Columbia, Clinton, Warsaw, Springfield, Branson and Lee’s Summit, Missouri. As such, the Bank is susceptible to changes in the economic environment in these communities. The Bank does not have a concentration of credit in any one economic sector. Installment and other consumer loans consist primarily of the financing of vehicles. At December 31, 2014, loans with a carrying value of $411.8 million, or $405.5 million fair value, were pledged to the Federal Home Loan Bank as collateral for borrowings and letters of credit. The following is a summary of loans to directors and executive officers or to entities in which such individuals had a beneficial interest of the Company, are summarized as follows: (in thousands) Balance at December 31, 2013 New loans Amounts collected Balance at December 31, 2014 $ $ 4,837 478 (375) 4,940 Such loans were made in the normal course of business on substantially the same terms, including interest rates and collateral requirements, as those prevailing at the same time for comparable transactions with other persons, and did not involve more than the normal risk of collectability or present unfavorable features. 44 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Allowance for loan losses The following is a summary of the allowance for loan losses for the years ended December 31, 2014, 2013, and 2012: (in thousands) Balance at December 31, 2011 Additions: Provision for loan losses Deductions: Loans charged off Less recoveries on loans Net loans charged off Balance at December 31, 2012 $ Additions: Provision for loan losses Deductions: Loans charged off Less recoveries on loans Net loans charged off Balance at December 31, 2013 Additions: Provision for loan losses Deductions: Loans charged off Less recoveries on loans $ Net loans charged off Balance at December 31, 2014 $ Commercial, Financial, & Agricultural 1,804 $ Real Estate Construction - Residential $ 1,188 Real Estate Construction - Commercial 1,562 $ Real Estate Mortgage - Residential 3,251 $ Real Estate Mortgage - Commercial 5,734 $ Installment Loans to Individuals 267 $ Un- allocated 3 $ Total $ 13,809 1,732 1,760 (161) 1,599 1,937 992 895 (340) 555 2,374 371 1,285 (319) 966 1,779 $ $ $ (523) 126 955 6,318 293 (1) 8,900 0 (67) (67) 732 318 119 0 119 931 (592) 349 (181) 168 171 $ $ $ 0 (23) (23) 1,711 $ 977 (158) 819 3,387 $ 5,466 (248) 5,218 6,834 $ 586 (265) 321 239 (452) 273 622 272 633 (5) 628 631 326 491 0 491 466 $ $ 812 (111) 701 2,959 $ 1,301 (368) 933 6,523 $ 420 (203) 217 294 (226) (107) 195 408 (202) 206 2,527 $ 2,890 (320) 2,570 3,846 $ 405 (186) 219 270 $ $ $ 0 0 0 2 5 0 0 0 7 33 0 0 0 40 8,789 (922) 7,867 $ 14,842 2,030 4,180 (1,027) 3,153 $ 13,719 0 5,828 (1,208) 4,620 $ 9,099 Loans, or portions of loans, are charged off to the extent deemed uncollectible or a loss is confirmed. Loan charge-offs reduce the allowance for loan losses, and recoveries of loans previously charged off are added back to the allowance. If management determines that it is probable that all amounts due on a loan will not be collected under the original terms of the loan agreement, the loan is considered to be impaired. These loans are evaluated individually for impairment, and in conjunction with current economic conditions and loss experience, specific reserves are estimated as further discussed below. Loans not individually evaluated are aggregated by risk characteristics and reserves are recorded using a consistent methodology that considers historical loan loss experience by loan type, delinquencies, current economic conditions, loan risk ratings and industry concentration. 45 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 The following table provides the balance in the allowance for loan losses at December 31, 2014 and 2013, and the related loan balance by impairment methodology. Commercial, Financial, and Agricultural Real Estate Construction - Residential Real Estate Construction - Commercial Real Estate Mortgage - Residential Real Estate Mortgage - Commercial Installment Loans to Individuals Un- allocated Total $ $ $ 134 1,645 1,779 7,541 147,293 $ 154,834 $ $ $ 721 1,653 2,374 4,015 137,830 $ 141,845 $ $ $ $ $ $ $ $ 0 171 171 1,750 16,353 18,103 392 539 931 2,204 18,804 21,008 $ $ $ $ $ $ $ $ 0 $ 1,343 $ 246 $ 26 $ 0 $ 1,749 466 466 $ 1,184 2,527 $ 3,600 3,846 $ 244 270 $ 40 40 $ 7,350 9,099 2,096 $ 7,878 $ 16,464 $ 234 $ 46,726 48,822 239,239 $ 247,117 355,857 $ 372,321 19,782 $ 20,016 $ 304 $ 1,374 $ 1,989 $ 16 $ 327 631 $ 1,585 2,959 $ 4,534 6,523 $ 278 294 $ 6,615 $ 6,517 $ 15,422 $ 43 $ 48,461 55,076 219,113 $ 225,630 360,264 $ 375,686 20,259 $ 20,302 $ 0 0 0 0 7 7 0 0 0 $ 35,963 825,250 $ 861,213 $ 4,796 8,923 $ 13,719 $ 34,816 804,731 $ 839,547 (in thousands) December 31, 2014 Allowance for loan losses: Individually evaluated for impairment Collectively evaluated for impairment Total Loans outstanding: Individually evaluated for impairment Collectively evaluated for impairment Total December 31, 2013 Allowance for loan losses: Individually evaluated for impairment Collectively evaluated for impairment Total Loans outstanding: Individually evaluated for impairment Collectively evaluated for impairment Total Impaired loans Loans evaluated under ASC 310-10-35 include loans which are individually evaluated for impairment. All other loans are collectively evaluated for impairment under ASC 450-20. Impaired loans totaled $36.0 million and $35.1 million at December 31, 2014 and 2013, respectively, and are comprised of loans on non-accrual status and loans, which have been classified as troubled debt restructurings. Total impaired loans of $36.0 million at December 31, 2014 were individually evaluated for impairment compared to $35.1 million at December 31, 2013. The $35.1 million of total impaired loans individually evaluated for impairment as December 31, 2013, includes $34.8 million of impaired loans individually evaluated for impairment and $259,000 of non-accrual consumer loans that were collectively evaluated for impairment. Beginning in 2014, consumer non-accrual loans were included in the individually evaluated impairment calculations. The net carrying value of impaired loans is generally based on the fair values of collateral obtained through independent appraisals or internal evaluations, or by discounting the total expected future cash flows. At December 31, 2014 and 2013, $15.6 million and $21.8 million, respectively, of impaired loans were evaluated based on the fair value less estimated selling costs of the loan’s collateral. Once the impairment amount is calculated, a specific reserve allocation is recorded. At December 31, 2014, $1.7 million of the Company’s allowance for loan losses was allocated to impaired loans totaling $36.0 million compared to $4.8 million of the Company’s allowance for loan losses allocated to impaired loans totaling approximately 46 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 $35.1 million at December 31, 2013. Management determined that $28.5 million, or 79%, of total impaired loans required no reserve allocation at December 31, 2014 compared to $18.8 million, or 54%, at December 31, 2013 primarily due to adequate collateral values, acceptable payment history and adequate cash flow ability. The categories of impaired loans at December 31, 2014 and 2013 are as follows: (in thousands) Non-accrual loans Troubled debt restructurings continuing to accrue interest Total impaired loans 2014 18,243 17,720 35,963 $ $ 2013 23,680 11,395 35,075 $ $ The following tables provide additional information about impaired loans at December 31, 2014 and 2013, respectively, segregated between loans for which an allowance has been provided and loans for which no allowance has been provided. (in thousands) December 31, 2014 With no related allowance recorded: Commercial, financial and agricultural Real estate - construction residential Real estate - construction commercial Real estate - residential Real estate - commercial Consumer Total With an allowance recorded: Commercial, financial and agricultural Real estate - construction residential Real estate - construction commercial Real estate - residential Real estate - commercial Consumer Total Total impaired loans Recorded Investment Unpaid Principal Balance Specific Reserves $ $ $ $ $ 6,021 1,750 2,096 3,213 15,409 36 28,525 1,520 0 0 4,665 1,055 198 7,438 35,963 $ $ $ $ $ 6,232 2,259 2,319 3,270 18,950 36 33,066 1,528 0 0 3,546 1,171 237 6,482 39,548 $ $ $ $ $ 0 0 0 0 0 0 0 134 0 0 1,343 246 26 1,749 1,749 47 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (in thousands) December 31, 2013 With no related allowance recorded: Commercial, financial and agricultural Real estate - construction residential Real estate - construction commercial Real estate - residential Real estate - commercial Consumer Total With an allowance recorded: Commercial, financial and agricultural Real estate - construction residential Real estate - construction commercial Real estate - residential Real estate - commercial Consumer Total Total impaired loans Recorded Investment Unpaid Principal Balance Specific Reserves $ $ $ $ $ 2,467 44 6,101 2,121 7,817 259 18,809 1,548 2,160 514 4,396 7,605 43 16,266 35,075 $ $ $ $ $ 2,593 80 7,148 2,654 8,056 282 20,813 1,607 2,331 514 4,570 7,925 45 16,992 37,805 $ $ $ $ $ 0 0 0 0 0 0 0 721 392 304 1,374 1,989 16 4,796 4,796 The following table presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the years ended December 31, 2014 and 2013: (in thousands) With no related allowance recorded: Commercial, financial and agricultural Real estate - construction residential Real estate - construction commercial Real estate - residential Real estate - commercial Consumer Total With an allowance recorded: Commercial, financial and agricultural Real estate - construction residential Real estate - construction commercial Real estate - residential Real estate - commercial Consumer Total Total impaired loans 2014 2013 Average Recorded Investment Interest Recognized For the Period Ended Average Recorded Investment Interest Recognized For the Period Ended 94 2 0 46 400 0 542 19 0 0 129 11 0 159 701 $ $ $ $ $ 2,693 80 7,437 2,612 8,461 290 21,573 1,677 2,409 514 4,596 8,157 45 17,398 38,971 $ $ $ $ $ 108 0 6 51 170 3 338 29 0 0 24 113 0 166 504 $ $ $ $ $ 3,141 610 5,950 3,517 13,703 11 26,932 1,773 1,697 42 5,118 3,810 312 12,752 39,684 $ $ $ $ $ 48 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 The recorded investment varies from the unpaid principal balance primarily due to partial charge-offs taken resulting from current appraisals received. The amount recognized as interest income on impaired loans continuing to accrue interest, primarily related to troubled debt restructurings, was $542,000 and $338,000, for the years ended December 31, 2014 and 2013, respectively. The average recorded investment in impaired loans is calculated on a monthly basis during the years reported. Contractual interest lost on loans in non-accrual status was $1.1 million and $1.2 million, for the years ended December 31, 2014 and 2013, respectively. Delinquent and Non-Accrual Loans The delinquency status of loans is determined based on the contractual terms of the notes. Borrowers are generally classified as delinquent once payments become 30 days or more past due. The following table provides aging information for the Company’s past due and non-accrual loans at December 31, 2014 and 2013. Current or Less Than 30 Days Past Due 30 - 89 Days Past Due 90 Days Past Due And Still Accruing Non-Accrual Total $ $ $ $ 149,366 16,352 46,670 239,469 366,653 19,551 838,061 139,219 18,738 48,230 217,268 365,787 19,695 808,937 $ $ $ $ 189 0 0 3,229 1,203 230 4,851 942 66 595 4,068 725 291 6,687 $ $ $ $ 0 0 56 0 0 2 58 0 0 0 129 100 14 243 $ $ $ $ 5,279 1,751 2,096 4,419 4,465 233 18,243 1,684 2,204 6,251 4,165 9,074 302 23,680 $ $ $ $ 154,834 18,103 48,822 247,117 372,321 20,016 861,213 141,845 21,008 55,076 225,630 375,686 20,302 839,547 (in thousands) December 31, 2014 Commercial, Financial, and Agricultural Real Estate Construction - Residential Real Estate Construction - Commercial Real Estate Mortgage - Residential Real Estate Mortgage - Commercial Installment and Other Consumer Total December 31, 2013 Commercial, Financial, and Agricultural Real Estate Construction - Residential Real Estate Construction - Commercial Real Estate Mortgage - Residential Real Estate Mortgage - Commercial Installment and Other Consumer Total Credit Quality The Company categorizes loans into risk categories based upon an internal rating system reflecting management’s risk assessment. Loans are placed on watch status when one or more weaknesses that may result in the deterioration of the repayment exits or the Company’s credit position at some future date. Loans classified as substandard are inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Loans so classified may have a well defined weakness or weaknesses that jeopardize the repayment of the debt. Such loans are characterized by the distinct possibility that the Company may sustain some loss if the deficiencies are not corrected. It is the Company’s policy to discontinue the accrual of interest income on loans when management believes that the collection of interest or principal is doubtful. Loans are placed on non-accrual status when (1) deterioration in the financial condition of the borrower exists for which payment of full principal and interest is not expected, 49 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 or (2) payment of principal or interest has been in default for a period of 90 days or more and the asset is not both well secured and in the process of collection. Subsequent interest payments received on such loans are applied to principal if any doubt exists as to the collectability of such principal; otherwise, such receipts are recorded as interest income on a cash basis. The following table presents the risk categories by class at December 31, 2014 and 2013. (in thousands) At December 31, 2014 Watch Substandard Non-accrual Total At December 31, 2013 Watch Substandard Non-accrual Total Commercial, Financial, & Agricultural Real Estate Construction - Residential Real Estate Construction - Commercial Real Estate Mortgage - Residential Real Estate Mortgage - Commercial Installment and other Consumer Total $ $ $ $ 13,651 3,188 5,279 22,118 15,016 7,553 1,684 24,253 $ $ $ $ 1,103 90 1,751 2,944 2,007 92 2,204 4,303 $ $ $ $ 4,757 1,211 2,096 8,064 6,111 1,403 6,251 13,765 $ $ $ $ 27,172 6,583 4,419 38,174 26,331 8,579 4,165 39,075 $ $ $ $ 18,191 16,101 4,465 38,757 23,662 14,510 9,074 47,246 $ $ $ $ 199 139 233 571 388 281 302 971 $ $ $ $ 65,073 27,312 18,243 110,628 73,515 32,418 23,680 129,613 Troubled Debt Restructurings At December 31, 2014, loans classified as troubled debt restructurings (TDRs) totaled $19.3 million, of which $1.6 million were on non-accrual status and $17.7 million were on accrual status. At December 31, 2013, loans classified as troubled debt restructurings (TDRs) totaled $21.5 million, of which $10.1 million were on non-accrual status and $11.4 million were on accrual status. When an individual loan is determined to be a TDR, the amount of impairment is based upon the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the underlying collateral less applicable selling costs. Accordingly, specific reserves of $1.0 million and $2.2 million related to TDRs were allocated to the allowance for loan losses at December 31, 2014 and 2013, respectively. The following table summarizes loans that were modified as TDRs during the years ended December 31, 2014 and 2013. (in thousands) Troubled Debt Restructurings Commercial, financial and agricultural Real estate mortgage - residential Real estate mortgage - commercial Total 2014 Recorded Investment (1) Pre- Modification Number of Contracts Post- Modification Number of Contracts 2013 Recorded Investment (1) Pre- Modification Post- Modification 3 1 0 4 $ $ 244 $ 1,256 0 1,500 $ 208 1,170 0 1,378 0 3 1 4 $ $ 0 2,156 1,282 3,438 $ $ 0 1,992 1,282 3,274 (1) The amounts reported post-modification are inclusive of all partial pay-downs and charge-offs, and no portion of the debt was forgiven. Loans modified as a TDR that were fully paid down, charged-off, or foreclosed upon during the period ended are not reported. The Company’s portfolio of loans classified as TDRs include concessions such as interest rates below the current market rate, deferring principal payments, and extending maturity dates. Once a loan becomes a TDR, it will continue to be reported as a TDR until it is ultimately repaid in full, charged-off, or the collateral for the loan is foreclosed and sold. The Company considers a loan in TDR status in default when the borrower’s payment according to the modified terms is at least 90 days past due or has defaulted due to 50 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 expiration of the loan’s maturity date. Four loans were modified in each of the years ending December 31, 2014 and 2013 meeting the TDR criteria. There were two loans modified as a TDR that defaulted during the year December 31, 2014, and within twelve months of their modification date compared to no loans during the year ended December 31, 2013. (3) Real Estate and Other Assets Acquired in Settlement of Loans (in thousands) Commercial Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Repossessed assets Total Less valuation allowance for other real estate owned Total other real estate owned and foreclosed assets 2014 2013 $ $ $ 0 23 9,831 417 4,831 38 15,140 (3,255) 11,885 $ $ $ 0 114 10,020 830 8,537 41 19,542 (4,675) 14,867 Changes in the net carrying amount of other real estate owned and repossessed assets for the years ended December 31, 2012 2013, and 2014, respectively, were as follows: Balance at December 31, 2012 Additions Proceeds from sales Charge-offs against the valuation allowance for other real estate owned Repossessed assets impairment write-downs Net gain on sales Balance at December 31, 2013 Additions Proceeds from sales Charge-offs against the valuation allowance for other real estate owned, net Net loss on sales Total other real estate owned and repossessed assets Less valuation allowance for other real estate owned Balance at December 31, 2014 $ 29,729 4,613 (9,641) (4,829) (189) (141) $ 19,542 1,975 (4,560) (2,005) 188 15,140 (3,255) 11,885 $ $ During the years ended December 31, 2014 and 2013, net charge-offs against the allowance for loan losses at the time of foreclosure were approximately $335,000 and $800,000, respectively. 51 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Activity in the valuation allowance for other real estate owned in settlement of loans for the years ended December 31, 2014, 2013 and 2012, respectively, is summarized as follows: (in thousands) Balance, beginning of year Provision for other real estate owned Charge-offs Balance, end of year (4) Investment Securities 2014 2013 2012 $ $ 4,675 $ 585 (2,005) $ 6,137 3,367 (4,829) 3,255 $ 4,675 $ 6,977 713 (1,553) 6,137 The amortized cost and fair value of debt securities classified as available-for-sale at December 31, 2014 and 2013 are as follows: (in thousands) December 31, 2014 Government sponsored enterprises Asset-backed securities Obligations of states and political subdivisions Total available for sale securities December 31, 2013 U.S. Treasury Government sponsored enterprises Asset-backed securities Obligations of states and political subdivisions Total available for sale securities Amortized cost Gross unrealized gains Gross losses Fair value $ $ $ $ 57,002 106,726 34,925 198,653 1,000 61,006 112,747 33,637 208,390 $ $ $ $ 240 855 583 1,678 3 377 817 568 1,765 $ $ $ $ 143 1,119 71 1,333 0 767 3,191 212 4,170 $ $ $ $ 57,099 106,462 35,437 198,998 1,003 60,616 110,373 33,993 205,985 All of the Company’s investment securities are classified as available for sale. Agency bonds and notes, agency mortgage-backed securities and agency collateralized mortgage obligations (CMO) include securities issued by the Government National Mortgage Association (GNMA), a U.S. government agency, and the Federal National Mortgage Association (FNMA), the Federal Home Loan Mortgage Corporation (FHLMC) and the Federal Home Loan Bank (FHLB), which are U.S. government-sponsored enterprises. Investment securities that are classified as restricted equity securities primarily consist of Federal Home Loan Bank stock and the Company’s interest in statutory trusts. These securities are reported at cost in other assets in the amount of $4.7 million and $4.0 million as of December 31, 2014 and 2013, respectively. Debt securities with carrying values aggregating approximately $145.5 million and $145.8 million at December 31, 2014 and December 31, 2013, respectively, were pledged to secure public funds, securities sold under agreements to repurchase, and for other purposes as required or permitted by law. The amortized cost and fair value of debt securities classified as available-for-sale at December 31, 2014, by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers have the right to call or prepay obligations with or without prepayment penalties. 52 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (in thousands) Due in one year or less Due after one year through five years Due after five years through ten years Due after ten years Total Asset-backed securities Total available for sale securities Amortized cost Fair value $ 12,322 $ 56,138 21,409 2,058 91,927 12,421 56,327 21,767 2,021 92,536 106,726 106,462 $ 198,653 $ 198,998 Gross unrealized losses on debt securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at December 31, 2014 and December 31, 2013 were as follows: (in thousands) At December 31, 2014 Government sponsored enterprises Asset-backed securities Obligations of states and political subdivisions Total (in thousands) At December 31, 2013 Government sponsored enterprises Asset-backed securities Obligations of states and political subdivisions Total Less than 12 months Fair Value Unrealized Losses 12 months or more Fair Value Unrealized Losses Total Fair Value Total Unrealized Losses $ $ $ $ 2,983 10,314 3,667 16,964 25,771 76,048 6,907 108,726 $ $ $ $ (4) (50) (15) (69) $ 17,862 45,445 1,942 $ 65,249 (767) (2,940) (159) (3,866) $ $ 0 5,941 450 6,391 $ $ $ $ (139) (1,069) (56) (1,264) 0 (251) (53) (304) $ $ $ $ 20,845 55,759 5,609 82,213 25,771 81,989 7,357 115,117 $ $ $ $ (143) (1,119) (71) (1,333) (767) (3,191) (212) (4,170) The total available for sale portfolio consisted of approximately 300 securities at December 31, 2014. The portfolio included 74 securities having an aggregate fair value of $82.2 million that were in a loss position at December 31, 2014. Securities identified as temporarily impaired which had been in a loss position for 12 months or longer totaled $65.2 million at fair value. The $1.3 million aggregate unrealized loss included in accumulated other comprehensive income at December 31, 2014 was caused by interest rate fluctuations. The total available for sale portfolio consisted of approximately 348 securities at December 31, 2013. The portfolio included 96 securities having an aggregate fair value of $115.1 million that were in a loss position at December 31, 2013. Securities identified as temporarily impaired which had been in a loss position for 12 months or longer totaled $6.4 million at fair value. The $4.2 million aggregate unrealized loss included in accumulated other comprehensive income at December 31, 2013 was caused by interest rate fluctuations. Because the decline in fair value is attributable to changes in interest rates and not credit quality these investments were not considered other-than-temporarily impaired at December 31, 2014 and 2013, respectively. 53 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 The table presents the components of investment securities gains and losses, which have been recognized in earnings: (in thousands) Gains realized on sales Losses realized on sales Other-than-temporary impairment recognized Investment securities gains (5) Premises and Equipment 2014 2013 2012 86 $ 786 $ (66) 0 20 (8) 0 $ 778 $ 26 0 0 26 $ $ A summary of premises and equipment at December 31, 2014 and 2013 is as follows: (in thousands) Land and land improvements Buildings and improvements Furniture and equipment Construction in progress Total Less accumulated depreciation Premises and equipment, net 2014 2013 $ $ 10,152 35,504 12,016 523 58,195 20,697 $ 37,498 $ 10,073 33,730 11,627 2,402 57,832 19,753 38,079 Depreciation expense for the years ended December 31, 2014, 2013, and 2012 was as follows: (in thousands) Depreciation expense (6) Intangible Assets Core Deposit Intangible Asset 2014 2013 2012 $ 1,758 $ 1,605 $ 1,858 Core deposit intangible assets in the amount of $4.8 million were fully amortized as of June 30, 2013. Amortization expense was $0, $135,000 and $408,000 for the years ended December 31, 2014, 2013 and 2012, respectively. Changes in the net carrying amount of core deposit intangible assets for the years ended December 31, 2014, 2013, and 2012 is as follows: (in thousands) Balance at beginning of year Additions Amortization Balance at end of year Mortgage Servicing Rights 2014 2013 2012 $ $ 0 0 0 0 $ $ 135 $ 0 (135) 0 $ 543 0 (408) 135 On January 1, 2012, the Company opted to measure mortgage servicing rights at fair value as permitted by Accounting Standards Codification (ASC) Topic 860-50, Accounting for Servicing Financial Assets. The election of this option resulted in the recognition of a cumulative effect of change in accounting 54 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 principle of $459,890, which was recorded as an increase to beginning retained earnings. As such, effective January 1, 2012, changes in the fair value of mortgage servicing rights have been recognized in earnings in non-interest income in the period in which the change occurred. At December 31, 2014 and 2013, respectively, the Company serviced mortgage loans for others totaling $313.9 million and $322.5 million, respectively. Mortgage loan servicing fees, reported as non-interest income, earned on loans sold were $895,000, $901,000, and $878,000, for the years ended December 31, 2014, 2013, and 2012, respectively. The table below presents changes in mortgage servicing rights (MSRs) for the years ended December 31, 2014, 2013, and 2012. (in thousands) Balance at beginning of year Re-measurement to fair value upon election to measure servicing rights at fair value Originated mortgage servicing rights Changes in fair value: Due to change in model inputs and assumptions (1) Other changes in fair value (2) Amortization Balance at end of year 2014 2013 2012 $ 3,036 $ 2,549 $ 2,308 0 302 66 (642) 0 0 512 723 (748) 0 742 830 241 (1,572) 0 $ 2,762 $ 3,036 $ 2,549 (1) The change in fair value resulting from changes in valuation inputs or assumptions used in the valuation model reflects the change in discount rates and prepayment speed assumptions primarily due to changes in interest rates. (2) Other changes in fair value reflect changes due to customer payments and passage of time. The year ended December 31, 2012 includes a one time adjustment of a $538,000 correction of an immaterial prior period error due to changing from the straight-line amortization method to an accelerated amortization method of accounting for amortizing MSRs in prior years. The following key data and assumptions were used in estimating the fair value of the Company’s mortgage servicing rights as of the years ended December 31, 2014 and 2013: Weighted-Average Constant Prepayment Rate Weighted-Average Note Rate Weighted-Average Discount Rate Weighted-Average Expected Life (in years) 2014 10.54% 3.99% 9.21% 5.70 2013 9.48% 4.01% 9.06% 6.10 55 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (7) Deposits The scheduled maturities of total time deposits as of the years ended December 31, 2014 and 2013 were as follows: (in thousands) Due within: One year Two years Three years Four years Five years Thereafter Total 2014 2013 $ 204,638 $ 231,644 58,177 33,551 16,760 5,282 1,347 58,844 30,767 12,662 16,087 0 $ 319,755 $ 350,004 At December 31, 2014 and 2013, the Company had certificates and other time deposits in denominations of $100,000 or more with maturities as follows: (in thousands) Due within: Three months or less Over three months through six months Over six months through twelve months Over twelve months Total 2014 2013 $ $ 33,488 29,381 35,308 36,768 46,306 18,398 42,624 38,629 $ 134,945 $ 145,957 The Federal Reserve Bank required the Bank to maintain cash or balances of $1.6 million and $1.3 million at December 31, 2014 and 2013, respectively, to satisfy reserve requirements. Average compensating balances held at correspondent banks were $408,000 and $315,000 at December 31, 2014 and 2013, respectively. The Bank maintains such compensating balances with correspondent banks to offset charges for services rendered by those banks. 56 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (8) Borrowings Federal Funds Purchased and Securities Sold under Agreements to Repurchase (Repurchase Agreements) Information relating to federal funds purchased and repurchase agreements is as follows: (in thousands) 2014 Year End Weighted Rate Average Weighted Rate Average Balance Outstanding Maximum Outstanding at any Month End Balance at December 31, Federal funds purchased Short-term repurchase agreements 0.45% 0.12 0.38% 0.10 Total 2013 Federal funds purchased Short-term repurchase agreements 0.40% 0.13 0.41% 0.11 Total $ 404 19,819 $20,223 $ 635 19,913 $20,548 $ 0 22,849 $22,849 $13,503 25,007 $38,510 $ 0 17,970 $17,970 $13,503 17,581 $31,084 The securities underlying the agreements to repurchase are under the control of the Bank. All securities sold under agreements to repurchase are secured by a portion of the Bank’s investment portfolio. Under agreements with unaffiliated banks, the Bank may borrow federal funds up to $40.0 million on an unsecured basis and $7.8 million on a secured basis at December 31, 2014. Subordinated Notes and Other Borrowings Other borrowings of the Company consisted of the following: (in thousands) FHLB advances Total Bank Subordinated notes Total Company 2014 2013 Borrower The Bank The Company Maturity Date Year End Balance 2015 2016 2017 2018 2019-20 2034 2035 $ $ $ $ 8,000 8,000 5,000 20,000 2,000 43,000 25,774 23,712 49,486 Year End Weighted Rate 0.30% $ 0.67% 1.07% 2.00% 1.97% $ 2.94% $ 2.07% $ Year End Balance 0 3,000 3,000 18,000 0 24,000 25,774 23,712 49,486 Year End Weighted Rate na% 0.64% 0.91% 2.00% na% 2.94% 2.07% The Bank is a member of the Federal Home Loan Bank of Des Moines (FHLB) and has access to term financing from the FHLB. These borrowings are secured under a blanket agreement which assigns all investment in FHLB stock, as well as qualifying first mortgage loans as collateral to secure amounts borrowed by the Bank. The outstanding balance of $43.0 million includes $10.0 million, which the FHLB may call for early payment within the next year. Based upon the collateral pledged to the FHLB at December 31, 2014, the Bank could borrow up to an additional $230.6 million under the agreement. On March 17, 2005, Exchange Statutory Trust II, a business trust and subsidiary of the Company, issued $23.0 million of 30-year floating rate Trust Preferred Securities (TPS) to a TPS Pool. The floating rate is equal to a three-month LIBOR rate plus 1.83% and reprices quarterly (2.07% at December 31, 2014). The TPS can be prepaid without penalty at any time after five years from the issuance date. 57 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 The TPS represent preferred interests in the trust. The Company invested approximately $712,000 in common interests in the trust and the purchaser in the private placement purchased $23.0 million in preferred interests. The proceeds were used by the trust to purchase from the Company its 30-year deeply subordinated debentures whose terms mirror those stated above for the TPS. The debentures are guaranteed by the Company pursuant to a subordinated guarantee. Distributions on the TPS are payable quarterly on March 17, June 17, September 17, and December 17 of each year that the TPS are outstanding. The trustee for the TPS holders is U.S. Bank, N.A. The trustee does not have the power to take enforcement action in the event of a default under the TPS for five years from the date of default. In the event of default, however, the Company would be precluded from paying dividends until the default is cured. On March 17, 2004, Exchange Statutory Trust I, a business trust and subsidiary of the Company issued $25.0 million of floating rate TPS to a TPS Pool. The floating rate is equal to the three-month LIBOR rate plus 2.70% and reprices quarterly (2.94% at December 31, 2014). The TPS are fully, irrevocably, and unconditionally guaranteed on a subordinated basis by the Company. The proceeds of the TPS were invested in junior subordinated debentures of the Company. Distributions on the TPS are payable quarterly on March 17, June 17, September 17, and December 17 of each year that the TPS are outstanding. The TPS mature on March 17, 2034. That maturity date may be shortened if certain conditions are met. The Exchange Statutory Trusts are not consolidated in the Company’s financial statements. Accordingly, the Company does not report the securities issued by the Exchange Statutory Trusts as liabilities, and instead reports the subordinated notes issued by the Company and held by the Exchange Statutory Trusts as liabilities. The amount of the subordinated notes as of December 31, 2014 and 2013 was $49.5 million, respectively. The Company has recorded the investments in the common securities issued by the Exchange Statutory Trusts aggregating $1.5 million, and the corresponding obligations under the subordinated notes, as well as the interest income and interest expense on such investments and obligations in its consolidated financial statements. (9) Income Taxes The composition of income tax expense for the years ended December 31, 2014, 2013, and 2012 was as follows: (in thousands) Current: Federal State Total current Deferred: Federal State Total deferred Total income tax expense 2014 2013 2012 $ $ 1,105 137 1,242 2,353 447 2,800 4,042 $ $ 584 71 655 1,485 282 1,767 2,422 $ $ 651 156 807 (197) (64) (261) 546 58 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Applicable income tax expense for financial reporting purposes differs from the amount computed by applying the statutory federal income tax rate for the reasons noted in the table for the years ended December 31, 2014, 2013, and 2012 are as follows: (in thousands) 2014 2013 2011 Amount % Amount % Amount % Income before provision for income tax expense Tax at statutory federal income tax rate $ 11,696 $ 3,977 $ 7,396 $ 3,368 34.00% $ 2,515 34.00% $ 1,145 Tax-exempt income State income tax, net of federal tax benefit Release of prior year over accrual Other, net (348) 385 0 28 (2.98) 3.30 0.00 0.24 (353) 233 0 27 (4.77) 3.15 0.00 0.37 (380) 61 (371) 91 34.00% (11.27) 1.81 (11.01) 2.70 Provision for income tax expense $ 4,042 34.56% $ 2,422 32.75% $ 546 16.23% The components of deferred tax assets and deferred tax liabilities at December 31, 2014 and 2013 are as follows: (in thousands) Deferred tax assets: Allowance for loan losses Impairment of other real estate owned Goodwill Available-for-sale securities Nonaccrual loan interest Core deposit intangible Pension Deferred taxes on pension Deferred compensation Other Total deferred tax assets Deferred tax liabilities: Available-for-sale securities Premises and equipment Mortgage servicing rights Deferred taxes on pension Assets held for sale FHLB stock dividend Other Total deferred tax liabilities Net deferred tax assets 59 2014 2013 $ $ $ $ 3,458 1,233 1,786 0 1,069 689 985 998 130 250 10,598 131 1,160 1,022 0 114 0 53 2,480 8,118 $ $ $ 5,213 1,771 2,134 914 1,015 822 896 0 44 322 13,131 0 988 1,114 328 112 100 72 2,714 $ 10,417 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based upon the level of historical taxable income and projections for future taxable income over the periods in which the deferred tax assets are deductible, management believes it is more likely than not the Company will realize the benefits of these temporary differences at December 31, 2014 and, therefore, did not establish a valuation reserve. The Company follows ASC Topic 740, Income Taxes, which addresses the accounting for uncertain tax positions. As of December 31, 2014, 2013, and 2012, respectively, the Company did not have any uncertain tax provisions. (10) Stockholders’ Equity Accumulated Other Comprehensive (Loss) Income The following details the change in the components of the Company’s accumulated other comprehensive (loss) income for the years ended December 31, 2013 and 2014, respectively: (in thousands) Balance, December 31, 2012 Other comprehensive (loss) income, before reclassifications Amounts reclassified from accumulated other comprehensive income Current period other comprehensive (loss) income, before tax Income tax benefit (expense) Current period other comprehensive (loss) income, net of tax Unrealized Loss on Securities (1) Unrecognized Net Pension and Postretirement Costs (2) Accumulated Other Comprehensive (Loss) Income $ 3,266 $ (1,441) $ (6,980) (778) (7,758) 3,001 (4,757) 3,378 110 3,488 (1,325) 2,163 1,825 (3,602) (668) (4,270) 1,676 (2,594) (769) (798) 59 (739) 280 (459) Balance, December 31, 2013 $ (1,491) $ 722 $ Other comprehensive (loss) income, before reclassifications Amounts reclassified from accumulated other comprehensive income Current period other comprehensive (loss) income, before tax Income tax benefit (expense) Current period other comprehensive (loss) income, net of tax 2,770 (20) 2,750 (1,045) 1,705 (3,568) 79 (3,489) 1,325 (2,164) Balance, December 31, 2014 $ 214 $ (1,442) $ (1,228) (1) The pre-tax amounts reclassified from accumulated other comprehensive (loss) income are included in gain on sale of investment securities in the consolidated statements of income. (2) The pre-tax amounts reclassified from accumulated other comprehensive income are included in the computation of net periodic pension cost. See Note 11. 60 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (11) Employee Benefit Plans Employee benefits charged to operating expenses are summarized in the table below for the years ended December 31, as indicated. (in thousands) Payroll taxes Medical plans 401(k) match Pension plan Profit-sharing Other Total employee benefits 2014 2013 2012 $ $ 1,081 1,974 310 960 201 122 $ 1,106 1,915 309 1,173 118 219 $ 4,648 $ 4,840 $ 1,127 1,772 298 1,224 58 317 4,796 The Company’s profit-sharing plan includes a matching 401(k) portion, in which the Company matches the first 3% of eligible employee contributions. The Company made annual contributions in an amount up to 6% of income before income taxes and before contributions to the profit-sharing and pension plans for all participants, limited to the maximum amount deductible for federal income tax purposes, for each of the periods shown. In addition, employees were able to make additional tax-deferred contributions. Pension The Company provides a noncontributory defined benefit pension plan for all full-time employees. An employer is required to recognize the funded status of a defined benefit postretirement plan as an asset or liability in its balance sheet and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. Under the Company’s funding policy for the defined benefit pension plan, contributions are made to a trust as necessary to provide for current service and for any unfunded accrued actuarial liabilities over a reasonable period. To the extent that these requirements are fully covered by assets in the trust, a contribution might not be made in a particular year. The Company has not made any contributions to the defined benefit plan for the current plan year. There is no minimum required contribution for the 2015 plan year. Obligations and Funded Status at December 31, (in thousands) Change in projected benefit obligation: Balance, January 1 Service cost Interest cost Actuarial gain Benefits paid Balance, December 31 Change in plan assets: Fair value, January 1 Actual return on plan assets Employer contribution Expenses paid Benefits paid Fair value, December 31 Funded status at end of year Accumulated benefit obligation 61 2014 2013 $ $ $ $ $ $ 14,852 981 732 3,813 (401) 19,977 $ $ $ 13,532 1,118 725 (41) (401) $ 14,933 (5,044) $ $ 16,595 15,342 1,174 646 (1,991) (319) 14,852 11,707 2,220 0 (76) (319) 13,532 (1,320) 12,298 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Components of Net Pension Cost and Other Amounts Recognized in Accumulated Other Comprehensive Income The following items are components of net pension cost for the years ended December 31, as indicated: (in thousands) Service cost—benefits earned during the year Interest costs on projected benefit obligations Expected return on plan assets Expected administrative expenses Amortization of prior service cost Amortization of unrecognized net loss Net periodic pension expense 2014 2013 2012 981 732 (872) 40 79 0 960 $ $ 1,174 646 (797) 40 79 31 1,173 $ $ 1,168 667 (776) 40 79 46 1,224 $ $ Amounts not yet reflected in net periodic benefit cost and included in accumulated other including amounts comprehensive (loss) income at December 31, 2014 and 2013 are shown below, recognized in other comprehensive income during the periods. All amounts are shown on a pre-tax basis. (in thousands) Prior service costs Net accumulated actuarial net (loss) gain Accumulated other comprehensive (loss) gain Net periodic benefit cost in excess of cumulative employer contributions Net amount recognized at December 31, balance sheet Net (loss) gain arising during period Prior service cost amortization Amortization of net actuarial loss Total recognized in other comprehensive (loss) income Total recognized in net periodic pension cost and other comprehensive (loss) income 2014 2013 (443) $ (2,008) (2,451) (2,593) (5,044) $ (3,568) $ 79 0 (3,489) $ (522) 1,560 1,038 (2,358) (1,320) 3,378 79 31 3,488 4,449 $ (2,315) $ $ $ $ $ The estimated prior service cost for the defined benefit pension plan that will be amortized from accumulated other comprehensive income into net periodic cost in 2014 is $79,000. During 2014, there is no estimated amount of actuarial loss subject to amortization into net periodic pension cost. Assumptions utilized to determine benefit obligations as of December 31, 2014, 2013 and 2012 and to determine pension expense for the years then ended are as follows: Determination of benefit obligation at year end: Discount rate Annual rate of compensation increase Determination of pension expense for year ended: Discount rate for the service cost Annual rate of compensation increase Expected long-term rate of return on plan assets 2014 2013 2012 4.25% 3.78% 5.00% 3.73% 7.00% 5.00% 3.73% 4.25% 3.61% 7.00% 4.25% 3.61% 4.75% 4.50% 7.00% The assumed overall expected long-term rate of return on pension plan assets used in calculating 2014 pension expense was 7.0%. Determination of the plan’s rate of return is based upon historical returns for equities and fixed income indexes. During the past five years, the Company’s plan assets have experienced 62 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 the following annual returns: 8.3% in 2014, 19.1% in 2013, 11.4% in 2012, 0.1% in 2011, and 12.4% in 2010. The rate used in plan calculations may be adjusted by management for current trends in the economic environment. With a traditional investment mix of over half of the plan’s investments in equities, the actual return for any one plan year may fluctuate significantly with changes in the stock market. Due to a decrease in discount rates used in the actuarial calculation of plan income, the Company expects to incur $1.4 million of expense in 2015 compared to $960,000 in 2014. Plan Assets The investment policy of the pension plan is designed for growth in value while minimizing risk to the overall portfolio. The Company diversifies the assets through investments in domestic and international fixed income securities and domestic and international equity securities. The assets are readily marketable and can be sold to fund benefit payment obligations as they become payable. The Company’s long-term investment target mix for the plan is 70% equity securities and 30% fixed income. The Company regularly reviews its policies on the investment mix and may make changes depending on economic conditions and perceived investment mix. The fair value of the Company’s pension plan assets at December 31, 2014 and 2013 by asset category were as follows: (in thousands) December 31, 2014 Cash equivalents Equity securities: U.S. large-cap (a) U.S. mid-cap (b) U.S. small-cap (c) International (d) Real estate (e) Commodities (f) Fixed income securities: U.S. gov’t agency obligations (g) Total December 31, 2013 Cash equivalents Equity securities: U.S. large-cap (a) U.S. mid-cap (b) U.S. small-cap (c) International (d) Real estate (e) Commodities (f) Fixed income securities: U.S. gov’t agency obligations (g) Corporate investment grade (g) Total Fair Value Measurements Quoted Prices in Active Markets for Identical Assets (Level 1) Fair Value Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) $ 1,937 $ 1,937 $ 7,252 921 1,131 1,895 486 264 1,047 14,933 675 6,506 820 1,151 2,016 387 319 $ $ 1,450 209 13,533 $ $ $ $ 7,252 921 1,131 1,895 486 264 0 13,886 675 6,506 820 1,151 2,016 387 319 0 0 11,874 $ $ $ 0 0 0 0 0 0 0 1,047 1,047 0 0 0 0 0 0 0 1,450 209 1,659 $ $ $ $ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (a) This category is comprised of low-cost equity index funds not actively managed that track the S&P 500. 63 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (b) This category is comprised of low-cost equity index funds not actively managed that track the MSCI U.S. mid-cap 450. (c) This category is comprised of actively managed mutual funds. (d) At December 31, 2014 and 2013, 31% and 32%, respectively, of this category is comprised of low-cost equity index funds not actively managed that track the MSCI EAFE. (e) This category is comprised of low-cost real estate index exchange traded funds. (f) This category is comprised of exchange traded funds investing in agricultural and energy commodities. (g) This category is comprised of individual bonds. The following future benefit payments are expected to be paid: Year (in thousands) 2015 2016 2017 2018 2019 2020 to 2024 Pension benefits $ 514 539 598 626 648 4,784 (12) Stock Compensation The Company’s stock option plan provides for the grant of options to purchase up to 569,392 shares of the Company’s common stock to officers and other key employees of the Company and its subsidiaries. The following table summarizes the Company’s stock option activity: Outstanding, beginning of year Granted Exercised Forfeited or expired Number of shares December 31 2013 232,947 0 0 (106,661) 2014 126,286 0 0 (29,805) 2012 297,962 0 0 (65,015) Outstanding, end of year 96,481 126,286 232,947 Exercisable, end of year 85,160 111,188 213,878 Weighted average exercise price December 31 2013 2014 23.21 0.00 0.00 25.75 22.42 22.82 $ $ $ 22.82 0.00 0.00 22.37 23.21 23.49 $ $ $ $ $ $ 2012 21.61 0.00 0.00 17.26 22.82 22.90 Options have been adjusted to reflect a 4% stock dividend paid on July 1, 2014. Total stock-based compensation expense for the years ended December 31, 2014, 2013, and 2012 was $20,000, $19,000, and $29,000, respectively. As of December 31, 2014, the total unrecognized compensation expense related to non-vested stock awards was $31,000 and the related weighted average period over which it is expected to be recognized is approximately 1.3 years. Options outstanding at December 31, 2014 had a weighted average remaining contractual life of approximately 1.9 years and no intrinsic value. Options outstanding at December 31, 2013 had a weighted average remaining contractual life of approximately 2.5 years and no intrinsic value. No stock options were granted during the years presented above. Options exercisable at December 31, 2014 had a weighted average remaining contractual life of approximately 1.7 years and no intrinsic value. Options exercisable at December 31, 2013 had a weighted 64 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 average remaining contractual life of approximately 2.3 years and no intrinsic value. No stock options were exercised during the years presented above. (13) Earnings per Share Basic earnings per share is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding during the year. Diluted earnings per share gives effect to all dilutive potential common shares that were outstanding during the year. The calculations of basic and diluted earnings per share are as follows for the years indicated: Basic earnings per common share: Net income Less: Preferred stock dividends and accretion of discount Net income available to common shareholders Basic earnings per share Diluted earnings per common share: Net income Less: Preferred stock dividends and accretion of discount Net income available to common shareholders Average shares outstanding Effect of dilutive stock options $ $ $ $ $ 2014 2013 2012 7,654 $ 4,974 $ 2,822 0 7,654 1.46 $ $ 615 4,359 0.83 $ $ 1,784 1,038 0.20 7,654 $ 4,974 $ 2,822 0 615 7,654 $ 4,359 $ 5,233,986 0 5,233,986 0 1,784 1,038 5,233,986 0 5,233,986 Average shares outstanding including dilutive stock options 5,233,986 5,233,986 Diluted earnings per share $ 1.46 $ 0.83 $ 0.20 Under the treasury stock method, outstanding stock options are dilutive when the average market price of the Company’s common stock, when combined with the effect of any unamortized compensation expense, exceeds the option price during the period, except when the Company has a loss from continuing operations available to common shareholders. In addition, proceeds from the assumed exercise of dilutive options along with the related tax benefit are assumed to be used to repurchase common shares at the average market price of such stock during the period. The following options to purchase shares during the years ended December 31, 2014, 2013 and 2012 were not included in the respective computations of diluted earnings per share because the exercise price of the option, when combined with the effect of the unamortized compensation expense, was greater than the average market price of the common shares and were considered anti-dilutive. Anti-dilutive shares - option shares Anti-dilutive shares - warrant shares Total anti-dilutive shares 2014 96,481 0 2013 126,286 0 96,481 126,286 2012 232,947 310,563 543,510 65 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (14) Capital Requirements The Company and the Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification of the Company and the Bank are subject to qualitative judgments by the regulators about components, risk-weightings, and other factors. Quantitative measures established by regulations to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the following table) of total and Tier I capital to risk-weighted assets, and of Tier I capital to adjusted-average assets. Management believes, as of December 31, 2014 and 2013, the Company and the Bank met all capital adequacy requirements. As of December 31, 2014, the most recent notification from the regulatory authorities categorized the bank as well-capitalized under the regulatory framework for prompt corrective action. To be categorized as well-capitalized, the Bank must maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios as set forth in the table. There are no conditions or events since the notification that management believes have changed the Bank’s categories. (in thousands) December 31, 2014 Total capital (to risk-weighted assets): Company Bank Tier I capital (to risk-weighted assets): Company Bank Tier I capital (to adjusted average assets): Company Bank (in thousands) December 31, 2013 Total capital (to risk-weighted assets): Company Bank Tier I capital (to risk-weighted assets): Company Bank Tier I capital (to adjusted average assets): Company Bank (15) Fair Value Measurements Actual Amount Ratio Minimum Capital Requirements Ratio Amount Well-Capitalized Capital Requirements Ratio Amount $ 138,619 128,311 15.78% $ 70,282 69,430 14.78 8.00% 8.00 N.A. $ 86,788 N.A.% 10.00 $ 108,785 119,212 12.38% $ 35,141 34,715 13.74 4.00% 4.00 N.A. $ 52,788 $ 108,785 119,212 9.42% $ 34,648 34,338 10.42 3.00% $ N.A. 57,230 3.00 N.A.% 6.00 N.A.% 5.00 $ 133,638 122,959 15.33% $ 69,729 68,842 14.29 8.00% 8.00 N.A. $ 86,052 N.A.% 10.00 $ $ 99,398 112,166 11.40% $ 34,864 34,421 13.03 4.00% 4.00 N.A. $ 51,631 99,398 112,166 8.79% $ 33,876 33,517 10.04 3.00% $ N.A. 55,862 3.00 N.A.% 6.00 N.A.% 5.00 The Company uses fair value measurements to record fair value adjustments to certain financial and nonfinancial assets and liabilities. The FASB ASC Topic 820, Fair Value Measurements and Disclosures, defines fair value, establishes a framework for the measurement of fair value, and enhances disclosures about fair value measurements. The standard applies whenever other standards require (permit) assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances. In 66 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 this standard, FASB clarified the principle that fair value should be based on the assumptions market participants would use when pricing the asset or liability. In support of this principle, the standard establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. As of December 31, 2014 and 2013, respectively, there were no transfers into or out of Levels 1-3. The fair value hierarchy is as follows: Level 1 – Inputs are unadjusted quoted prices for identical assets or liabilities in active markets. Level 2 – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets and liabilities in active markets, such as interest rates and yield curves that are observable at commonly quoted intervals. Level 3 – Inputs are unobservable inputs for the asset or liability and significant to the fair value. These may be internally developed using the Company’s best information and assumptions that a market participant would consider. ASC Topic 820 also provides guidance on determining fair value when the volume and level of activity for the asset or liability have significantly decreased and on identifying circumstances when a transaction may not be considered orderly. The Company is required to disclose assets and liabilities measured at fair value on a recurring basis separate from those measured at fair value on a nonrecurring basis. Nonfinancial assets measured at fair value on a nonrecurring basis would include foreclosed real estate, long-lived assets, and core deposit intangible assets, which are reviewed when circumstances or other events indicate that impairment may have occurred. Valuation methods for instruments measured at fair value on a recurring basis Following is a description of the Company’s valuation methodologies used for assets and liabilities recorded at fair value on a recurring basis: Available-for-sale securities The fair value measurements of the Company’s investment securities are determined by a third party pricing service which considers observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. The fair value measurements are subject to independent verification to another pricing source by management each quarter for reasonableness. Securities classified as available-for-sale are reported at fair value utilizing Level 2 inputs. Mortgage servicing rights The fair value of mortgage servicing rights is based on the discounted value of estimated future cash flows utilizing contractual cash flows, servicing rate, constant prepayment rate, servicing cost, and discount rate factors. Accordingly, the fair value is estimated based on a valuation model that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, market discount rates, cost to service, float earnings rates, and other ancillary income, including late fees. The valuation models estimate the present value of estimated future net servicing income. The Company classifies its servicing rights as Level 3. 67 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (in thousands) December 31, 2014 Assets: Government sponsored enterprises Asset-backed securities Obligations of states and political subdivisions Mortgage servicing rights Total December 31, 2013 Assets: U.S. treasury Government sponsored enterprises Asset-backed securities Obligations of states and political subdivisions Mortgage servicing rights Total Fair Value Measurements Quoted Prices in Active Markets for Identical Assets (Level 1) $ $ $ $ 0 0 0 0 0 1,003 0 0 0 0 1,003 Fair Value $ $ $ $ 57,099 106,462 35,437 2,762 201,760 1,003 60,616 110,373 33,993 3,036 209,021 Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) 57,099 106,462 35,437 0 198,998 0 60,616 110,373 33,993 0 204,982 $ $ $ $ $ $ $ 0 0 0 2,762 2,762 0 0 0 0 3,036 3,036 The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows: (in thousands) Balance at December 31, 2012 Total gains or losses (realized/unrealized): Included in earnings Included in other comprehensive income Purchases Sales Issues Settlements Balance at December 31, 2013 Total gains or losses (realized/unrealized): Included in earnings Included in other comprehensive income Purchases Sales Issues Settlements Balance at December 31, 2014 68 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Mortgage Servicing Rights 2,549 $ (25) 0 0 0 512 0 3,036 (576) 0 0 0 302 0 2,762 $ $ HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Total gains for the years ended included in earnings attributable to the change in unrealized gains or losses related to assets still held were $66,000 and $723,000 at December 31, 2014 and 2013, respectively. Quantitative Information about Level 3 Fair Value Measurements Valuation Technique Unobservable Inputs Input Value Mortgage servicing rights Discounted cash flows Weighted average constant prepayment rate Weighted average discount rate Weighted average expected life (in years) 2014 10.54% 2013 9.48% 9.21% 9.06% 5.70 6.10 Valuation methods for instruments measured at fair value on a nonrecurring basis Following is a description of the Company’s valuation methodologies used for assets and liabilities recorded at fair value on a nonrecurring basis: Impaired Loans The Company does not record loans at fair value on a recurring basis other than loans that are considered impaired. The net carrying value of impaired loans is generally based on fair values of the underlying collateral obtained through independent appraisals or internal evaluations, or by discounting the total expected future cash flows. Once the fair value of the collateral has been determined and any impairment amount calculated, a specific reserve allocation is made. Because many of these inputs are not observable, the measurements are classified as Level 3. As of December 31, 2014, the Company identified $7.4 million in impaired loans that had specific allowances for losses aggregating $1.7 million. Related to these loans, there was $5.4 million in charge-offs recorded during the year ended December 31, 2014. As of December 31, 2013, the Company identified $16.3 million in impaired loans that had specific allowances for losses aggregating $4.8 million. Related to these loans, there was $3.2 million in charge-offs recorded during the year ended December 31, 2013. Other Real Estate Owned and Repossessed Assets Other real estate owned and repossessed assets consisted of loan collateral that has been repossessed through foreclosure. This collateral comprises of commercial and residential real estate and other non-real estate property, including autos, manufactured homes, and construction equipment. Other real estate owned assets are recorded as held for sale initially at the lower of the loan balance or fair value of the collateral less estimated selling costs. The Company relies on external appraisals and assessment of property values by internal staff. In the case of non-real estate collateral, reliance is placed on a variety of sources, including external estimates of value and judgment based on experience and expertise of internal specialists. Subsequent to foreclosure, valuations are updated periodically, and the assets may be written down to reflect a new cost basis. Because many of these inputs are not observable, the measurements are classified as Level 3. 69 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (in thousands) December 31, 2014 Assets: Impaired loans: Commercial, financial, & agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Consumer Total Other real estate owned and repossessed assets December 31, 2013 Assets: Impaired loans: Commercial, financial, & agricultural Real estate construction - residential Real estate construction - commercial Real estate mortgage - residential Real estate mortgage - commercial Consumer Total Other real estate owned and repossessed assets Total Fair Value $ $ 1,386 0 0 3,322 809 172 5,689 $ 11,885 $ 827 1,768 210 3,022 5,616 27 $ 11,470 $ 14,867 Fair Value Measurements Using Quoted Prices in Active Markets for Identical Assets (Level 1) Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Total Gains (Losses)* $ $ $ $ $ $ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $ $ $ $ $ $ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $ $ $ $ $ $ 1,386 0 0 3,322 809 172 5,689 11,885 827 1,768 210 3,022 5,616 27 11,470 14,867 $ $ $ $ $ $ (1,105) (350) (491) (332) (2,937) (148) (5,363) (1,870) (735) (119) (498) (376) (1,457) 0 (3,185) (5,395) * Total gains (losses) reported for other real estate owned and repossessed assets includes charge-offs, valuation write-downs, and net losses taken during the periods reported. (16) Fair Value of Financial Instruments The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate such value: Loans The fair values of loans are estimated by discounting the expected future cash flows using the current rates at which similar loans could be made to borrowers with similar credit ratings and for the same remaining maturities. The net carrying amount of impaired loans is generally based on the fair values of collateral obtained through independent appraisals or internal evaluations, or by discounting the total expected future cash flows. This method of estimating fair value does not incorporate the exit-price concept of fair value prescribed by ASC Topic 820. Investment Securities A detailed description of the fair value measurement of the debt instruments in the available-for-sale sections of the investment security portfolio is provided in the Fair Value Measurement section above. A schedule of investment securities by category and maturity is provided in the notes on Investment Securities. 70 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Federal Home Loan Bank (FHLB) Stock Ownership of equity securities of FHLB is restricted and there is no established market for their resale. The carrying amount is a reasonable estimate of fair value. Federal Funds Sold, Cash, and Due from Banks The carrying amounts of short-term federal funds sold and securities purchased under agreements to resell, interest earning deposits with banks, and cash and due from banks approximate fair value. Federal funds sold and securities purchased under agreements to resell classified as short-term generally mature in 90 days or less. Mortgage Servicing Rights The fair value of mortgage servicing rights is based on the discounted value of estimated future cash flows utilizing contractual cash flows, servicing rate, constant prepayment rate, servicing cost, and discount rate factors. Accordingly, the fair value is estimated based on a valuation model that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, market discount rates, cost to service, float earnings rates, and other ancillary income, including late fees. Cash Surrender Value – Life Insurance The fair value of Bank owned life insurance (BOLI) approximates the carrying amount. Upon liquidation of these investments, the Company would receive the cash surrender value which equals the carrying amount. Accrued Interest Receivable and Payable For accrued interest receivable and payable, the carrying amount is a reasonable estimate of fair value because of the short maturity for these financial instruments. Deposits The fair value of deposits with no stated maturity, such as noninterest-bearing demand, NOW accounts, savings, and money market, is equal to the amount payable on demand. The fair value of time deposits is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities. Securities Sold under Agreements to Repurchase and Interest-bearing Demand Notes to U.S. Treasury For securities sold under agreements to repurchase and interest-bearing demand notes to U.S. Treasury, the carrying amount is a reasonable estimate of fair value, as such instruments reprice in a short time period. Subordinated Notes and Other Borrowings The fair value of subordinated notes and other borrowings is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for other borrowed money of similar remaining maturities. 71 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 A summary of the carrying amounts and fair values of the Company’s financial instruments at December 31, 2014 and 2013 is as follows: (in thousands) Assets: Cash and due from banks Federal funds sold and overnight interest-bearing deposits Investment in available-for-sale securities Loans, net Investment in FHLB stock Mortgage servicing rights Cash surrender value - life insurance Accrued interest receivable Liabilities: Deposits: Non-interest bearing demand Savings, interest checking and money market Time deposits Federal funds purchased and securities sold under agreements to repurchase Subordinated notes Federal Home Loan Bank advances Accrued interest payable (in thousands) Assets: Cash and due from banks Federal funds sold and overnight interest-bearing deposits Investment in available-for-sale securities Loans, net Investment in FHLB stock Mortgage servicing rights Cash surrender value - life insurance Accrued interest receivable December 31, 2014 Fair Value Measurements Quoted Prices in Active Markets for Identical Assets (Level 1) Other Observable Inputs (Level 2) Net Significant Unobservable Inputs (Level 3) December 31, 2014 Fair value Carrying amount $ $ 22,364 20,445 198,998 852,114 3,075 2,762 2,284 4,816 22,364 20,445 198,998 854,062 3,075 2,762 2,284 4,816 $ $ 22,364 20,445 0 0 0 0 0 4,816 $ 0 0 198,998 0 3,075 0 2,284 0 0 0 0 854,062 0 2,762 0 0 $ 1,106,858 $ 1,108,806 $ 47,625 $ 204,357 $ 856,824 $ $ 207,700 442,059 319,755 207,700 442,059 321,041 $ 207,700 442,059 0 $ $ 0 0 0 0 0 321,041 17,970 49,486 43,000 373 17,970 33,371 44,396 373 17,970 0 0 373 0 33,371 44,396 0 0 0 0 0 $ 1,080,343 $ 1,066,910 $ 668,102 $ 77,767 $ 321,041 December 31, 2013 Fair Value Measurements Quoted Prices in Active Markets for Identical Assets (Level 1) Other Observable Inputs (Level 2) Net Significant Unobservable Inputs (Level 3) December 31, 2013 Fair value Carrying amount $ $ 27,079 1,360 205,985 825,828 2,354 3,036 2,213 4,999 27,079 1,360 205,985 829,223 2,354 3,036 2,213 4,999 $ $ 27,079 1,360 1,003 0 0 0 0 4,999 $ 0 0 204,982 0 2,354 0 2,213 0 0 0 0 829,223 0 3,036 0 0 $ 1,072,854 $ 1,076,249 $ 34,441 $ 209,549 $ 832,259 72 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 December 31, 2013 Fair Value Measurements Quoted Prices in Active Markets for Identical Assets (Level 1) Other Observable Inputs (Level 2) Net Significant Unobservable Inputs (Level 3) December 31, 2013 Fair value Carrying amount $ $ 187,382 419,085 350,004 187,382 419,085 352,432 $ 187,382 419,085 0 $ 0 0 0 $ 0 0 352,432 31,084 49,486 24,000 426 31,084 32,048 25,366 426 31,084 0 0 426 0 32,048 25,366 0 0 0 0 0 $ 1,061,467 $ 1,047,823 $ 637,977 $ 57,414 $ 352,432 (in thousands) Liabilities: Deposits: Non-interest bearing demand Savings, interest checking and money market Time deposits Federal funds purchased and securities sold under agreements to repurchase Subordinated notes Federal Home Loan Bank advances Accrued interest payable Off-Balance-Sheet Financial Instruments The fair value of commitments to extend credit and standby letters of credit is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements, the likelihood of the counterparties drawing on such financial instruments, and the present creditworthiness of such counterparties. The Company believes such commitments have been made on terms that are competitive in the markets in which it operates. Limitations The fair value estimates provided are made at a point in time based on market information and information about the financial instruments. Because no market exists for a portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the fair value estimates. (17) Repurchase Reserve Liability The Company’s repurchase reserve liability for estimated losses incurred on sold loans was $160,000 at both December 31, 2014, and 2013. This liability represents management’s estimate of the potential repurchase or make-whole liability for residential mortgage loans originated for sale that may arise from representation and warranty claims that could relate to a variety of issues, including but not limited to, misrepresentation of facts, appraisal issues, or program requirements that may not meet investor guidelines. The Company has not experienced any repurchase losses during the year ended December 31, 2014. At December 31, 2014, the Company was servicing 3,057 loans sold to the secondary market with a balance of approximately $313.9 million compared to 3,114 loans sold with a balance of approximately $322.5 million at December 31, 2013. (18) Commitments and Contingencies The Company issues financial instruments with off-balance-sheet risk in the normal course of business of meeting the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments may involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the consolidated balance sheets. 73 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 The Company’s extent of involvement and maximum potential exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of these instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for financial instruments included on its consolidated balance sheets. At December 31, 2014, no amounts have been accrued for any estimated losses for these financial instruments. The contractual amount of off-balance-sheet financial instruments as of December 31, 2014 and 2013 is as follows: (in thousands) Commitments to extend credit Commitments to originate residential first and second mortgage loans Standby letters of credit Commitments 2014 2013 $ 135,137 $ 117,880 1,640 1,621 1,852 1,826 Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since certain of the commitments and letters of credit are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the customer. Collateral held varies, but may include accounts receivable, inventory, furniture and equipment, and real estate. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. These standby letters of credit are primarily issued to support contractual obligations of the Company’s customers. The approximate remaining term of standby letters of credit range from one month to five years at December 31, 2014. Pending Litigation The Company and its subsidiaries are defendants in various legal actions incidental to the Company’s past and current business activities. Based on the Company’s analysis, and considering the inherent uncertainties associated with litigation, management does not believe that it is reasonably possible that these legal actions will materially adversely affect the Company’s consolidated financial condition or results of operations in the near term. The Company records a loss accrual for all legal matters for which it deems a loss is probable and can be reasonably estimated. Some legal matters, which are at early stages in the legal process, have not yet progressed to the point where a loss amount can be estimated. 74 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (19) Condensed Financial Information of the Parent Company Only Following are the condensed financial statements of Hawthorn Bancshares, Inc. (Parent only) as of and for the years indicated: Condensed Balance Sheets (in thousands) Assets Cash and due from bank subsidiaries Investment in equity securities Investment in subsidiaries Premises and equipment Deferred tax asset Other assets Total assets Liabilities and Stockholders’ Equity Subordinated notes Other liabilities Stockholders’ equity Total liabilities and stockholders’ equity Condensed Statements of Income December 31, 2014 2013 $ $ 1,024 1,486 130,728 0 1,989 308 450 1,486 122,413 0 130 1,011 $ 135,535 $ 125,490 $ $ 49,486 5,481 80,568 49,486 1,624 74,380 $ 135,535 $ 125,490 Income Interest and dividends received from subsidiaries Total income Expenses Interest on subordinated notes Other Total expenses Income before income tax benefit and equity in undistributed income of subsidiaries Income tax benefit Equity in undistributed (losses) income of subsidiaries Net income For the Years Ended December 31, 2014 2013 2012 $ $ 2,538 2,538 1,264 1,730 2,994 (456) 1,100 7,010 7,654 $ 15,039 $ 15,039 1,284 1,778 3,062 11,977 1,126 (8,129) $ 4,974 $ 4,596 4,596 1,381 2,889 4,270 326 2,257 239 2,822 75 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 Condensed Statements of Cash Flows (in thousands) Cash flows from operating activities: Net income Adjustments to reconcile net income to net cash provided by operating activities: Depreciation Equity in undistributed (income) losses of subsidiaries Stock based compensation expense (Increase) decrease in deferred tax asset Other, net Net cash provided by operating activities Cash flows from investing activities: Investment in subsidiary Net cash provided by investing activities Cash flows from financing activities: Redemption of 18,255 and 12,000 shares, respectively, of preferred stock Cash dividends paid - preferred stock Cash dividends paid - common stock Warrant redemption Net cash used in financing activities Net (decrease) increase in cash and due from banks Cash and due from banks at beginning of year For the Years Ended December 31, 2014 2013 2012 $ 7,654 $ 4,974 $ 2,822 0 (7,010) 20 (1,415) 1,942 1 8,129 19 1,325 (182) 1 (239) 29 (148) (813) 1,191 $ 14,266 $ 1,652 $ $ $ 400 400 0 0 (1,017) 0 4,550 4,550 $ $ 1,072 1,072 (18,255) $ (456) (978) (540) (12,000) (1,203) (940) 0 $ $ $ $ $ (1,017) $ (20,229) $ (14,143) 574 450 (1,413) 1,863 (11,419) 13,282 Cash and due from banks at end of year $ 1,024 $ 450 $ 1,863 76 HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements December 31, 2014, 2013, and 2012 (20) Quarterly Financial Information (Unaudited) (In thousands except per share data) Year Ended December 31, 2014 Interest income Interest expense Net interest income Provision for loan losses Noninterest income Noninterest expense Income tax expense First quarter Second quarter Third quarter Fourth quarter Year to Date $ 10,963 $ 11,125 $ 11,196 $ 11,214 $ 44,498 1,309 9,654 0 2,085 8,707 1,045 1,278 9,847 0 2,183 8,811 1,121 1,240 9,956 0 2,313 9,899 802 1,217 9,997 0 2,168 9,090 1,074 5,044 39,454 0 8,749 36,507 4,042 Net income available to common stockholders $ 1,987 $ 2,098 $ 1,568 $ 2,001 $ 7,654 Net income per share: Basic earnings per share Diluted earnings per share Year Ended December 31, 2013 Interest income Interest expense Net interest income Provision for loan losses Noninterest income Noninterest expense Income tax (benefit) expense Net (loss) income Preferred stock dividends and Accretion of discount Net income (loss) available to common stockholders Net income (loss) per share: Basic (loss) earnings per share Diluted (loss) earnings per share $ $ 0.38 0.38 $ 0.40 0.40 $ 0.30 0.30 $ 0.38 0.38 1.46 1.46 $ 11,545 1,816 $ 11,592 1,777 $ 11,298 1,433 $ 11,230 1,316 $ 45,665 6,342 9,729 1,000 3,007 11,934 (62) 9,815 1,000 3,088 9,281 810 9,865 0 2,447 9,972 771 9,914 30 2,324 9,576 903 39,323 2,030 10,866 40,763 2,422 $ (136) $ 1,812 $ 1,569 $ 1,729 $ 4,974 295 320 0 0 615 (431) $ 1,492 $ 1,569 $ 1,729 $ 4,359 (0.08) $ (0.08) $ 0.29 0.29 $ 0.30 0.30 $ 0.33 0.33 0.83 0.83 $ $ 77 MARKET PRICE OF AND DIVIDENDS ON EQUITY SECURITIES AND RELATED MATTERS Market Price The Company’s common stock trades on Nasdaq’s global select market under the stock symbol of HWBK. The following table sets forth the range of high and low bid prices of the Company’s common stock by quarter for each quarter in 2014 and 2013 in which the stock was traded. 2014 First Quarter Second Quarter Third Quarter Fourth Quarter 2013 First Quarter Second Quarter Third Quarter Fourth Quarter High Low $ $ $ $ $ $ $ $ 13.64 13.64 14.04 16.83 11.52 12.94 14.99 14.29 $ $ $ $ $ $ $ $ 11.05 12.41 11.90 13.00 7.08 10.66 12.00 11.85 Shares Outstanding As of January 31, 2015, the Company had issued 5,395,844 shares of common stock, of which 5,233,986 shares were outstanding. The outstanding shares were held of record by approximately 1,269 shareholders. Dividends The following table sets forth information on dividends paid by the Company in 2014 and 2013. Month Paid January, 2014 April, 2014 July, 2014 October, 2014 Total for 2014 January, 2013 April, 2013 July, 2013 October, 2013 Total for 2013 Dividends Per Share $ $ $ $ 0.05 0.05 0.05 0.05 0.20 0.05 0.05 0.05 0.05 0.20 The board of directors intends that the Company will continue to pay quarterly dividends. The actual amount of quarterly dividends and the payment, as well as the amount, of any special dividend ultimately will depend on the payment of sufficient dividends by the subsidiary Bank to the Company. The payment by the Bank of dividends to the Company will depend upon such factors as the Bank’s financial condition, results of operations and current and anticipated cash needs, including capital requirements. 78 Stock Performance Graph The following performance graph shows a comparison of cumulative total returns for the Company, the Nasdaq Stock Market (U.S. Companies), and a peer index of financial institutions having total assets of between $1 billion and $5 billion for the period from December 31, 2009, through December 31, 2014. The cumulative total return on investment for each of the periods for the Company, the Nasdaq Stock Market (U.S. Companies) and the peer index is based on the stock price or index at December 31, 2009. The performance graph assumes that the value of an investment in the Company’s common stock and each index was $100 at December 31, 2009 and that all dividends were reinvested. The information presented in the performance graph is historical in nature and is not intended to represent or guarantee future returns. Total Return Performance Hawthorn Bancshares, Inc. NASDAQ Composite SNL Bank $1B-$5B 250 225 200 175 150 125 100 75 l e u a V x e d n I 50 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 The comparison of cumulative total returns presented in the above graph was plotted using the following index values and common stock price values: Hawthorn Bancshares, Inc. Nasdaq Composite (U.S. Companies) Index of financial institutions ($1 billion to $5 billion) 12/31/09 $ 100.00 12/31/10 $ 95.98 12/31/11 $ 72.19 12/31/12 $ 95.32 12/31/13 $ 163.19 12/31/14 $ 202.01 $ 100.00 $118.15 $117.22 $138.02 $ 193.47 $ 222.16 $ 100.00 $113.35 $103.38 $127.47 $ 185.36 $ 193.81 79 DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY Name Position with The Company Position with Subsidiary Bank Principal Occupation David T. Turner Chairman, Chief Executive Officer, President and Director-Class III Chairman, Chief Executive Officer, President and Director Position with Hawthorn Bancshares, Inc. and Hawthorn Bank Kevin L. Riley Director-Class III Director Frank E. Burkhead Director-Class II Director Gus S. Wetzel, II Director-Class II Director Philip D. Freeman Director-Class I Director Co-owner, Riley Chevrolet, Buick, GMC Cadillac, and Riley Toyota Scion, Jefferson City, Missouri Owner, Burkhead Wealth Management, Co-owner, Burkhead & Associates, LLC, Pro 356, LLC, and FACT Properties, LLC, Physician, Wetzel Clinic, Clinton, Missouri Owner, Freeman Properties, JCMO, LLC, Jefferson City, Missouri James E. Smith Director-Class I Director Retired W. Bruce Phelps Chief Financial Officer Senior Vice President and Chief Financial Officer Kathleen L. Bruegenhemke Senior Vice President, Corporate Secretary Senior Vice President and Columbia Market President Position with Hawthorn Bancshares, Inc. and Hawthorn Bank Position with Hawthorn Bancshares, Inc. and Hawthorn Bank ANNUAL REPORT ON FORM 10-K A copy of the Company’s Annual Report on Form 10-K for the year ended December 31, 2014, as filed with the Securities and Exchange Commission, excluding exhibits, will be furnished without charge to shareholders entitled to vote at the 2015 annual meeting of shareholders upon written request to Kathleen L. Bruegenhemke, Corporate Secretary, Hawthorn Bancshares, Inc., 132 East High Street, Jefferson City, Missouri 65101. The Company will provide a copy of any exhibit to the Form 10-K to any such person upon written request and the payment of the Company’s reasonable expenses in furnishing such exhibits. 80