N@N

LEE'S SUMMIT, Mo.--([ BUSINESS WIRE ])--Hawthorn Bancshares Inc. (NASDAQ: HWBK), today reported consolidated financial results for the Company for the quarter ended March 31.

"With non-performing assets of $69.9 million, there is significant downward pressure on asset yields. However, lower funding costs for the company more than outpaced declining asset yields; thereby, resulting in a net improvement in the companyas margin."

Net income for the quarter was $1.5 million, compared to $1.0 million for the first quarter of 2011. After deducting dividends and discount accretion of $0.5 million on the preferred stock issued to the U.S. Treasury under the Capital Purchase Program, Hawthorn earned $0.21 per diluted common share for the three months ending March 31, 2012, versus $0.10 for the first quarter of 2011. For the quarter, the annualized return on average common equity was 5.21% and the annualized return on average assets was 0.49% compared with 2.56% and 0.32%, respectively, for the same period in 2011.

Operating Results

Net Interest Income

Net interest income for the quarter ended March 31, 2012 increased 3.2% to $10.8 million from $10.5 million for the same period in 2011. The increase is attributed to continued strengthening of the Companyas net interest margin which increased from 3.84% at March 31, 2011 to 3.98% for the first quarter of 2012. The net interest margin for the full year 2011 was 3.92%. In commenting on growth in the margin, Chairman David T. Turner said, aWith non-performing assets of $69.9 million, there is significant downward pressure on asset yields. However, lower funding costs for the company more than outpaced declining asset yields; thereby, resulting in a net improvement in the companyas margin.a

Non-Interest Income and Expense

Non-interest income for the three months ended March 31, 2012 was $2.0 million compared to $2.1 million for the same period in 2011. Non-interest expense for the three months ended March 31, 2012 was $9.5 million compared to $9.4 million for first quarter 2011.

Loan Loss Reserve

Hawthornas level of non-performing loans increased to 5.92% of total loans at March 31, 2012, from 5.77% at March 31, 2011. However, the level of non-performing loans in relation to total loans decreased when compared to the year-end 2011 level of 6.37%.

Net charge-offs for the quarter were $0.9 million compared to $3.9 million for the first quarter of 2011. Improvement in the level of charge-offs is largely attributed to losses realized in 2011 on fully reserved loans totaling $2.0 million.

Although net charge offs improved during the three months ended March 31, 2012 in comparison to the three months ended March 31, 2011, the provision for loan losses at March 31, 2012 was $1.7 million compared to $1.8 million for March 31, 2011. The provision was significantly higher than first quarter charge-offs due to a $1.1 million increase in specific reserves needed for impaired loans.

The total allowance for loan losses at March 31, 2012 was $14.6 million, or 1.74% of outstanding loans and 29.45% of non-performing loans. At December 31, 2011, the total allowance for loan losses was $13.8 million, or 1.64% of outstanding loans and 25.73% of non-performing loans. Management believes based on detailed analysis of each nonperforming credit and the value of any associated collateral that the allowance for loan losses at March 31, 2012 is sufficient to cover probable incurred credit losses.

Financial Condition

Comparing March 31, 2012 balances with December 31, 2011, total assets remained stable at $1.2 billion. Continued soft loan demand resulted in loans, net of allowance for loan losses, decreasing 0.5% to $825.3 million. With low loan demand, the Companyas next highest yielding asset category is investment securities which increased 7.2% to $229.2 million. Cash & due from banks increased 47.2% to $63.5 million. Total deposits increased 3.6% to $993.1 million. During the same period, stockholdersa equity increased 1.2% to $103.8 million or 8.6% of total assets. On May 9, 2012, Hawthorn Bancshares, Inc. redeemed 12,000 shares of its Fixed Rate Cumulative Perpetual Preferred Stock issued to the U.S. Treasury Department under the TARP Capital Purchase Program at a redemption price of $12 million. After incorporating the TARP redemption into the March 31, 2012 capital ratios, Hawthorn Bancsharesa capital would continue to surpass the regulatory guidelines for a well-capitalized institution with a Tier 1 capital ratio of 13.85%, a total capital ratio of 17.22%, and a Tier 1 leverage ratio of 10.06%.

FINANCIAL SUMMARY
(unaudited)

About Hawthorn Bancshares

Hawthorn Bancshares, Inc., a financial-bank holding company headquartered in Lee's Summit, Missouri, is the parent company of Hawthorn Bank of Jefferson City with locations in Lee's Summit, Springfield, Branson, Independence, Raymore, Columbia, Clinton, Windsor, Collins, Osceola, Warsaw, Belton, Drexel, Harrisonville, California and St. Robert.

Statements made in this press release that suggest Hawthorn Bancshares' or management's intentions, hopes, beliefs, expectations, or predictions of the future include "forward-looking statements" within the meaning of Section 21E of the Securities and Exchange Act of 1934, as amended.It is important to note that actual results could differ materially from those projected in such forward-looking statements.Additional information concerning factors that could cause actual results to differ materially from those projected in such forward-looking statements is contained from time to time in the company's quarterly and annual reports filed with the Securities and Exchange Commission.