XML 25 R14.htm IDEA: XBRL DOCUMENT v3.21.2
Goodwill and Other Intangibles
9 Months Ended
Sep. 30, 2021
Goodwill And Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangibles

6. Goodwill and Other Intangibles

Changes in the carrying amount of goodwill for the periods ended September 30, 2021 and December 31, 2020 by reportable segment are as follows (in thousands):

 

 

 

Commercial Banking

 

 

Institutional Banking

 

 

Personal Banking

 

 

Total

 

Balances as of January 1, 2021

 

$

59,419

 

 

$

51,332

 

 

$

70,116

 

 

$

180,867

 

Sale of component of business segment

 

 

 

 

 

 

 

 

(6,349

)

 

 

(6,349

)

Balances as of September 30, 2021

 

$

59,419

 

 

$

51,332

 

 

$

63,767

 

 

$

174,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances as of January 1, 2020

 

$

59,419

 

 

$

51,332

 

 

$

70,116

 

 

$

180,867

 

Balances as of December 31, 2020

 

$

59,419

 

 

$

51,332

 

 

$

70,116

 

 

$

180,867

 

 

The following table lists the finite-lived intangible assets that continue to be subject to amortization as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

 

As of September 30, 2021

 

 

 

Core Deposit

Intangible

Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

50,059

 

 

$

71,167

 

 

$

121,226

 

Accumulated amortization

 

 

49,445

 

 

 

56,255

 

 

 

105,700

 

Net carrying amount

 

$

614

 

 

$

14,912

 

 

$

15,526

 

 

 

 

As of December 31, 2020

 

 

 

Core Deposit

Intangible

Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

 

$

50,059

 

 

$

89,928

 

 

$

139,987

 

Accumulated amortization

 

 

48,746

 

 

 

70,185

 

 

 

118,931

 

Net carrying amount

 

$

1,313

 

 

$

19,743

 

 

$

21,056

 

 

On March 31, 2021, the Company sold its membership interests in its Prairie Capital Management, LLC and UMB Merchant Banc, LLC subsidiaries, a component of its Personal Banking segment.  The sale included disposition of $6.3 million of goodwill and $1.9 million of net unamortized customer relationship intangibles.

The following table has the aggregate amortization expense recognized in each period (in thousands):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Aggregate amortization expense

 

$

1,110

 

 

$

1,524

 

 

$

3,647

 

 

$

4,916

 

 

The following table lists estimated amortization expense of intangible assets in future periods (in thousands):

 

For the three months ending December 31, 2021

 

$

1,110

 

For the year ending December 31, 2022

 

 

3,920

 

For the year ending December 31, 2023

 

 

3,323

 

For the year ending December 31, 2024

 

 

2,704

 

For the year ending December 31, 2025

 

 

2,608