XML 30 R15.htm IDEA: XBRL DOCUMENT v3.22.4
GOODWILL AND OTHER INTANGIBLES
12 Months Ended
Dec. 31, 2022
Goodwill And Intangible Assets Disclosure [Abstract]  
GOODWILL AND OTHER INTANGIBLES

7. GOODWILL AND OTHER INTANGIBLES

Changes in the carrying amount of goodwill for the years ended December 31, 2022 and December 31, 2021 by operating segment are as follows (in thousands):

 

 

 

Commercial Banking

 

 

Institutional Banking

 

 

Personal Banking

 

 

Total

 

Balances as of January 1, 2022

 

$

59,419

 

 

$

51,332

 

 

$

63,767

 

 

$

174,518

 

Healthcare savings account business acquisition

 

 

 

 

 

25,160

 

 

 

 

 

 

25,160

 

Branch acquisition

 

 

3,694

 

 

 

 

 

 

4,013

 

 

 

7,707

 

Balances as of December 31, 2022

 

$

63,113

 

 

$

76,492

 

 

$

67,780

 

 

$

207,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 December 31, 2021

 

$

59,419

 

 

$

51,332

 

 

$

63,767

 

 

$

174,518

 

 

Following are the intangible assets that continue to be subject to amortization as of December 31, 2022 and 2021 (in thousands):

 

 

As of December 31, 2022

 

 

Core Deposit Intangible Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

$

16,661

 

 

$

114,978

 

 

$

131,639

 

Accumulated amortization

 

14,827

 

 

 

38,088

 

 

 

52,915

 

Net carrying amount

$

1,834

 

 

$

76,890

 

 

$

78,724

 

 

 

As of December 31, 2021

 

 

Core Deposit Intangible Assets

 

 

Customer Relationships

 

 

Total

 

Gross carrying amount

$

50,059

 

 

$

71,167

 

 

$

121,226

 

Accumulated amortization

 

49,623

 

 

 

57,187

 

 

 

106,810

 

Net carrying amount

$

436

 

 

$

13,980

 

 

$

14,416

 

 

 

On November 18, 2022, the Company acquired a healthcare savings account business, which included $383.0 million of deposits.  The purchase resulted in recognition of $25.2 million of goodwill and a $67.0 million customer relationship intangible asset.

 

On March 28, 2022, the Company acquired a bank branch.  Included in the branch acquisition were $43.0 million in loans and $226.8 million of deposits.  The purchase resulted in recognition of $7.7 million of goodwill and a $2.3 million core deposit intangible asset.

 

On March 31, 2021, the Company sold its membership interests in its PCM and UMB Merchant Banc, LLC subsidiaries, components 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.

Amortization expense for the years ended December 31, 2022, 2021, and 2020 was $5.0 million, $4.8 million, and $6.5 million, respectively.

The following table discloses the estimated amortization expense of intangible assets in future years (in thousands):

 

For the year ending December 31, 2023

 

$

8,366

 

For the year ending December 31, 2024

 

 

7,636

 

For the year ending December 31, 2025

 

 

7,429

 

For the year ending December 31, 2026

 

 

6,569

 

For the year ending December 31, 2027

 

 

4,597