XML 44 R30.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Summary of consideration paid and amounts of assets acquired and liabilities assumed
The following table summarizes the consideration paid for the Hong Kong and Singapore branches of RSA and the preliminary amounts of the assets acquired and liabilities assumed at the acquisition date.
Consideration:
 
Fair Value
Cash consideration
 
$
176.5

 
 
 
Recognized amounts of identifiable assets acquired and liabilities assumed:
 
 
Fixed maturity investments
 
246.1

Cash and cash equivalents
 
47.1

Insurance balances receivable
 
114.4

Prepaid reinsurance
 
17.5

Reinsurance recoverable
 
58.9

Value of business acquired
 
28.9

Intangible assets
 
79.9

Other assets
 
9.9

Reserve for losses and loss expenses
 
(314.1
)
Unearned premiums
 
(150.5
)
Reinsurance balances payable
 
(35.8
)
Net deferred tax liabilities
 
(11.9
)
Accounts payable and accrued liabilities
 
(20.1
)
Total identifiable net assets acquired
 
70.3

 
 
 
Goodwill
 
106.2

Total net assets acquired
 
$
176.5

Summary of intangible assets acquired
The following is a breakdown of the intangible assets acquired.
 
 
Singapore
 Branch
 
Estimated Useful Life
 
Hong Kong Branch
 
Estimated Useful Life
 
Total
VOBA
 
$
17.8

 
2 years
 
$
11.1

 
1.5 years
 
$
28.9

Customer renewals
 
8.6

 
4 years
 
4.4

 
5 years
 
13.0

Distribution channels
 
47.7

 
18 years
 
19.2

 
18 years
 
66.9

 
 
$
74.1

 
 
 
$
34.7

 
 
 
$
108.8

Summary of results since acquisition
The following summarizes the results of the Hong Kong and Singapore branches that have been included in the Company’s consolidated income statement since the acquisitions closed on April 1, 2015.
 
 
From April 1, 2015 to December 31, 2015
Total revenue
 
$
155.3

Net loss
 
$
(28.9
)
Pro forma information
The following unaudited pro forma information presents the combined results of the Company and the acquired Hong Kong and Singapore RSA branches for the years ended December 31, 2015 and 2014, with pro forma adjustments related to the acquisition method of accounting as if the acquisitions had been consummated as of January 1, 2014. This unaudited pro forma information is not necessarily indicative of what would have occurred had the acquisitions and related transactions been made on the dates indicated, or of future results of the Company.
 
 
Year Ended December 31, 2015
 
Year Ended
December 31, 2014
Total revenue
 
$
2,594.2

 
$
2,681.7

Net income
 
$
74.2

 
$
505.9