XML 37 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
GOODWILL AND INTANGIBLE ASSETS
12 Months Ended
Dec. 31, 2018
Goodwill and Intangible Assets Disclosure [Abstract]  
GOODWILL AND INTANGIBLE ASSETS
The table below provides details of goodwill and intangible assets related to the Company's insurance segment:
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill
 
Intangible
assets with an
indefinite life
 
Intangible
assets with a
finite life
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2016
 
 
 
 
 
 
 
 
 
Gross amount
$
42,237

 
$
26,036

 
$
23,030

 
$
91,303

 
 
Accumulated amortization
n/a

 
n/a

 
(9,356
)
 
(9,356
)
 
 
Accumulated translation adjustment
4,911

 

 

 
4,911

 
 
 
47,148

 
26,036

 
13,674

 
86,858

 
 
Amortization
n/a

 
n/a

 
(1,809
)
 
(1,809
)
 
 
Balance at December 31, 2017
 
 
 
 
 
 
 
 
 
Gross amount (1)
42,237

 
26,036

 
23,030

 
91,303

 
 
Accumulated amortization (1)
n/a

 
n/a

 
(11,165
)
 
(11,165
)
 
 
Accumulated translation adjustment
4,911

 

 

 
4,911

 
 
 
47,148

 
26,036

 
11,865

 
85,049

 
 
Acquired during the year
54,855

 
94,748

 
387,545

 
537,148

 
 
Amortization
n/a

 
n/a

 
(55,369
)
 
(55,369
)
 
 
Balance at December 31, 2018
 
 
 
 
 
 
 
 
 
Gross amount
$
97,092

 
$
120,784

 
$
410,575

 
$
628,451

 
 
Accumulated amortization
n/a

 
n/a

 
(66,534
)
 
(66,534
)
 
 
Accumulated translation adjustment
4,911

 

 

 
4,911

 
 
 
102,003

 
120,784

 
344,041

 
566,828

 
 
Amortization
n/a

 
n/a

 
(184,043
)
 
(184,043
)
 
 
Impairment charge

 

 
(3,500
)
 
(3,500
)
 
 
 
$
102,003

 
$
120,784

 
$
156,498

 
$
379,285

 
 
 
 
 
 
 
 
 
 
 

n/a – not applicable
Acquisitions in 2017
In connection with the acquisition of Novae, the Company identified finite lived intangible assets of $385 million, including Value of Business Acquired ("VOBA") which represents the present value of the expected underwriting profit within policies that were in-force at the closing date of the transaction, of $257 million and other finite lived intangible assets primarily related to distribution networks of $128 million. In addition, the Company identified indefinite lived intangible assets related to Lloyd's syndicate capacity of $95 million. The Company also recognized goodwill of $54 million.

In connection with the acquisition of Contessa, the Company recognized goodwill of $1 million.

Intangible Assets with an Indefinite Life
Intangible assets with an indefinite life include U.S. state licenses that provide a legal right to transact business indefinitely and the value of Lloyd's syndicate capacity, which represents Novae's right to underwrite a certain allocated limit of premium in the Lloyd's market.



Impairment Review
The Company's impairment review of goodwill and indefinite lived intangibles resulted in the recognition of an impairment loss of $4 million for the year ended December 31, 2018, related to the termination of the MGA contract intangible asset identified in connection with the acquisition of Novae. The Company's impairment reviews of goodwill and indefinite lived intangibles did not result in the recognition of impairment losses for the years ended December 31, 2017 and 2016.

The tables below provide details of the gross amount and accumulated amortization by category of VOBA and intangible assets:
 
 
 
VOBA and intangible assets
 
 
Balance At December 31, 2018
 
Gross amount
 
Accumulated amortization and impairment
 
Total
 
 
 
 
 
 
 
 
 
 
 
U.S. state licenses
 
$
26,036

 
n/a

 
$
26,036

 
 
Customer lists, trademark and non-compete - Media Pro
 
9,700

 
(9,598
)
 
102

 
 
Customer relationships and customers lists - Ternian
 
13,330

 
(4,999
)
 
8,331

 
 
VOBA - Aviabel
 
2,140

 
(2,140
)
 

 
 
VOBA - Novae
 
256,942

 
(221,228
)
 
35,714

 
 
Syndicate capacity
 
94,748

 
n/a

 
94,748

 
 
Coverholders
 
63,565

 
(6,622
)
 
56,943

 
 
Large brokers
 
46,641

 
(3,888
)
 
42,753

 
 
SME brokers
 
14,126

 
(1,471
)
 
12,655

 
 
MGA contract(1)
 
4,131

 
(4,131
)
 

 
 
 
 
$
531,359

 
$
(254,077
)
 
$
277,282

 
 
 
 
 
 
 
 
 
 
(1)
During the year ended December 31, 2018, an impairment charge of $3,500 was recognized related to the termination of the MGA contract intangible asset identified in connection with the acquisition of Novae.

 
 
 
VOBA and Intangible assets
 
 
Balance At December 31, 2017
 
Gross amount
 
Accumulated amortization
 
Total
 
 
 
 
 
 
 
 
 
 
 
U.S. state licenses
 
$
26,036

 
n/a

 
$
26,036

 
 
Customer lists, trademark and non-compete - Media Pro
 
9,700

 
(9,244
)
 
456

 
 
Customer relationships and customers lists - Ternian
 
13,330

 
(3,666
)
 
9,664

 
 
VOBA - Aviabel
 
2,140

 
(977
)
 
1,163

 
 
VOBA - Novae
 
256,942

 
(50,104
)
 
206,838

 
 
Syndicate capacity
 
94,748

 
n/a

 
94,748

 
 
Coverholders
 
63,565

 
(1,324
)
 
62,241

 
 
Large brokers
 
46,641

 
(777
)
 
45,864

 
 
SME brokers
 
14,126

 
(294
)
 
13,832

 
 
MGA contract
 
4,131

 
(148
)
 
3,983

 
 
 
 
$
531,359

 
$
(66,534
)
 
$
464,825

 
 
 
 
 
 
 
 
 
 

The table below provides details of estimated amortization expense of VOBA and intangible assets with a finite life:
 
 
 
 
 
 
 
 
 
 
 
 
VOBA
 
Intangible assets
 
Total
 
 
2019
 
26,722

 
11,017

 
37,739

 
 
2020
 
5,139

 
10,916

 
16,055

 
 
2021
 
3,853

 
10,916

 
14,769

 
 
2022
 

 
10,916

 
10,916

 
 
2023
 

 
10,916

 
10,916

 
 
2024 and thereafter
 

 
66,103

 
66,103

 
 
Total remaining amortization expense
 
35,714

 
120,784

 
156,498

 
 
Indefinite lived intangible assets
 

 
120,784

 
120,784

 
 
Total intangible assets
 
$
35,714

 
$
241,568

 
$
277,282

 
 
 
 
 
 
 
 
 
 

The estimated remaining useful lives of finite lived intangible assets range from 1 to 14 years.