XML 59 R42.htm IDEA: XBRL DOCUMENT v3.6.0.2
Business combination (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Composition of purchase price and fair value of net assets acquired
The fair value of net assets acquired, including pro forma U.S. GAAP adjustments, are summarized as follows:
Total purchase price

$
692,305

Assets acquired
 
 
 
Cash and cash equivalents
$
48,760

 
 
Investments
1,126,185

 
 
Receivables
37,848

 
 
Other assets
19,418

 
 
Tangible assets acquired
 
1,232,211

 
Intangible asset - State licenses
$
12,325

 
 
Intangible asset - Brand name
5,756

 
 
Intangible asset - Distribution network
4,651

 
 
Intangible asset - Technology
2,323

 
 
Intangible assets acquired
 
$
25,055

Liabilities acquired
 
 
 
Net loss reserves and paid losses recoverable
$
523,315

 
 
Unearned premiums, net of expenses
135,686

 
 
Other liabilities
81,464

 
 
Liabilities acquired
 
740,465

Excess purchase price (goodwill) as at December 31, 2014
 
$
175,504

Measurement period adjustments (a)
 
861

Excess purchase price (goodwill) as at December 31, 2015
 
$
176,365


(a)
During the year ended December 31, 2015, measurement period adjustments of $861 were made to certain other assets, net of taxes.
Pro forma information
The unaudited pro forma data is for informational purposes only and does not necessarily represent results that would have occurred if the transaction had taken place on the basis assumed above.
 
 
Year Ended December 31,
 
 
2014
(Dollars in thousands)
 
Unaudited
Net premiums earned
 
$
2,216,349

Net operating income
 
$
481,179

Net income
 
$
448,071

Summary of results of acquired company since acquisition
The following selected audited information has been provided to present a summary of the results of Western World that have been included in the Consolidated Financial Statements for the year ended December 31, 2014.
 
 
From Acquisition Date to
(Dollars in thousands)
 
December 31, 2014
Net premiums written
 
$
58,807

Total revenue
 
78,325

Total expenses
 
(66,882
)
Net income
 
$
11,443