XML 62 R45.htm IDEA: XBRL DOCUMENT v3.3.1.900
Goodwill, Intangible Assets and Deferred Charges (Tables)
12 Months Ended
Dec. 31, 2015
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill and Intangible Assets
The following tables present a reconciliation of the beginning and ending goodwill, intangible assets and deferred charge for the years ended December 31, 2015 and 2014:
2015
Goodwill
 
Intangible
assets with
a definite life - Other
 
Intangible 
assets with
an indefinite life
 
Total
 
Intangible 
assets with
a definite life - FVA
 
Other assets - Deferred Charge
Balance as at January 1, 2015
$
73,071

 
$
41,048

 
$
87,031

 
$
201,150

 
$
159,095

 
$

Acquired during the year

 

 

 

 
23,968

 
271,176

Amortization

 
(9,846
)
 

 
(9,846
)
 
(2,333
)
 
(15,265
)
Balance as at December 31, 2015
$
73,071

 
$
31,202

 
$
87,031

 
$
191,304

 
$
180,730

 
$
255,911

2014
Goodwill
 
Intangible 
assets with
a definite life - Other
 
Intangible 
assets with
an indefinite life
 
Total
 
Intangible 
assets with
a definite life - FVA
 
Other assets - Deferred Charge
Balance as at January 1, 2014
$
60,071

 
$
27,000

 
$
63,000

 
$
150,071

 
$
223,947

 
$

Acquired during the year
13,000

 
20,000

 
24,031

 
57,031

 
(65,000
)
 

Amortization

 
(5,952
)
 

 
(5,952
)
 
148

 

Balance as at December 31, 2014
$
73,071

 
$
41,048

 
$
87,031

 
$
201,150

 
$
159,095

 
$

Summary of Gross Carrying Value, Accumulated Amortization and Net Carrying Value of Intangible Assets
The gross carrying value, accumulated amortization and net carrying value of intangible assets by type and deferred charge at December 31, 2015 and 2014 were as follows:
 
2015
 
2014
 
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
 
Gross
Carrying
Value
 
Accumulated
Amortization
 
Net
Carrying
Value
Intangible assets with a definite life:
 
 
 
 
 
 
 
 
 
 
 
Fair value adjustments:
 
 
 
 
 
 
 
 
 
 
 
Losses and LAE liabilities
$
456,110

 
$
(307,785
)
 
$
148,325

 
$
449,986

 
$
(299,413
)
 
$
150,573

Reinsurance balances recoverable
(175,774
)
 
154,619

 
(21,155
)
 
(193,617
)
 
140,667

 
(52,950
)
Policy benefits for life and annuity contracts
86,332

 
(32,772
)
 
53,560

 
86,332

 
(24,860
)
 
61,472

Total
$
366,668

 
$
(185,938
)
 
$
180,730

 
$
342,701

 
$
(183,606
)
 
$
159,095

Other:
 
 
 
 
 
 
 
 
 
 
 
Distribution channel
$
20,000

 
$
(2,777
)
 
$
17,223

 
$
20,000

 
$
(1,444
)
 
$
18,556

Technology
15,000

 
(6,561
)
 
8,439

 
15,000

 
(3,125
)
 
11,875

Brand
12,000

 
(6,460
)
 
5,540

 
12,000

 
(1,383
)
 
10,617

Total
$
47,000

 
$
(15,798
)
 
$
31,202

 
$
47,000

 
$
(5,952
)
 
$
41,048

Intangible assets with an indefinite life:
 
 
 
 
 
 
 
 
 
 
 
Lloyd’s syndicate capacity
$
37,031

 
$

 
$
37,031

 
$
37,031

 
$

 
$
37,031

Licenses
19,900

 

 
19,900

 
19,900

 

 
19,900

Management contract
30,100

 

 
30,100

 
30,100

 

 
30,100

Total
$
87,031

 
$

 
$
87,031

 
$
87,031

 
$

 
$
87,031

 
 
 
 
 
 
 
 
 
 
 
 
Deferred charge on retroactive reinsurance
$
271,176

 
$
(15,265
)
 
$
255,911

 
$

 
$

 
$

Summary of Estimated Amortization Expense of Intangible Assets
The estimated amortization expense for each of the five succeeding fiscal years related to our intangible assets with a definite life is as follows:
Year
 
Non-life
Run-off
 
Atrium
 
StarStone
 
Life and
Annuities
 
Total
2016
 
$
8,464

 
$
(1,193
)
 
$
2,682

 
$
7,878

 
$
17,831

2017
 
$
9,390

 
$
38

 
$
3,097

 
$
7,332

 
$
19,857

2018
 
$
9,128

 
$
749

 
$
539

 
$
6,552

 
$
16,968

2019
 
$
8,736

 
$
1,198

 
$
(231
)
 
$
6,318

 
$
16,021

2020
 
$
8,388

 
$
1,491

 
$
(132
)
 
$
6,084

 
$
15,831