XML 86 R64.htm IDEA: XBRL DOCUMENT v3.19.1
Significant transactions - IMG Acquisition (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Nov. 08, 2018
May 26, 2017
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Liabilities assumed                          
Goodwill     $ 400.6       $ 401.0       $ 400.6 $ 401.0  
Payment of contingent consideration                     4.4 30.6  
Gain on revaluation of contingent consideration                     9.6 48.8  
Gross written premiums                     1,821.0 1,439.3 $ 1,269.0
Revenues     336.8 $ 351.7 $ 441.8 $ 327.5 $ 362.6 $ 293.0 $ 252.6 $ 225.9 1,457.8 1,134.1 994.5
Net income                     (18.1) (150.0) $ 32.5
IMG and its subsidiaries                          
Business combination                          
Percentage of ownership interest acquired   100.00%                      
Earnout   $ 50.0                      
Purchase price                          
Cash paid   250.8                      
Series A redeemable preference shares   100.0                      
Contingent consideration   43.1 $ 19.9               19.9    
Total enterprise value   393.9                      
Less: Debt assumed   (129.5)                      
Total purchase price   264.4                      
Assets acquired                          
Total investments   41.0                      
Cash   10.5                      
Accrued investment income   0.2                      
Insurance and reinsurance premiums receivable   1.6                      
Deferred acquisition costs   2.9                      
Other assets   12.9                      
Total assets acquired   214.1                      
Liabilities assumed                          
Loss and loss adjustment expense reserves   14.3                      
Unearned insurance and reinsurance premiums   9.8                      
Deferred tax liability   55.9                      
Debt   129.5                      
Other liabilities   18.2                      
Total liabilities assumed   227.7                      
Net assets acquired   (13.6)                      
Goodwill   278.0                      
Goodwill recognized is expected to be deductible for income tax purposes   0.0                      
Payment of contingent consideration $ 3.5                        
Gain on revaluation of contingent consideration                     6.1 $ 13.6  
Gross written premiums                     $ 136.0    
Gross written premiums (in percent)                     7.00% 11.00% 14.00%
Revenues                       $ 79.6  
Net income                       $ 13.3  
IMG and its subsidiaries | Trade Names                          
Assets acquired                          
Intangible asset-trade names   27.0                      
IMG and its subsidiaries | Distribution relationships                          
Assets acquired                          
Intangible asset   $ 91.0                      
Intangible asset useful life   13 years                      
IMG and its subsidiaries | Customer relationships                          
Assets acquired                          
Intangible asset   $ 17.0                      
Intangible asset useful life   12 years 6 months                      
IMG and its subsidiaries | Technology                          
Assets acquired                          
Intangible asset   $ 10.0                      
Intangible asset useful life   5 years                      
IMG and its subsidiaries | Certus                          
Business combination                          
Secured promissory note issued   $ 9.0