XML 73 R64.htm IDEA: XBRL DOCUMENT v3.20.2
Significant transactions - IMG Acquisition (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
May 26, 2017
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Liabilities assumed                        
Goodwill   $ 400.8       $ 400.6       $ 400.8 $ 400.6 $ 401.0
Payment of contingent consideration                   6.9 4.4 30.6
Revaluation of contingent consideration                   (6.3) 9.6 48.8
Gross written premiums                   1,902.7 1,821.0 1,439.3
Revenues   352.0 $ 487.4 $ 441.0 $ 439.7 336.8 $ 351.7 $ 441.8 $ 327.5 1,720.1 1,457.8 1,134.1
Net income                   (47.3) (18.1) (150.0)
IMG                        
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 $ 18.4       $ 19.9       18.4 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                   6.9 3.5  
Revaluation of contingent consideration                   (5.5) $ 6.1 $ 13.6
Gross written premiums                   $ 163.0    
Gross written premiums (in percent)                   9.00% 7.00% 11.00%
Revenues                       $ 79.6
Net income                       $ 13.3
IMG | Trade Names                        
Assets acquired                        
Intangible asset – trade names 27.0                      
IMG | Distribution relationships                        
Assets acquired                        
Intangible asset $ 91.0                      
Intangible asset useful life 13 years                      
IMG | Customer relationships                        
Assets acquired                        
Intangible asset $ 17.0                      
Intangible asset useful life 12 years 6 months                      
IMG | Technology                        
Assets acquired                        
Intangible asset $ 10.0                      
Intangible asset useful life 5 years                      
IMG | Certus                        
Business combination                        
Secured promissory note issued $ 9.0