XML 61 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
SIGNIFICANT TRANSACTIONS (Tables)
12 Months Ended
Dec. 31, 2017
Insurance [Abstract]  
Summary of fair values of the net assets acquired
The following table summarizes the fair values of the net assets acquired as of the acquisition date:
 
Fair Value
As of
December 1, 2016
 
(Dollars in Thousands)
Assets
 
Fixed maturities
$
10,592

Other long-term investments
2,340

Cash
122,167

Accrued investment income
52

Accounts and premiums receivables
18,536

Reinsurance receivable
9,397

Value of businesses acquired
5,079

Goodwill
61,027

Other intangibles
70,400

Property and equipment
390

Accrued income taxes
4,161

Other assets
40

Total assets
304,181

Liabilities
 
Unearned premiums
$
82,757

Other policyholders' funds
21,483

Other liabilities
24,951

Deferred income taxes
38,929

Total liabilities
168,120

Net assets acquired
$
136,061

Schedule of intangible assets recognized
Intangible assets recognized by the Company included the following (excluding goodwill):
 
Estimated
 
 
 
Fair Value on
 
Estimated
 
Acquisition Date
 
Useful Life
 
(Dollars In Thousands)
(In Years)
Distribution relationships
$
65,000

 
13-21
Trade names
1,400

 
5-6
Technology
4,000

 
8-11
Total intangible assets
$
70,400

 
 
Schedule of future estimated aggregate amortization expense
The following is a schedule of future estimated aggregate amortization expense:
Year
 
Amount
 
 
(Dollars In Thousands)
2018
 
$
56,011

2019
 
52,898

2020
 
49,897

2021
 
48,105

2022
 
45,771

Amortizable intangible assets will be amortized straight line over their assigned useful lives. The following is a schedule of future estimated aggregate amortization expense:
Year
 
Amount
 
 
(Dollars In Thousands)
2017
 
$
4,843

2018
 
4,843

2019
 
4,843

2020
 
4,843

2021
 
4,843

Pro forma information
The following (unaudited) pro forma condensed consolidated results of operations assumes that the acquisition of US Warranty was completed as of January 1, 2015:
 
Successor Company
 
For The Year Ended
December 31, 2016
 
February 1, 2015
to
December 31, 2015
 
(Dollars In Thousands)
Revenue(1)
$
4,532,292

 
$
3,753,700

Net income(2)
393,277

 
268,479

(1)
Includes $4.7 million of revenue recognized in the Company's net income for year ended December 31, 2016 (Successor Company).
(2)
Includes $0.2 million of net income recognized in the Company's net income for the year ended December 31, 2016 (Successor Company).