XML 21 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
$ in Millions
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 28, 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
Sep. 30, 2016
Sep. 28, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenues                            
Earned insurance premiums                       $ 13.9 $ 10.4 $ 13.4
Net investment income                       59.0 56.0 32.1
Net realized and unrealized investment gains                       (108.3) 133.3 (27.4)
Commission revenues                       394.3 167.0 118.3
Other revenue                       10.2 7.1 21.3
Total revenues   $ 6.0 $ 198.7 $ 122.3 $ 42.1 $ 114.0 $ 87.5 $ 83.5 $ 88.8     369.1 373.8 157.7
Expenses                            
Loss and loss adjustment expenses                         1.1 8.0
Insurance acquisition expenses                       5.3 4.1 5.6
Other underwriting expenses                       0.4 0.4 0.4
Cost of sales                       248.7 139.4 102.0
General and administrative expenses                       235.7 208.0 175.5
Broker commission expense                       28.9    
Amortization of other intangible assets                       18.8 10.7 10.5
Interest expense on debt                       9.5 2.3 3.0
Total expenses   150.1 154.4 134.7 108.1 108.8 79.1 85.7 92.4     547.3 366.0 305.0
Pre-tax income (loss)   (144.1) 44.3 (12.4) (66.0) 5.2 8.4 (2.2) (3.6)     (178.2) 7.8 (147.3)
Income tax (expense) benefit   3.6 3.6 (2.5) (0.7) 2.5 4.0 1.0 0.3     4.0 7.8 32.9
Net income (loss) from continuing operations   (140.5) 47.9 (14.9) (66.7) 7.7 12.4 (1.2) (3.3)     (174.2) 15.6 (114.4)
Gain (loss) on sale of other discontinued operations, net of tax                       (17.2) 557.0 415.1
Net income from discontinued operations, net of tax   0.0 (17.3) 0.0 0.1 4.3 539.1 2.8 31.3     0.0 20.5 108.3
Net income                       (191.4) 593.1 409.0
Net loss attributable to non-controlling interests   3.0 10.2 18.4 18.6 10.5 10.6 12.0 1.0     50.2 34.1 (7.2)
Net income attributable to White Mountains’s common shareholders   $ (137.5) $ 40.8 $ 3.5 $ (48.0) $ 22.5 $ 562.1 $ 13.6 $ 29.0     (141.2) 627.2 401.8
HG Global-BAM                            
Revenues                            
Earned insurance premiums                       13.9 9.4 5.9
Net investment income                       16.7 12.3 9.0
Net realized and unrealized investment gains                       (7.5) 0.6 0.7
Commission revenues                       0.0 0.0 0.0
Other revenue                       1.2 1.0 1.1
Total revenues                       24.3 23.3 16.7
Expenses                            
Loss and loss adjustment expenses                         0.0 0.0
Insurance acquisition expenses                       5.3 4.0 3.4
Other underwriting expenses                       0.4 0.4 0.4
Cost of sales                       0.0 0.0 0.0
General and administrative expenses                       48.0 42.9 39.6
Broker commission expense                       0.0    
Amortization of other intangible assets                       0.0 0.0 0.0
Interest expense on debt                       0.0 0.0 0.0
Total expenses                       53.7 47.3 43.4
Pre-tax income (loss)                       (29.4) (24.0) (26.7)
NSM Holding Co LLC                            
Revenues                            
Earned insurance premiums                       0.0    
Net investment income                       0.0    
Net realized and unrealized investment gains                       0.0    
Commission revenues                       94.7 0.0 0.0
Other revenue                       6.9 0.0 0.0
Total revenues                       101.6 0.0 0.0
Expenses                            
Insurance acquisition expenses                       0.0    
Other underwriting expenses                       0.0    
Cost of sales                       0.0    
General and administrative expenses                       61.6 0.0 0.0
Broker commission expense                       28.9 0.0 0.0
Amortization of other intangible assets                       8.3 0.0 0.0
Interest expense on debt                       8.0 0.0 0.0
Total expenses                       106.8 0.0 0.0
Pre-tax income (loss)                       (5.2)    
MediaAlpha                            
Revenues                            
Earned insurance premiums                       0.0 0.0 0.0
Net investment income                       0.0 0.0 0.0
Net realized and unrealized investment gains                       0.0 0.0 0.0
Commission revenues                       295.5 163.2 116.5
Other revenue                       1.6 0.0 0.0
Total revenues                       297.1 163.2 116.5
Expenses                            
Loss and loss adjustment expenses                         0.0 0.0
Insurance acquisition expenses                       0.0 0.0 0.0
Other underwriting expenses                       0.0 0.0 0.0
Cost of sales                       245.0 135.9 97.8
General and administrative expenses                       31.7 16.2 11.8
Broker commission expense                       0.0    
Amortization of other intangible assets                       10.3 10.5 10.1
Interest expense on debt                       1.2 1.0 0.9
Total expenses                       288.2 163.6 120.6
Pre-tax income (loss)                       8.9 (0.4) (4.1)
Other                            
Revenues                            
Earned insurance premiums                       0.0 1.0 7.5
Net investment income                       42.3 43.7 23.1
Net realized and unrealized investment gains                       (100.8) 132.7 (28.1)
Commission revenues                       4.1 3.8 1.8
Other revenue                       0.5 6.1 20.2
Total revenues                       (53.9) 187.3 24.5
Expenses                            
Loss and loss adjustment expenses                       0.0 1.1 8.0
Insurance acquisition expenses                       0.0 0.1 2.2
Other underwriting expenses                       0.0 0.0 0.0
Cost of sales                       3.7 3.5 4.2
General and administrative expenses                       94.4 148.9 124.1
Broker commission expense                       0.0    
Amortization of other intangible assets                       0.2 0.2 0.4
Interest expense on debt                       0.3 1.3 2.1
Total expenses                       98.6 155.1 141.0
Pre-tax income (loss)                       (152.5) 32.2 (116.5)
OneBeacon                            
Expenses                            
Gain (loss) on sale of other discontinued operations, net of tax $ 554.6                          
Net income from discontinued operations, net of tax                     $ 20.5     108.6
Tranzact                            
Expenses                            
Gain (loss) on sale of other discontinued operations, net of tax                         3.2 51.9
Sirius Group                            
Revenues                            
Net realized and unrealized investment gains                           3.7
Expenses                            
Gain (loss) on sale of other discontinued operations, net of tax                   $ (4.0)       363.2
Discontinued Operations                            
Expenses                            
Net income attributable to White Mountains’s common shareholders                       (141.2) 627.2 401.8
Discontinued Operations | OneBeacon                            
Revenues                            
Earned insurance premiums                         807.6 1,100.6
Net investment income                         39.7 50.6
Net realized and unrealized investment gains                         38.8 37.7
Other revenue                         7.7 5.5
Total revenues                         893.8 1,194.4
Expenses                            
Loss and loss adjustment expenses                         546.0 656.0
Other underwriting expenses                         156.2 209.0
General and administrative expenses                         21.2 14.2
Interest expense on debt                         10.0 13.1
Total expenses                         879.0 1,098.3
Gain (loss) on sale of other discontinued operations, net of tax                       0.0 554.5 0.0
Net income from discontinued operations, net of tax                         20.5 108.6
Discontinued Operations | Tranzact                            
Revenues                            
Earned insurance premiums                         0.0 0.0
Net investment income                         0.0 0.0
Net realized and unrealized investment gains                         0.0 0.0
Other revenue                         0.0 119.6
Total revenues                         0.0 119.6
Expenses                            
Loss and loss adjustment expenses                         0.0 0.0
Other underwriting expenses                         0.0 0.0
General and administrative expenses                         0.0 116.7
Interest expense on debt                           3.2
Total expenses                         0.0 119.9
Income tax (expense) benefit                           21.4
Gain (loss) on sale of other discontinued operations, net of tax                       0.0 3.2 51.9
Net income from discontinued operations, net of tax                         0.0 6.1
Discontinued Operations | Sirius Group                            
Revenues                            
Earned insurance premiums                         0.0 240.1
Net investment income                         0.0 14.4
Net realized and unrealized investment gains                         0.0 (1.5)
Other revenue                         0.0 0.6
Total revenues                         0.0 253.6
Expenses                            
Loss and loss adjustment expenses                         0.0 154.9
Other underwriting expenses                         0.0 30.9
General and administrative expenses                         0.0 10.4
Interest expense on debt                           7.9
Total expenses                         0.0 263.1
Gain (loss) on sale of other discontinued operations, net of tax                       $ (17.2) (0.7) 363.2
Net income from discontinued operations, net of tax                         $ 0.0 $ (6.4)