XML 53 R43.htm IDEA: XBRL DOCUMENT v3.22.2.2
Held for Sale and Discontinued Operations (Tables)
 9 Months Ended
Sep. 30, 2022
Discontinued Operations and Disposal Groups [Abstract]  
Schedule of Discontinued Operations
The following summarizes the assets and liabilities associated with NSM Group classified as held for sale. As of December 31, 2021, the amounts presented exclude $16.1 million of insurance licenses, investments and cash classified as assets held for sale related to one of the Other Operating Businesses.
MillionsDecember 31, 2021
Assets held for sale
Short-term investments, at fair value $7.8 
Cash (restricted $89.2)
111.6 
Premiums and commissions receivable85.0 
Goodwill and other intangible assets725.4 
Other assets59.2 
Total assets held for sale$989.0 
Liabilities held for sale
Debt$272.1 
Premiums payable135.9 
Contingent consideration6.8 
Other liabilities80.5 
Total liabilities held for sale495.3 
Net assets held for sale$493.7 
The following summarizes the results of operations, including related income taxes associated with the businesses classified as discontinued operations for the three and nine months ended September 30, 2022 and 2021:
Three Months Ended September 30,Nine Months Ended September 30,
Millions
2022 (1)
2021
2022 (1)
2021
Revenues 
Commission revenues$26.6 $67.0 $176.9 $194.6 
Other revenues7.0 15.3 48.1 46.8 
Total revenues - NSM Group33.6 82.3 225.0 241.4 
Expenses
General and administrative expenses15.7 48.9 126.8 142.4 
Broker commission expenses8.2 20.4 52.9 60.9 
Change in fair value of contingent consideration— .6 .1 .8 
Amortization of other intangible assets— 8.2 9.1 25.0 
Loss on assets held for sale— — — 28.7 
Interest expense1.6 5.9 12.1 17.7 
Total expenses - NSM Group25.5 84.0 201.0 275.5 
Pre-tax income (loss) from discontinued operations -
   NSM Group		8.1 (1.7)24.0 (34.1)
Income tax (expense) benefit(1.8)7.0 (7.6)10.3 
Net income (loss) from discontinued operations, net of
   tax - NSM Group		6.3 5.3 16.4 (23.8)
Net gain (loss) from sale of discontinued operations, net of
   tax - NSM Group		886.8 — 886.8 — 
Net gain (loss) from sale of discontinued operations, net of
   tax - Sirius Group		— — — 18.7 
Total income (loss) from discontinued operations,
   net of tax		893.1 5.3 903.2 (5.1)
Net (income) loss from discontinued operations
   attributable to non-controlling interests		(.2)— (.8)1.1 
Total income (loss) from discontinued operations
   attributable to White Mountains’s common
   shareholders		892.9 5.3 902.4 (4.0)
Other comprehensive income (loss) from discontinued
   operations, net of tax - NSM Group		.7 (1.7)(5.2).9 
Net gain (loss) from foreign currency translation from sale
   of discontinued operations, net of tax - NSM Group		2.9 — 2.9 — 
Comprehensive income (loss) from discontinued
   operations		896.5 3.6 900.1 (3.1)
Other comprehensive income (loss) from discontinued
   operations attributable to non-controlling interests		(.1)— .2 (.1)
Comprehensive income (loss) from discontinued
   operations attributable to White Mountains’s common
   shareholders		$896.4 $3.6 $900.3 $(3.2)
(1) As a result of the NSM Transaction, the results of operations for NSM Group are presented for the periods from July 1, 2022 to August 1, 2022 and January 1, 2022 to August 1, 2022.
Net Change in Cash from Discontinued Operations
The following summarizes the net change in cash associated with the businesses classified as discontinued operations for the nine months ended September 30, 2022 and 2021:
Nine Months Ended September 30,
Millions20222021
Net cash provided from (used for) operations$38.7 $40.3 
Net cash provided from (used for) investing activities7.1 (54.6)
Net cash used from (used for) financing activities(17.5)13.8 
Effect of exchange rate changes on cash4.0 .6 
Net change in cash during the period32.3 .1 
Cash balances at beginning of period (includes restricted cash of $89.2 and $78.4)
111.6 126.6 
Cash sold as part of the sale of NSM Group (includes restricted cash of $105.1 and $0.0)
(143.9)— 
Cash balances at end of period (includes restricted cash of $0.0 and $92.2)
— 126.7 
Supplemental cash flows information:
Interest paid$(12.0)$(16.6)
Net income tax payments$— $— 
The following table presents the Company’s computation of earnings per share for discontinued operations for the three and nine months ended September 30, 2022 and 2021:
Three Months EndedNine Months Ended
 September 30,September 30,
2022202120222021
Basic and diluted earnings per share numerators (in millions):
Net income (loss) attributable to White Mountains’s
   common shareholders		$888.2 $(371.4)$752.4 $(308.2)
Less: net income (loss) from continuing operations$(23.6)$(389.2)$(252.3)$(356.8)
Less: net (income) loss from continuing operations attributable to
   non-controlling interests		$18.8 $12.5 $102.2 $52.6 
Total gain (loss) from discontinued operations attributable to White
   Mountains’s common shareholders (1)
$893.0 $5.3 $902.5 $(4.0)
Allocation of earnings to participating restricted common shares (2)
(11.8)(.1)(10.8)— 
Basic and diluted earnings per share numerators (3)
$881.2 $5.2 $891.7 $(4.0)
Basic earnings per share denominators (in thousands): 
Total average common shares outstanding during the period2,893.8 3,090.3 2,959.3 3,099.4 
Average unvested restricted common shares (4)
(38.3)(37.8)(35.5)(36.0)
Basic earnings per share denominator2,855.5 3,052.5 2,923.8 3,063.4 
Diluted earnings per share denominator (in thousands): 
Total average common shares outstanding during the period2,893.8 3,090.3 2,959.3 3,099.4 
Average unvested restricted common shares (4)
(38.3)(37.8)(35.5)(36.0)
Diluted earnings per share denominator 2,855.5 3,052.5 2,923.8 3,063.4 
Basic and diluted earnings (losses) per share (in dollars) -
   discontinued operations:		$308.59 $1.72 $304.97 $(1.29)
(1) Includes net income (loss) from discontinued operations, net of tax - NSM Group, net gain (loss) from sale of discontinued operations, net of tax - NSM Group, net gain (loss) from sale of discontinued operations, net of tax - Sirius Group and net (income) loss from discontinued operations attributable to non-controlling interests.
(2) Restricted shares issued by White Mountains receive dividends and are therefore considered participating securities.
(3) Net earnings attributable to White Mountains’s common shareholders, net of restricted share amounts, is equal to undistributed earnings for the three and nine months ended September 30, 2022 and 2021.
(4) Restricted shares outstanding vest upon a stated date. See Note 12 — “Employee Share-Based Incentive Compensation Plans.”