XML 26 R15.htm IDEA: XBRL DOCUMENT v3.5.0.2
Goodwill and other intangible assets Goodwill and other intangible assets
9 Months Ended
Sep. 30, 2016
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Other Intangible Assets [Text Block]
Goodwill and Other intangible assets

At September 30, 2016 and December 31, 2015, Goodwill was $15.5 billion and $4.8 billion, respectively, and Other intangible assets were $7.0 billion and $887 million, respectively. The increases in Goodwill and Other intangible assets reflect the goodwill and intangible assets recorded in connection with the Chubb Corp acquisition.

The following table presents a roll-forward of Goodwill by segment for the nine months ended September 30, 2016:
(in millions of U.S. dollars)
North America Commercial P&C Insurance

 
North America Personal P&C Insurance

 
North America Agricultural Insurance

 
Overseas General Insurance

 
Global Reinsurance

 
Life Insurance

 
Chubb Consolidated

Balance at December 31, 2015
$
1,203

 
$
196

 
$
134

 
$
2,078

 
$
365

 
$
820

 
$
4,796

Acquisition of Chubb Corp
5,711

 
2,025

 

 
2,794

 

 

 
10,530

Foreign exchange revaluation
43

 
13

 

 
98

 

 
1

 
155

Balance at September 30, 2016
$
6,957

 
$
2,234

 
$
134

 
$
4,970

 
$
365

 
$
821

 
$
15,481


 
The preliminary purchase price allocation to intangible assets recorded in connection with the Chubb Corp acquisition and their related useful lives are as follows:
(in millions of U.S. dollars)
Preliminary purchase price allocation

 
Estimated useful life
Definite life
 
 
 
Unearned premium reserves (UPR) intangible asset
$
1,550

 
1 year
Agency distribution relationships and renewal rights
3,150

 
24 years
Internally developed technology
95

 
3 years
Indefinite life
 
 
 
Trademarks
2,800

 
Indefinite
Licenses
50

 
Indefinite
Syndicate capacity
10

 
Indefinite
Total identified intangible assets
$
7,655

 
 


Additionally, in connection with the Chubb Corp acquisition, we recorded an increase to Unpaid losses and loss expenses acquired as part of Chubb Corp of $715 million to adjust the carrying value of Chubb Corp's historical unpaid losses and loss expenses to fair value as of the acquisition date. The estimated fair value consists of the present value of the expected net unpaid loss and loss adjustment expenses payments adjusted for an estimated risk margin. The expected cash flows are discounted at a risk free rate. The estimated risk margin varies based on the inherent risks associated with each type of reserve. This fair value adjustment was recorded within Unpaid losses and loss expenses on the Consolidated balance sheets and will amortize through Amortization of purchased intangibles on the Consolidated statements of operations over a range of 5 to 17 years, based on the estimated payout patterns of unpaid loss and loss expenses as of the acquisition date.

The following table presents, as of September 30, 2016, the expected estimated pre-tax amortization expense (benefit), at current foreign currency exchange rates, for the fourth quarter of 2016 and the next five years, related to purchased intangibles as well as the fair value adjustment to Unpaid losses and loss expenses described above:
 
Associated with the Chubb Corp Acquisition
 
 
 
 
 
For the Year Ending December 31
(in millions of U.S. dollars)
Agency distribution relationships and renewal rights

 
Internally developed technology

 
Fair value adjustment to Unpaid losses and loss expenses

 
Total

 
Other intangible assets

 
Total Amortization of purchased intangibles

Fourth quarter of 2016
$
33

 
$
8

 
$
(61
)
 
$
(20
)
 
$
23

 
$
3

2017
296

 
32

 
(161
)
 
167

 
85

 
252

2018
324

 
32

 
(102
)
 
254

 
73

 
327

2019
281

 

 
(62
)
 
219

 
66

 
285

2020
240

 

 
(36
)
 
204

 
59

 
263

2021
217

 

 
(20
)
 
197

 
53

 
250

Total
$
1,391

 
$
72

 
$
(442
)
 
$
1,021

 
$
359

 
$
1,380



The expected amortization, at current foreign currency exchange rates, for the remainder of the UPR intangible asset which amortizes through Policy acquisition costs on the Consolidated statements of operations is $144 million for the fourth quarter of 2016.