XML 38 R27.htm IDEA: XBRL DOCUMENT v3.20.2
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2020
Business Combinations [Abstract]  
Acquisition Method for Recording Business Combinations

During the six-month period ended June 30, 2020, we acquired substantially all of the net assets of the following firms in exchange for our common stock and/or cash.  These acquisitions have been accounted for using the acquisition method for recording business combinations (in millions, except share data):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

Maximum

 

 

 

Common

 

 

Common

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded

 

 

Recorded

 

 

Potential

 

Name and Effective

 

Shares

 

 

Share

 

 

 

 

 

 

Accrued

 

 

Escrow

 

 

Earnout

 

 

Purchase

 

 

Earnout

 

Date of Acquisition

 

Issued

 

 

Value

 

 

Cash Paid

 

 

Liability

 

 

Deposited

 

 

Payable

 

 

Price

 

 

Payable

 

 

 

(000s)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capsicum Reinsurance

   Brokers LLP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 1, 2020 (CRB)

 

 

584

 

 

$

62.9

 

 

$

64.5

 

 

$

 

 

$

 

 

$

119.0

 

 

$

246.4

 

 

$

209.1

 

Hanover Excess & Surplus, Inc

   and Hanover 'Finance, Inc (HES)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 1, 2020

 

 

 

 

 

 

 

 

30.1

 

 

 

 

 

 

3.0

 

 

 

0.2

 

 

 

33.3

 

 

 

9.3

 

CRES Insurance Services, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 1, 2020 (CRES)

 

 

288

 

 

 

28.5

 

 

 

1.5

 

 

 

 

 

 

1.0

 

 

 

5.3

 

 

 

36.3

 

 

 

7.3

 

Nine other acquisitions completed

   in 2020

 

 

89

 

 

 

6.7

 

 

 

51.9

 

 

 

1.8

 

 

 

5.0

 

 

 

18.4

 

 

 

83.8

 

 

 

35.4

 

 

 

 

961

 

 

$

98.1

 

 

$

148.0

 

 

$

1.8

 

 

$

9.0

 

 

$

142.9

 

 

$

399.8

 

 

$

261.1

 

Summary of Estimated Fair Values of Net Assets Acquired

The following is a summary of the estimated fair values of the net assets acquired at the date of each acquisition made in the six‑month period ended June 30, 2020 (in millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Other

 

 

 

 

 

 

 

CRB

 

 

HES

 

 

CRES

 

 

Acquisitions

 

 

Total

 

Cash

 

$

 

 

$

0.3

 

 

$

1.5

 

 

$

2.4

 

 

$

4.2

 

Other current assets

 

 

 

 

 

4.0

 

 

 

15.2

 

 

 

21.7

 

 

 

40.9

 

Fixed assets

 

 

 

 

 

 

 

 

 

 

 

0.4

 

 

 

0.4

 

Noncurrent assets

 

 

7.6

 

 

 

0.8

 

 

 

 

 

 

2.0

 

 

 

10.4

 

Goodwill

 

 

119.0

 

 

 

13.1

 

 

 

24.6

 

 

 

33.8

 

 

 

190.5

 

Expiration lists

 

 

103.3

 

 

 

19.5

 

 

 

9.3

 

 

 

46.3

 

 

 

178.4

 

Non-compete agreements

 

 

3.3

 

 

 

0.5

 

 

 

0.4

 

 

 

0.4

 

 

 

4.6

 

Trade names

 

 

13.2

 

 

 

 

 

 

1.0

 

 

 

 

 

 

14.2

 

Total assets acquired

 

 

246.4

 

 

 

38.2

 

 

 

52.0

 

 

 

107.0

 

 

 

443.6

 

Current liabilities

 

 

 

 

 

4.4

 

 

 

15.7

 

 

 

19.6

 

 

 

39.7

 

Noncurrent liabilities

 

 

 

 

 

0.5

 

 

 

 

 

 

3.6

 

 

 

4.1

 

Total liabilities assumed

 

 

 

 

 

4.9

 

 

 

15.7

 

 

 

23.2

 

 

 

43.8

 

Total net assets acquired

 

$

246.4

 

 

$

33.3

 

 

$

36.3

 

 

$

83.8

 

 

$

399.8

 

Summary of Unaudited Pro Forma Historical Results The following is a summary of the unaudited pro forma historical results, as if these entities had been acquired at January 1, 2019 (in millions, except per share data):

 

Three-month period ended

 

 

Six-month period ended

 

 

June 30,

 

 

June 30,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Total revenues

$

1,586.3

 

 

$

1,669.4

 

 

$

3,458.4

 

 

$

3,670.6

 

Net earnings attributable to controlling interests

 

153.9

 

 

 

111.3

 

 

 

500.4

 

 

 

451.0

 

Basic net earnings per share

 

0.81

 

 

 

0.60

 

 

 

2.63

 

 

 

2.42

 

Diluted net earnings per share

 

0.79

 

 

 

0.58

 

 

 

2.58

 

 

 

2.37