Business Combinations (Tables)
|
3 Months Ended |
Mar. 31, 2026 |
| Business Combination [Abstract] |
|
| Schedule of Components of Consideration Paid |
The following table presents the components of the consideration paid:
|
|
|
|
|
Consideration paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands, except share and per share amounts) |
|
|
|
Consideration paid |
|
|
|
Share consideration |
|
|
|
Shares of Radian Group Inc. common stock issued to existing Inigo common stockholders |
|
|
646,014 |
|
Radian Group Inc. closing stock price per share on Closing Date |
|
$ |
32.90 |
|
Consideration of Radian Group Inc. issued common stock |
|
$ |
21,254 |
|
Fair value of equity awards issued (1) |
|
|
2,512 |
|
Cash consideration |
|
|
1,647,354 |
|
Total consideration paid |
|
$ |
1,671,120 |
|
(1)The estimated fair value of the replacement equity awards was $14 million, of which $3 million is attributable to service periods prior to the acquisition and is included in the purchase consideration. The remaining fair value is attributable to future service and will be amortized over the remaining service period. See Note 17 for additional information.
|
| Preliminary Allocation of Purchase Price to Estimated Fair Value of Assets Acquired and Liabilities Assumed as of Closing Date |
The following table summarizes the preliminary allocation of the purchase price to the estimated fair value of assets acquired and liabilities assumed as of the Closing Date.
|
|
|
|
|
Preliminary purchase price allocation |
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
February 2, 2026 |
|
|
|
|
|
Assets acquired |
|
|
|
Investments |
|
$ |
2,440,780 |
|
Cash |
|
|
16,945 |
|
Restricted cash |
|
|
62,973 |
|
Accrued investment income |
|
|
16,522 |
|
Premiums and other receivables |
|
|
562,311 |
|
Reinsurance recoverables |
|
|
305,154 |
|
VOBA |
|
|
204,999 |
|
Other acquired intangible assets |
|
|
419,364 |
|
Other assets |
|
|
222,453 |
|
Total assets acquired |
|
|
4,251,501 |
|
Liabilities assumed |
|
|
|
Reserve for losses and LAE |
|
|
1,364,254 |
|
Unearned premiums |
|
|
747,375 |
|
Net deferred tax liability |
|
|
48,743 |
|
Other liabilities |
|
|
425,292 |
|
Total liabilities assumed |
|
|
2,585,664 |
|
Net assets acquired |
|
$ |
1,665,837 |
|
Total consideration paid |
|
$ |
1,671,120 |
|
Preliminary allocation to goodwill |
|
$ |
5,283 |
|
|
| Schedule of Identifiable Intangible Assets |
The following table presents the identifiable intangible assets and VOBA recognized as of the acquisition date.
|
|
|
|
|
|
|
Other acquired intangible assets and VOBA |
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
February 2, 2026 |
|
|
Estimated Useful Life (in years) |
|
|
|
|
|
|
Other acquired intangible assets |
|
|
|
|
|
Lloyd’s syndicate capacity and related rights |
|
$ |
214,650 |
|
|
Indefinite |
Broker relationships - large brokers |
|
|
114,824 |
|
|
12 |
Broker relationships - other brokers |
|
|
46,068 |
|
|
9 |
Brand |
|
|
31,159 |
|
|
5 |
Technology |
|
|
12,663 |
|
|
5 |
Total other acquired intangible assets |
|
$ |
419,364 |
|
|
|
|
|
|
|
|
|
VOBA, net |
|
|
|
|
|
VOBA asset - unearned premiums |
|
$ |
204,999 |
|
|
1 to 2 |
VOBA liability - reserves |
|
|
(39,083 |
) |
|
3 to 4 |
Total VOBA, net |
|
$ |
165,916 |
|
|
|
|
| Schedule of Goodwill Intangible Assets and VOBA |
The following shows the components of goodwill, intangible assets and VOBA as of the period indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill, intangible assets and VOBA |
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Net Carrying Amount |
|
|
|
|
|
|
|
|
|
|
|
Goodwill and other acquired intangible assets |
|
|
|
|
|
|
|
|
|
Goodwill and indefinite-lived intangible assets |
|
|
|
|
|
|
|
|
|
Goodwill |
|
$ |
5,283 |
|
|
$ |
— |
|
|
$ |
5,283 |
|
Lloyd’s syndicate capacity and related rights |
|
|
214,650 |
|
|
|
— |
|
|
|
214,650 |
|
Total goodwill and indefinite-lived intangible assets |
|
|
219,933 |
|
|
|
— |
|
|
|
219,933 |
|
Finite-lived intangible assets |
|
|
|
|
|
|
|
|
|
Broker relationships - large brokers |
|
|
114,824 |
|
|
|
(1,595 |
) |
|
|
113,229 |
|
Broker relationships - other brokers |
|
|
46,068 |
|
|
|
(853 |
) |
|
|
45,215 |
|
Brand |
|
|
31,159 |
|
|
|
(1,039 |
) |
|
|
30,120 |
|
Technology |
|
|
12,663 |
|
|
|
(422 |
) |
|
|
12,241 |
|
Total finite-lived intangible assets |
|
|
204,714 |
|
|
|
(3,909 |
) |
|
|
200,805 |
|
Total goodwill and other acquired intangible assets |
|
$ |
424,647 |
|
|
$ |
(3,909 |
) |
|
$ |
420,738 |
|
|
|
|
|
|
|
|
|
|
|
VOBA, net |
|
|
|
|
|
|
|
|
|
VOBA asset - unearned premiums (1) |
|
$ |
204,999 |
|
|
$ |
(56,107 |
) |
|
$ |
148,892 |
|
VOBA liability - reserves (2) |
|
|
(39,083 |
) |
|
|
2,611 |
|
|
|
(36,472 |
) |
Total VOBA, net |
|
$ |
165,916 |
|
|
$ |
(53,496 |
) |
|
$ |
112,420 |
|
(1)Included in deferred policy acquisition costs and VOBA on our condensed consolidated balance sheets. (2)Included in reserves for losses and LAE on our condensed consolidated balance sheets.
|
| Schedule of Estimated Amortization of Finite Lived Other Intangible Assets and VOBA |
As of March 31, 2026, the estimated amortization of finite-lived other intangible assets for each of the next five years and thereafter is as follows.
|
|
|
|
|
Estimated amortization for the next five years and thereafter |
|
|
|
|
|
|
|
|
|
(In thousands) |
|
Other Acquired Intangible Assets |
|
|
|
|
|
2026 (remainder) |
|
$ |
17,589 |
|
2027 |
|
|
23,452 |
|
2028 |
|
|
23,452 |
|
2029 |
|
|
23,452 |
|
2030 |
|
|
23,452 |
|
Thereafter |
|
|
89,408 |
|
Total |
|
$ |
200,805 |
|
|
| Schedule of Financial Results of Inigo Included in Condensed Consolidated Financial Statements |
The following selected unaudited information is a summary of the results of Inigo that have been included in the condensed consolidated financial statements for the quarter ended March 31, 2026, after giving effect to purchase accounting adjustments.
|
|
|
|
|
Financial results - Inigo |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
From Closing Date to March 31, 2026 |
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
180,446 |
|
Net income (1) |
|
$ |
5,716 |
|
(1)Includes $23 million of pretax expenses related to purchase accounting adjustments and amortization of intangibles related to the Inigo acquisition.
|
| Schedule of Pro forma statement of operations |
The following selected unaudited pro forma financial information is a summary of the combined results of the Company and Inigo, assuming the transaction had been effected on January 1, 2025.
|
|
|
|
|
|
|
|
|
Supplemental Pro Forma Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
|
|
|
|
|
(In thousands) |
|
2026 |
|
|
2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
567,249 |
|
|
$ |
541,543 |
|
Net income |
|
|
172,077 |
|
|
|
90,949 |
|
|