XML 58 R12.htm IDEA: XBRL DOCUMENT v2.4.1.9
OTHER INTANGIBLE ASSETS
3 Months Ended
Mar. 31, 2015
OTHER INTANGIBLE ASSETS  
OTHER INTANGIBLE ASSETS

 

5. OTHER INTANGIBLE ASSETS

        A schedule of our intangible assets and liabilities and related accumulated amortization and accretion as of March 31, 2015 and December 31, 2014, is as follows:

                                                                                                                                                                                    

 

 

Assets

 

Liabilities

 

March 31, 2015

 

Acquired
Above-Market
Leases

 

Acquired
In-Place
Leases

 

Tax
Abatement

 

Franchise
Affiliation
Fee

 

Acquired
Below-Market
Ground Lease

 

Acquired
Below-Market
Leases

 

 

 

(in thousands)

 

Gross balance

 

$

1,936

 

$

22,660

 

$

4,273

 

$

3,936

 

$

11,685

 

$

(20,312

)

Accumulated amortization

 

 

(1,652

)

 

(16,979

)

 

(1,909

)

 

(3,080

)

 

(1,317

)

 

12,310

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

284

 

$

5,681

 

$

2,364

 

$

856

 

$

10,368

 

$

(8,002

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Average useful life (in years)

 

 

7

 

 

8

 

 

8

 

 

10

 

 

84

 

 

8

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

Assets

 

Liabilities

 

December 31, 2014

 

Acquired
Above-Market
Leases

 

Acquired
In-Place
Leases

 

Tax
Abatement

 

Franchise
Affiliation
Fee

 

Acquired
Below-Market
Ground Lease

 

Acquired
Below-Market
Leases

 

 

 

(in thousands)

 

Gross balance

 

$

2,402

 

$

22,680

 

$

4,273

 

$

3,936

 

$

11,685

 

$

(20,333

)

Accumulated amortization

 

 

(2,039

)

 

(16,470

)

 

(1,771

)

 

(2,981

)

 

(1,282

)

 

11,676

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

363

 

$

6,210

 

$

2,502

 

$

955

 

$

10,403

 

$

(8,657

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Average useful life (in years)

 

 

7

 

 

8

 

 

8

 

 

10

 

 

84

 

 

8

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

        The amortization of the above-market leases which decreased rental and other property income was $79,000 and $337,000 for the three months ended March 31, 2015 and 2014, respectively. The amortization of the below-market leases included in rental and other property income was $655,000 and $648,000 for the three months ended March 31, 2015 and 2014, respectively. The amortization of in-place leases included in depreciation and amortization expense was $529,000 and $612,000 for the three months ended March 31, 2015 and 2014, respectively. Included in depreciation and amortization expense is franchise affiliation fee amortization of $99,000 for each of the three months ended March 31, 2015 and 2014. The amortization of advance bookings included in depreciation and amortization expense was $0 and $67,000 for the three months ended March 31, 2015 and 2014, respectively. Tax abatement amortization of $138,000 for each of the three months ended March 31, 2015 and 2014, and the amortization of below-market ground lease obligation of $35,000 for each of the three months ended March 31, 2015 and 2014 are included in rental and other property operating expenses.

        A schedule of future amortization and accretion of acquisition related intangible assets and liabilities as of March 31, 2015 is as follows:

                                                                                                                                                                                    

 

 

Assets

 

Liabilities

 

Years Ending December 31,

 

Acquired
Above-Market
Leases

 

Acquired
In-Place
Leases

 

Tax
Abatement

 

Franchise
Affiliation
Fee

 

Acquired
Below-Market
Ground Lease

 

Acquired
Below-Market
Leases

 

 

 

(in thousands)

 

2015 (Nine months ending December 31, 2015)

 

$

162

 

$

1,312

 

$

413

 

$

295

 

$

105

 

$

(1,914

)

2016

 

 

88

 

 

1,346

 

 

551

 

 

394

 

 

140

 

 

(2,502

)

2017

 

 

26

 

 

915

 

 

551

 

 

167

 

 

140

 

 

(2,399

)

2018

 

 

8

 

 

666

 

 

551

 

 

 

 

140

 

 

(963

)

2019

 

 

 

 

488

 

 

298

 

 

 

 

140

 

 

(224

)

Thereafter

 

 

 

 

954

 

 

 

 

 

 

9,703

 

 

—  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

284

 

$

5,681

 

$

2,364

 

$

856

 

$

10,368

 

$

(8,002

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​