XML 56 R12.htm IDEA: XBRL DOCUMENT v3.2.0.727
OTHER INTANGIBLE ASSETS
6 Months Ended
Jun. 30, 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 June 30, 2015 and December 31, 2014 is as follows:

                                                                                                                                                                                    

 

 

Assets

 

Liabilities

 

June 30, 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

 

$

1,072

 

$

21,431

 

$

4,273

 

$

3,936

 

$

11,685

 

$

(19,750

)

Accumulated amortization

 

 

(867

)

 

(16,269

)

 

(2,047

)

 

(3,179

)

 

(1,352

)

 

12,403

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

205

 

$

5,162

 

$

2,226

 

$

757

 

$

10,333

 

$

(7,347

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Average useful life (in years)

 

 

6

 

 

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 $98,000 for the three months ended June 30, 2015 and 2014, respectively, and $158,000 and $435,000 for the six months ended June 30, 2015 and 2014, respectively. The amortization of the below-market leases included in rental and other property income was $655,000 and $697,000 for the three months ended June 30, 2015 and 2014, respectively, and $1,310,000 and $1,345,000 for the six months ended June 30, 2015 and 2014, respectively. The amortization of in-place leases included in depreciation and amortization expense was $519,000 and $587,000 for the three months ended June 30, 2015 and 2014, respectively, and $1,048,000 and $1,199,000 for the six months ended June 30, 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 June 30, 2015 and 2014, and $198,000 for each of the six months ended June 30, 2015 and 2014. The amortization of advance bookings included in depreciation and amortization expense was $0 and $67,000 for the three months ended June 30, 2015 and 2014, respectively, and $0 and $134,000 for the six months ended June 30, 2015 and 2014, respectively. Tax abatement amortization of $138,000 for each of the three months ended June 30, 2015 and 2014, and $276,000 for each of the six months ended June 30, 2015 and 2014 is included in rental and other property operating expenses. Amortization of below-market ground lease obligation of $35,000 for each of the three months ended June 30, 2015 and 2014, and $70,000 for each of the six months ended June 30, 2015 and 2014 is included in rental and other property operating expenses.

        A schedule of future amortization and accretion of acquisition related intangible assets and liabilities as of June 30, 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 (Six months ending December 31, 2015)

 

$

83

 

$

793

 

$

275

 

$

196

 

$

70

 

$

(1,259

)

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

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

205

 

$

5,162

 

$

2,226

 

$

757

 

$

10,333

 

$

(7,347

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​