XML 69 R14.htm IDEA: XBRL DOCUMENT v3.3.0.814
OTHER INTANGIBLE ASSETS
9 Months Ended
Sep. 30, 2015
OTHER INTANGIBLE ASSETS  
OTHER INTANGIBLE ASSETS

6. OTHER INTANGIBLE ASSETS

        A schedule of our intangible assets and liabilities and related accumulated amortization and accretion as of September 30, 2015 and December 31, 2014 is as follows:

                                                                                                                                                                                    

 

 

Assets

 

Liabilities

 

September 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

 

$

21,466

 

$

4,273

 

$

3,936

 

$

11,685

 

$

(19,722

)

Accumulated amortization

 

 

(908

)

 

(16,615

)

 

(2,185

)

 

(3,277

)

 

(1,387

)

 

13,005

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

164

 

$

4,851

 

$

2,088

 

$

659

 

$

10,298

 

$

(6,717

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

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 $41,000 and $87,000 for the three months ended September 30, 2015 and 2014, respectively, and $199,000 and $522,000 for the nine months ended September 30, 2015 and 2014, respectively. The amortization of the below-market leases included in rental and other property income was $630,000 and $637,000 for the three months ended September 30, 2015 and 2014, respectively, and $1,940,000 and $1,982,000 for the nine months ended September 30, 2015 and 2014, respectively. The amortization of in-place leases included in depreciation and amortization expense was $413,000 and $589,000 for the three months ended September 30, 2015 and 2014, respectively, and $1,461,000 and $1,788,000 for the nine months ended September 30, 2015 and 2014, respectively. Included in depreciation and amortization expense was franchise affiliation fee amortization of $98,000 for each of the three months ended September 30, 2015 and 2014, and $296,000 for each of the nine months ended September 30, 2015 and 2014. The amortization of advance bookings included in depreciation and amortization expense was $0 and $56,000 for the three months ended September 30, 2015 and 2014, respectively, and $0 and $190,000 for the nine months ended September 30, 2015 and 2014, respectively. Tax abatement amortization of $138,000 for each of the three months ended September 30, 2015 and 2014, and $414,000 for each of the nine months ended September 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 September 30, 2015 and 2014, and $105,000 for each of the nine months ended September 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 September 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 (Three months ending December 31, 2015)

 

$

42

 

$

391

 

$

137

 

$

98

 

$

35

 

$

(629

)

2016

 

 

88

 

 

1,380

 

 

551

 

 

394

 

 

140

 

 

(2,502

)

2017

 

 

26

 

 

949

 

 

551

 

 

167

 

 

140

 

 

(2,399

)

2018

 

 

8

 

 

689

 

 

551

 

 

 

 

140

 

 

(963

)

2019

 

 

 

 

488

 

 

298

 

 

 

 

140

 

 

(224

)

Thereafter

 

 

 

 

954

 

 

 

 

 

 

9,703

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

164

 

$

4,851

 

$

2,088

 

$

659

 

$

10,298

 

$

(6,717

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​