XML 24 R13.htm IDEA: XBRL DOCUMENT v3.4.0.3
OTHER INTANGIBLE ASSETS
3 Months Ended
Mar. 31, 2016
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, 2016 and December 31, 2015 is as follows:

                                                                                                                                                                                    

 

 

Assets

 

Liabilities

 

March 31, 2016

 

Acquired
Above-Market
Leases

 

Acquired
In-Place
Leases

 

Tax
Abatement

 

Acquired
Below-Market
Ground Lease

 

Acquired
Below-Market
Leases

 

 

 

(in thousands)

 

Gross balance

 

$

966

 

$

21,398

 

$

4,273

 

$

11,685

 

$

(19,722

)

Accumulated amortization

 

 

(881

)

 

(17,323

)

 

(2,460

)

 

(1,457

)

 

14,267

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

85

 

$

4,075

 

$

1,813

 

$

10,228

 

$

(5,455

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Average useful life (in years)

 

 

7

 

 

8

 

 

8

 

 

84

 

 

8

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

Assets

 

Liabilities

 

December 31, 2015

 

Acquired
Above-Market
Leases

 

Acquired
In-Place
Leases

 

Tax
Abatement

 

Franchise
Affiliation
Fee(1)

 

Acquired
Below-Market
Ground Lease

 

Acquired
Below-Market
Leases

 

 

 

(in thousands)

 

Gross balance

 

$

966

 

$

21,398

 

$

4,273

 

$

3,936

 

$

11,685

 

$

(19,722

)

Accumulated amortization

 

 

(843

)

 

(16,943

)

 

(2,322

)

 

(3,375

)

 

(1,422

)

 

13,636

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

123

 

$

4,455

 

$

1,951

 

$

561

 

$

10,263

 

$

(6,086

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Average useful life (in years)

 

 

7

 

 

8

 

 

8

 

 

10

 

 

84

 

 

8

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

(1)          

Franchise affiliation fee is associated with the Courtyard Oakland, which was sold in February 2016 (see Note 3).

        The amortization of the above-market leases which decreased rental and other property income was $38,000 and $79,000 for the three months ended March 31, 2016 and 2015, respectively. The amortization of the below-market leases included in rental and other property income was $631,000 and $655,000 for the three months ended March 31, 2016 and 2015, respectively. The amortization of in-place leases included in depreciation and amortization expense was $380,000 and $529,000 for the three months ended March 31, 2016 and 2015, respectively. Included in depreciation and amortization expense is franchise affiliation fee amortization of $33,000 and $99,000 for the three months ended March 31, 2016 and 2015, respectively. Tax abatement amortization of $138,000 for each of the three months ended March 31, 2016 and 2015, and the amortization of below-market ground lease obligation of $35,000 for each of the three months ended March 31, 2016 and 2015 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, 2016 is as follows:

                                                                                                                                                                                    

 

 

Assets

 

Liabilities

 

Years Ending December 31,

 

Acquired
Above-Market
Leases

 

Acquired
In-Place
Leases

 

Tax
Abatement

 

Acquired
Below-Market
Ground Lease

 

Acquired
Below-Market
Leases

 

 

 

(in thousands)

 

2016 (Nine months ending December 31, 2016)

 

$

50

 

 

1,014

 

$

413

 

$

105

 

$

(1,879

)

2017

 

 

26

 

 

964

 

 

551

 

 

140

 

 

(2,405

)

2018

 

 

9

 

 

705

 

 

551

 

 

140

 

 

(971

)

2019

 

 

 

 

436

 

 

298

 

 

140

 

 

(200

)

2020

 

 

 

 

178

 

 

 

 

140

 

 

 

Thereafter

 

 

 

 

778

 

 

 

 

9,563

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

$

85

 

$

4,075

 

$

1,813

 

$

10,228

 

$

(5,455

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​