| INTANGIBLE ASSETS/LIABILITIES OTHER THAN GOODWILL |
NOTE 7: INTANGIBLE ASSETS/LIABILITIES OTHER THAN GOODWILL
Net Book Value of Intangible Assets/Liabilities other than Goodwill as at December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition Cost |
|
|
Accumulated Amortization |
|
|
Additions / Write off |
|
|
Net Book Value December 31, 2015 |
|
Trade name |
|
$ |
100,420 |
|
|
$ |
(37,401 |
) |
|
$ |
— |
|
|
$ |
63,019 |
|
Port terminal operating rights(***) |
|
|
53,152 |
|
|
|
(9,456 |
) |
|
|
— |
|
|
|
43,696 |
|
Customer relationships |
|
|
35,490 |
|
|
|
(14,196 |
) |
|
|
— |
|
|
|
21,294 |
|
Favorable lease terms(*) |
|
|
158,179 |
|
|
|
(60,037 |
) |
|
|
(75,694 |
) |
|
|
22,448 |
|
Total Intangible assets |
|
|
347,241 |
|
|
|
(121,090 |
) |
|
|
(75,694 |
) |
|
|
150,457 |
|
Unfavorable lease terms(**) |
|
|
(56,419 |
) |
|
|
17,195 |
|
|
|
31,698 |
|
|
|
(7,526 |
) |
Total |
|
$ |
290,822 |
|
|
$ |
(103,895 |
) |
|
$ |
(43,996 |
) |
|
$ |
142,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book Value of Intangible Assets/Liabilities other than Goodwill as at December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition Cost |
|
|
Accumulated Amortization |
|
|
Additions / Write off |
|
|
Net Book Value December 31, 2014 |
|
Trade name |
|
$ |
100,420 |
|
|
$ |
(33,591 |
) |
|
$ |
— |
|
|
$ |
66,829 |
|
Port terminal operating rights(***) |
|
|
36,152 |
|
|
|
(8,450 |
) |
|
|
17,000 |
|
|
|
44,702 |
|
Customer relationships |
|
|
35,490 |
|
|
|
(12,421 |
) |
|
|
— |
|
|
|
23,069 |
|
Favorable lease terms(*) |
|
|
207,055 |
|
|
|
(103,287 |
) |
|
|
(48,876 |
) |
|
|
54,892 |
|
Total Intangible assets |
|
|
379,117 |
|
|
|
(157,749 |
) |
|
|
(31,876 |
) |
|
|
189,492 |
|
Unfavorable lease terms(**) |
|
|
(121,028 |
) |
|
|
98,887 |
|
|
|
— |
|
|
|
(22,141 |
) |
Total |
|
$ |
258,089 |
|
|
$ |
(58,862 |
) |
|
$ |
(31,876 |
) |
|
$ |
167,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) (**) (***) |
As of December 31, 2015 and 2014, intangible assets associated with the favorable lease terms included an amount of $10,575 and $21,782, respectively related to purchase options for the vessels (see Note 2(n)). During the years ended December 31, 2015 and 2014, acquisition costs and accumulated amortization of $75,694 and $48,876, respectively, of fully amortized favorable lease terms were written off, as a result of early redeliveries of vessels. As of December 31, 2015 and 2014, the intangible liability associated with the unfavorable lease terms included an amount of $(467) and $9,405, respectively, related to purchase options held by third parties (see Note 2(n)). During the year ended December 31, 2015, $31,698 of unfavorable lease terms were written off. During the year ended December 31, 2015, acquisition cost and accumulated amortization of $64,609, of fully amortized unfavorable lease terms were written off. These write- offs resulted from early redelivery of vessels. As of December 31, 2015 and 2014, no purchase options held by third parties have been exercised. On December 15, 2014, Navios Logistics acquired two companies for a total consideration of $17,000. These companies, as free zone direct users, hold the right to occupy approximately 53 acres of undeveloped riverfront land located in the Nueva Palmira free zone in Uruguay, adjacent to Navios Logistics' existing port. During the year ended December 31, 2015, Navios Logistics paid $6,800, representing the balance of the purchase price. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization Expense and Write Offs Year Ended December 31, 2015 |
|
|
Amortization Expense and Write Offs Year Ended December 31, 2014 |
|
|
Amortization Expense and Write Offs Year Ended December 31, 2013 |
|
Trade name |
|
$ |
3,811 |
|
|
$ |
3,853 |
|
|
$ |
3,853 |
|
Port terminal operating rights |
|
|
1,006 |
|
|
|
1,006 |
|
|
|
983 |
|
Customer relationships |
|
|
1,775 |
|
|
|
1,774 |
|
|
|
1,774 |
|
Favorable lease terms |
|
|
32,444 |
|
|
|
12,539 |
|
|
|
12,876 |
|
Unfavorable lease terms |
|
|
(14,615 |
) |
|
|
(4,933 |
) |
|
|
(4,933 |
) |
Total |
|
$ |
24,420 |
|
|
$ |
14,239 |
|
|
$ |
14,553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The remaining aggregate amortization of acquired intangibles as of December 31, 2015 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
|
Within one year |
|
|
Year Two |
|
|
Year Three |
|
|
Year Four |
|
|
Year Five |
|
|
Thereafter |
|
|
Total |
|
Trade name |
|
$ |
3,860 |
|
|
$ |
3,853 |
|
|
$ |
2,811 |
|
|
$ |
2,811 |
|
|
$ |
2,818 |
|
|
$ |
46,866 |
|
|
$ |
63,019 |
|
Favorable lease terms |
|
|
5,457 |
|
|
|
3,049 |
|
|
|
641 |
|
|
|
641 |
|
|
|
641 |
|
|
|
1,444 |
|
|
|
11,873 |
|
Unfavorable lease terms |
|
|
(1,102 |
) |
|
|
(1,102 |
) |
|
|
(1,102 |
) |
|
|
(1,102 |
) |
|
|
(1,102 |
) |
|
|
(2,483 |
) |
|
|
(7,993 |
) |
Port terminal operating rights |
|
|
1,006 |
|
|
|
1,483 |
|
|
|
1,483 |
|
|
|
1,483 |
|
|
|
1,483 |
|
|
|
36,758 |
|
|
|
43,696 |
|
Customer relationships |
|
|
1,775 |
|
|
|
1,775 |
|
|
|
1,775 |
|
|
|
1,775 |
|
|
|
1,775 |
|
|
|
12,419 |
|
|
|
21,294 |
|
Total amortization |
|
$ |
10,996 |
|
|
$ |
9,058 |
|
|
$ |
5,608 |
|
|
$ |
5,608 |
|
|
$ |
5,615 |
|
|
$ |
95,004 |
|
|
$ |
131,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|