| 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, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition Cost |
|
|
Accumulated Amortization |
|
|
Additions / Write off |
|
|
Net Book Value December 31, 2016 |
|
Trade name |
|
$ |
100,420 |
|
|
$ |
(41,303 |
) |
|
$ |
— |
|
|
$ |
59,117 |
|
Port terminal operating rights |
|
|
53,152 |
|
|
|
(10,162 |
) |
|
|
— |
|
|
|
42,990 |
|
Customer relationships |
|
|
35,490 |
|
|
|
(15,971 |
) |
|
|
— |
|
|
|
19,519 |
|
Favorable lease terms(*) |
|
|
82,485 |
|
|
|
(6,359 |
) |
|
|
(70,937 |
) |
|
|
5,189 |
|
Total Intangible assets |
|
|
271,547 |
|
|
|
(73,795 |
) |
|
|
(70,937 |
) |
|
|
126,815 |
|
Unfavorable lease terms(**) |
|
|
(24,721 |
) |
|
|
— |
|
|
|
24,721 |
|
|
|
— |
|
Total |
|
$ |
246,826 |
|
|
$ |
(73,795 |
) |
|
$ |
(46,216 |
) |
|
$ |
126,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) (**) |
As of December 31, 2016 and 2015, intangible assets associated with the favorable lease terms included an amount of $1,180 and $10,575, respectively related to purchase options for the vessels (see also Note 2(n)). During the year ended December 31, 2016, acquisition costs of $70,937 and accumulated amortization of $57,930 of favorable lease terms were written off resulting in a loss of $13,007. This write-off resulted from the early redelivery of one vessel. During the year ended December 31, 2015, acquisition costs $75,694, of fully amortized favorable lease terms were written off, as a result of early redeliveries of vessels. As of December 31, 2016 and 2015, the intangible liability associated with the unfavorable lease terms included an amount of $0 and $(467), respectively, related to purchase options held by third parties (see also Note 2(n)). During the year ended December 31, 2016, acquisition costs of $24,721 and accumulated amortization of $17,406 of unfavorable lease terms were written off resulting in an income of $7,315. This write-off resulted from the early redelivery of one vessel. During the year ended December 31, 2015, $31,698 of acquisition cost 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, 2016 and 2015, 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, of which $10,200 was paid in 2014 and $6,800 was paid in 2015. 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization Expense and Write Offs Year Ended December 31, 2016 |
|
|
Amortization Expense and Write Offs Year Ended December 31, 2015 |
|
|
Amortization Expense and Write Offs Year Ended December 31, 2014 |
|
Trade name |
|
$ |
3,902 |
|
|
$ |
3,811 |
|
|
$ |
3,853 |
|
Port terminal operating rights |
|
|
706 |
|
|
|
1,006 |
|
|
|
1,006 |
|
Customer relationships |
|
|
1,775 |
|
|
|
1,775 |
|
|
|
1,774 |
|
Favorable lease terms |
|
|
17,260 |
|
|
|
32,444 |
|
|
|
12,539 |
|
Unfavorable lease terms |
|
|
(7,526 |
) |
|
|
(14,615 |
) |
|
|
(4,933 |
) |
Total |
|
$ |
16,117 |
|
|
$ |
24,420 |
|
|
$ |
14,239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The remaining aggregate amortization of acquired intangibles as of December 31, 2016 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
|
Within one year |
|
|
Year Two |
|
|
Year Three |
|
|
Year Four |
|
|
Year Five |
|
|
Thereafter |
|
|
Total |
|
Trade name |
|
$ |
3,853 |
|
|
$ |
2,811 |
|
|
$ |
2,811 |
|
|
$ |
2,818 |
|
|
$ |
2,811 |
|
|
$ |
44,013 |
|
|
$ |
59,117 |
|
Favorable lease terms |
|
|
641 |
|
|
|
641 |
|
|
|
641 |
|
|
|
641 |
|
|
|
641 |
|
|
|
804 |
|
|
|
4,009 |
|
Port terminal operating rights |
|
|
895 |
|
|
|
990 |
|
|
|
990 |
|
|
|
990 |
|
|
|
990 |
|
|
|
38,135 |
|
|
|
42,990 |
|
Customer relationships |
|
|
1,775 |
|
|
|
1,775 |
|
|
|
1,775 |
|
|
|
1,775 |
|
|
|
1,775 |
|
|
|
10,644 |
|
|
|
19,519 |
|
Total amortization |
|
$ |
7,164 |
|
|
$ |
6,217 |
|
|
$ |
6,217 |
|
|
$ |
6,224 |
|
|
$ |
6,217 |
|
|
$ |
93,596 |
|
|
$ |
125,635 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|