| Schedule of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Schedule of aggregate amortization expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|