XML 117 R33.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisition of Navios Containers and Navios Acquisition (Tables)
12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Acquisition of Navios Containers - Schedule of recognized identified assets acquired and liabilities

     
Purchase price:    
Fair value of previously held interest (35.7%) $ 106,997
Equity issuance (8,133,452 Navios Partners units * $23.56)   191,624
Total purchase price   298,621
Fair value of assets acquired and liabilities assumed:    
Vessels   770,981
Current assets (including cash of $10,282)   29,033
Unfavorable lease terms   (224,490)
Long term debt and financial liabilities assumed (including current portion)   (227,434)
Current liabilities   (5,416)
Fair value of net assets acquired   342,674
Bargain gain $ 44,053
Acquisition of Navios Containers - Lease Future Amortization Income

      Within One Year   Year Two   Year Three   Year Four   Year Five   Year Six     Total
Time charters with unfavorable lease terms   $ (126,710)   (52,501)   (20,431)   (12,462)   (11,445)   (941)   $ (224,490)

 

 

Acquisition of Navios Containers - Acquired finite lived intangible liability

    Amount
Description    
Unfavorable lease terms $ (224,490)

 

Acquisition of Navios Acquisition - Schedule of recognized identified assets acquired and liabilities

     
Purchase consideration:    
Fair value of the consideration $ 150,000
Fair value of noncontrolling interest (37.6%)   57,635
Total purchase consideration   207,635
Fair value of Navios Acquisition’s assets acquired and liabilities assumed:    
Vessels   1,003,040
Other long-term assets   27,291
Operating lease assets   128,619
Current assets (including cash and restricted cash of $32,394)   64,180
Favorable lease terms   112,139
Unfavorable lease terms   (6,529)
Long term debt and financial liabilities assumed (including current portion)   (811,608)
Operating lease liabilities (including current portion)   (128,619)
Current liabilities   (176,916)
Fair value of Navios Acquisition’s net assets   211,597
Bargain gain upon obtaining control $ 3,962
Acquisition of Navios Acquisition - Lease Future Amortization Income

      Within One Year   Year Two   Year Three   Year Four   Year Five   Year Six and thereafter     Total
Time charters with favorable lease terms   $ 24,398   18,232   18,156   17,702   11,182   22,469   $ 112,139
Time charters with unfavorable lease terms   $ (4,672)   (1,857)           $ (6,529)

 

 

Acquisition of Navios Acquisition - Acquired finite lived intangible liability

    Amount
Description    
Favorable lease terms $ 112,139
Unfavorable lease terms $ (6,529)