XML 70 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
Goodwill and Other Intangibles (Tables)
12 Months Ended
Dec. 31, 2015
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill
The following table summarizes the Company’s goodwill activity by segment from January 1, 2013 to December 31, 2015 (in thousands):
 
 
REI Segment
 
Cole Capital Segment
 
Consolidated
Balance as of January 1, 2013
 
$

 
$

 
$

CapLease Merger
 
92,789

 

 
92,789

Balance as of December 31, 2013
 
92,789




92,789

Cole Merger
 
1,654,085

 
558,835

 
2,212,920

Measurement period adjustments
 
(27,339
)
 
49,627

 
22,288

Goodwill allocated to dispositions (1)
 
(210,139
)
 

 
(210,139
)
Impairment
 

 
(223,064
)
 
(223,064
)
Balance as of December 31, 2014
 
1,509,396

 
385,398


1,894,794

Goodwill allocated to dispositions and held for sale assets (1)
 
(98,765
)
 

 
(98,765
)
Impairment
 

 
(139,655
)
 
(139,655
)
Balance as of December 31, 2015
 
$
1,410,631


$
245,743


$
1,656,374

_______________________________________________
(1)
Included in loss on disposition of real estate, net, in the consolidated statements of operations.
Schedule of Intangible Assets
Intangible lease assets and liabilities of the Company consisted of the following as of December 31, 2015 and 2014 (amounts in thousands, except weighted-average useful life):
 
 
Weighted-Average Useful Life
 
December 31, 2015
 
December 31, 2014
Intangible lease assets:
 
 
 
 
 
 
In-place leases, net of accumulated amortization of $398,770 and $236,096, respectively
 
13.6
 
$
1,458,354

 
$
1,816,508

Leasing commissions, net of accumulated amortization of $1,035 and $505, respectively
 
9.1
 
4,872

 
4,205

Above-market leases, net of accumulated amortization of $47,041 and $22,471, respectively
 
16.0
 
308,306

 
355,269

Total intangible lease assets, net
 
 
 
$
1,771,532

 
$
2,175,982

 
 
 
 
 
 
 
Intangible lease liabilities:
 
 
 
 
 
 
Below-market leases, net of accumulated amortization of $38,340 and $19,123, respectively
 
16.8
 
$
251,692

 
$
317,838

Schedule of Projected Amortization Expense and Adjustments
The following table provides the projected amortization expense and adjustments to rental income related to the intangible lease assets and liabilities for the next five years as of December 31, 2015 (amounts in thousands):
 
 
2016
 
2017
 
2018
 
2019
 
2020
In-place leases:
 
 
 
 
 
 
 
 
 
 
Total to be included in amortization expense
 
$
172,641

 
$
157,734

 
$
144,024

 
$
132,307

 
$
122,660

Leasing Commissions
 
 
 
 
 
 
 
 
 
 
Total to be included in amortization expense
 
$
720

 
$
693

 
$
506

 
$
434

 
$
413

Above-market lease assets:
 
 
 
 
 
 
 
 
 
 
Total to be deducted from rental income
 
$
25,901

 
$
25,559

 
$
24,999

 
$
23,037

 
$
22,557

Below-market lease liabilities:
 
 
 
 
 
 
 
 
 
 
Total to be included in rental income
 
$
21,304

 
$
21,140

 
$
20,804

 
$
19,971

 
$
18,661