XML 52 R32.htm IDEA: XBRL DOCUMENT v3.4.0.3
Goodwill and Other Intangibles (Tables)
3 Months Ended
Mar. 31, 2016
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill
The following table summarizes the Company’s goodwill activity by segment during the three months ended March 31, 2016 and 2015 (in thousands):
 
 
REI Segment
 
Cole Capital Segment
 
Consolidated
Balance as of December 31, 2015
 
$
1,410,631


$
245,743


$
1,656,374

Goodwill allocated to dispositions and held for sale assets (1)
 
(13,516
)
 

 
$
(13,516
)
Balance as of March 31, 2016
 
$
1,397,115


$
245,743


$
1,642,858

 
 
REI Segment
 
Cole Capital Segment
 
Consolidated
Balance as of December 31, 2014
 
1,509,396

 
385,398

 
1,894,794

Goodwill allocated to dispositions and held for sale assets (1)
 
(23,680
)
 

 
(23,680
)
Balance as of March 31, 2015
 
$
1,485,716

 
$
385,398

 
$
1,871,114

_______________________________________________
(1)
Included in gain (loss) on disposition of real estate, net, in the consolidated statement of operations.
Schedule of Intangible Assets
Intangible lease assets and liabilities of the Company consisted of the following as of March 31, 2016 and December 31, 2015(amounts in thousands, except weighted-average useful life):
 
 
Weighted-Average Useful Life
 
March 31, 2016
 
December 31, 2015
Intangible lease assets:
 
 
 
 
 
 
In-place leases, net of accumulated amortization of $405,753 and $398,770, respectively
 
13.5
 
$
1,381,547

 
$
1,458,354

Leasing commissions, net of accumulated amortization of $1,137 and $1,035, respectively
 
9.2
 
6,060

 
4,872

Above-market leases, net of accumulated amortization of $51,944 and $47,041, respectively
 
16.1
 
299,293

 
308,306

Total intangible lease assets, net
 
 
 
$
1,686,900

 
$
1,771,532

 
 
 
 
 
 
 
Intangible lease liabilities:
 
 
 
 
 
 
Below-market leases, net of accumulated amortization of $42,629 and $38,340, respectively
 
17.4
 
$
245,093

 
$
251,692

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 March 31, 2016 (amounts in thousands):
 
 
April 1, 2016 - December 31, 2016
 
2017
 
2018
 
2019
 
2020
In-place leases:
 
 
 
 
 
 
 
 
 
 
Total to be included in amortization expense
 
$
168,216

 
$
154,275

 
$
141,317

 
$
129,711

 
$
120,676

Leasing Commissions
 
 
 
 
 
 
 
 
 
 
Total to be included in amortization expense
 
$
1,341

 
$
682

 
$
496

 
$
425

 
$
407

Above-market lease assets:
 
 
 
 
 
 
 
 
 
 
Total to be deducted from rental income
 
$
25,672

 
$
25,309

 
$
24,756

 
$
22,801

 
$
22,334

Below-market lease liabilities:
 
 
 
 
 
 
 
 
 
 
Total to be included in rental income
 
$
23,115

 
$
20,453

 
$
20,126

 
$
19,388

 
$
18,196