XML 52 R32.htm IDEA: XBRL DOCUMENT v3.5.0.2
Goodwill and Other Intangibles (Tables)
6 Months Ended
Jun. 30, 2016
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Goodwill
The following table summarizes the Company’s goodwill activity by segment during the six months ended June 30, 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)
 
(36,141
)
 

 
$
(36,141
)
Balance as of June 30, 2016
 
$
1,374,490


$
245,743


$
1,620,233

 
 
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)
 
(47,499
)
 

 
(47,499
)
Balance as of June 30, 2015
 
$
1,461,897

 
$
385,398

 
$
1,847,295

_______________________________________________
(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 June 30, 2016 and December 31, 2015 (amounts in thousands, except weighted-average useful life):
 
 
Weighted-Average Useful Life
 
June 30, 2016
 
December 31, 2015
Intangible lease assets:
 
 
 
 
 
 
In-place leases, net of accumulated amortization of $439,249 and $398,770, respectively
 
14.9
 
$
1,306,345

 
$
1,458,354

Leasing commissions, net of accumulated amortization of $1,428 and $1,035, respectively
 
9.2
 
6,647

 
4,872

Above-market leases, net of accumulated amortization of $58,083 and $47,041, respectively
 
16.7
 
290,854

 
308,306

Total intangible lease assets, net
 
 
 
$
1,603,846

 
$
1,771,532

 
 
 
 
 
 
 
Intangible lease liabilities:
 
 
 
 
 
 
Below-market leases, net of accumulated amortization of $47,309 and $38,340, respectively
 
18.1
 
$
237,403

 
$
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 June 30, 2016 (amounts in thousands):
 
 
July 1, 2016 - December 31, 2016
 
2017
 
2018
 
2019
 
2020
In-place leases:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in amortization expense
 
$
166,779

 
$
152,212

 
$
139,390

 
$
127,892

 
$
119,201

Leasing Commissions
 
 
 
 
 
 
 
 
 
 
Total projected to be included in amortization expense
 
968

 
971

 
783

 
709

 
668

Above-market lease assets:
 
 
 
 
 
 
 
 
 
 
Total projected to be deducted from rental income
 
25,578

 
25,193

 
24,658

 
22,703

 
22,236

Below-market lease liabilities:
 
 
 
 
 
 
 
 
 
 
Total projected to be included in rental income
 
25,231

 
20,340

 
20,013

 
19,275

 
18,082