| GOODWILL AND INTANGIBLES |
|
12. GOODWILL AND INTANGIBLES
|
The following table summarizes Newcastles goodwill
and intangibles related to its senior housing real estate, media and golf businesses:
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
December 31, 2013 |
|
December 31, 2012 |
|
| |
|
Gross |
|
|
|
|
|
|
|
Gross |
|
|
|
|
|
|
|
| |
|
Carrying |
|
Accumulated |
|
Net Carrying |
|
Carrying |
|
Accumulated |
|
Net Carrying |
|
| |
|
Amount |
|
Amortization |
|
Value |
|
Amount |
|
Amortization |
|
Value |
|
| Amortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| In-place resident lease intangibles |
|
$ |
112,267 |
|
$ |
(21,902 |
) |
$ |
90,365 |
|
$ |
22,711 |
|
$ |
(4,205 |
) |
$ |
18,506 |
|
| Non-compete intangibles |
|
|
1,600 |
|
|
(223 |
) |
|
1,377 |
|
|
600 |
|
|
(20 |
) |
|
580 |
|
| Land lease intangibles |
|
|
3,498 |
|
|
(1 |
) |
|
3,497 |
|
|
|
|
|
|
|
|
|
|
| PILOT intangible |
|
|
3,700 |
|
|
(124 |
) |
|
3,576 |
|
|
|
|
|
|
|
|
|
|
| Other intangibles |
|
|
2,046 |
|
|
(2 |
) |
|
2,044 |
|
|
|
|
|
|
|
|
|
|
| Total Senior Housing |
|
|
123,111 |
|
|
(22,252 |
) |
|
100,859 |
|
|
23,311 |
|
|
(4,225 |
) |
|
19,086 |
|
| Advertiser relationships |
|
|
58,269 |
|
|
(359 |
) |
|
57,910 |
|
|
|
|
|
|
|
|
|
|
| Customer relationships |
|
|
5,666 |
|
|
(35 |
) |
|
5,631 |
|
|
|
|
|
|
|
|
|
|
| Subscriber relationships |
|
|
35,966 |
|
|
(221 |
) |
|
35,745 |
|
|
|
|
|
|
|
|
|
|
| Trade name |
|
|
268 |
|
|
(3 |
) |
|
265 |
|
|
|
|
|
|
|
|
|
|
| Total Media |
|
|
100,169 |
|
|
(618 |
) |
|
99,551 |
|
|
|
|
|
|
|
|
|
|
| Trade name |
|
|
700 |
|
|
|
|
|
700 |
|
|
|
|
|
|
|
|
|
|
| Leasehold intangibles |
|
|
52,066 |
|
|
|
|
|
52,066 |
|
|
|
|
|
|
|
|
|
|
| Management contracts |
|
|
39,000 |
|
|
|
|
|
39,000 |
|
|
|
|
|
|
|
|
|
|
| Internally-developed software |
|
|
800 |
|
|
|
|
|
800 |
|
|
|
|
|
|
|
|
|
|
| Membership base |
|
|
5,400 |
|
|
|
|
|
5,400 |
|
|
|
|
|
|
|
|
|
|
| Total Golf |
|
|
97,966 |
|
|
|
|
|
97,966 |
|
|
|
|
|
|
|
|
|
|
| Total |
|
$ |
321,246 |
|
$ |
(22,870 |
) |
$ |
298,376 |
|
$ |
23,311 |
|
$ |
(4,225 |
) |
$ |
19,086 |
|
| Nonamortizable intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mastheads-Media |
|
|
45,849 |
|
|
|
|
|
45,849 |
|
|
|
|
|
|
|
|
|
|
| Liquor license-Golf |
|
|
900 |
|
|
|
|
|
900 |
|
|
|
|
|
|
|
|
|
|
| Goodwill |
|
|
126,686 |
|
|
|
|
|
126,686 |
|
|
|
|
|
|
|
|
|
|
| Total |
|
$ |
494,681 |
|
$ |
(22,870 |
) |
$ |
471,811 |
|
|
|
|
|
|
|
|
|
|
The unamortized balance of intangible assets at December 31,
2013 are expected to be charged to amortization expense as follows:
| |
|
|
|
|
| 2014 |
|
$ |
61,435 |
|
| 2015 |
|
|
49,122 |
|
| 2016 |
|
|
33,262 |
|
| 2017 |
|
|
16,304 |
|
| 2018 |
|
|
15,543 |
|
| Thereafter |
|
|
122,710 |
|
| |
|
$ |
298,376 |
|
The changes in the carrying amount of goodwill for the year
ended December 31, 2013 are as follows:
| |
|
|
|
|
| Gross balance at January 1, 2013 |
|
$ |
|
|
| Business combination |
|
|
126,686 |
|
| Net balance at December 31, 2013 |
|
$ |
126,686 |
|
|