XML 32 R22.htm IDEA: XBRL DOCUMENT v3.5.0.2
OTHER ASSETS AND LIABILITIES
9 Months Ended
Sep. 30, 2016
OTHER ASSETS AND LIABILITIES  
OTHER ASSETS AND LIABILITIES

NOTE 13 OTHER ASSETS AND LIABILITIES

 

Prepaid Expenses and Other Assets

 

The following table summarizes the significant components of Prepaid expenses and other assets.

 

 

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

 

(In thousands)

    

2016

    

2015

 

Condominium receivables (a)

 

$

169,642

 

$

191,037

 

Condominium deposits

 

 

478,251

 

 

55,749

 

Special Improvement District receivable

 

 

66,300

 

 

72,558

 

In-place leases

 

 

16,254

 

 

22,139

 

Below-market ground leases

 

 

19,071

 

 

19,325

 

Above-market tenant leases

 

 

2,505

 

 

3,581

 

Equipment, net of accumulated depreciation of $4.9 million and $3.9 million, respectively

 

 

17,930

 

 

18,772

 

Security and escrow deposits

 

 

10,381

 

 

17,599

 

Tenant incentives and other receivables

 

 

8,811

 

 

10,480

 

Prepaid expenses

 

 

11,743

 

 

8,474

 

Federal income tax receivable

 

 

11,564

 

 

11,972

 

Intangibles

 

 

4,085

 

 

4,045

 

Uncertain tax position asset

 

 

256

 

 

112

 

Other

 

 

3,447

 

 

5,347

 

 

 

$

820,240

 

$

441,190

 


(a)

Approximately $32.3 million are expected to be collected in 2016 and $137.3 million are expected to be collected in 2017, based upon anticipated closings of the respective condominium projects.

 

The $379.1 million net increase primarily relates to the following:

 

A  $422.5 million increase in condominium deposits due to cash buyers remitting the remaining balance of the sales prices in full prior to closing as required in the sales contracts; $3.3 million increase in prepaid expenses; and $0.1 million in other increases. 

 

These increases were partially offset by the following decreases: a $21.4 million decrease in condominium receivables due primarily to remittance of the remaining balance of the sales price in full by cash buyers prior to closing; a net $7.2 million decrease in security and escrow deposits mostly attributable to our January 2016 investment in the Grandview SHG, LLC joint venture; a $6.3 million decrease in SID receivable due to reimbursement for construction expenditures; a decrease of $5.9 million relating primarily to the amortization of in-place leases; a net decrease in other prepaids of $1.9 million; and a $4.1 million decrease in various other accounts.

 

Accounts Payable and Accrued Expenses

 

The following table summarizes the significant components of Accounts payable and accrued expenses.

 

 

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

 

(In thousands)

    

2016

    

2015

 

Construction payables

 

$

188,501

 

$

185,731

 

Deferred income

 

 

104,686

 

 

117,730

 

Condominium deposit liabilities

 

 

106,258

 

 

50,192

 

Accounts payable and accrued expenses

 

 

42,179

 

 

33,928

 

Tenant and other deposits

 

 

33,740

 

 

34,894

 

Accrued interest

 

 

29,014

 

 

16,504

 

Accrued payroll and other employee liabilities

 

 

24,313

 

 

31,271

 

Accrued real estate taxes

 

 

19,875

 

 

15,134

 

Interest rate swaps

 

 

27,794

 

 

4,217

 

Straight-line ground rent liability (a)

 

 

12,962

 

 

10,757

 

Above-market ground leases

 

 

1,994

 

 

2,113

 

Other

 

 

11,921

 

 

12,883

 

 

 

$

603,237

 

$

515,354

 


(a)

Straight-line ground rent was previously reported in Other.

 

Total accounts payable and accrued expenses increased by $87.9 million primarily due to the following:

 

A  $56.1 million increase in condominium deposits liability due to starting sales at Ke Kilohana and continued sales and additional deposit requirements at Ae'o; an increase of $8.3 million in accounts payable and accrued expenses; an increase of $23.6 million in interest rate swaps liability primarily due to a decrease in fair value of the forward-starting swaps; an increase of $12.5 million in accrued interest primarily due to six months of accrued interest at September 30, 2016 as compared to three months of accrued interest at December 2015 for our Senior Notes; $4.7 million increase in accrued real estate taxes; and $4.9 million in other immaterial accounts.

 

These increases are partially offset by the following: decrease of $13.0 million in deferred income due to the recognition of income on projects as the performance obligations are fulfilled; decrease of $7.0 million in accrued payroll and other employee liabilities primarily due to the payment of bonuses in the first quarter 2016; and $2.2 million in other immaterial decreases.