XML 36 R20.htm IDEA: XBRL DOCUMENT v3.6.0.2
OTHER ASSETS AND LIABILITIES
12 Months Ended
Dec. 31, 2016
OTHER ASSETS AND LIABILITIES  
OTHER ASSETS AND LIABILITIES

 

NOTE 11 OTHER ASSETS AND LIABILITIES

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

 

 

 

 

 

 

 

 

 

December 31, 

(In thousands)

    

2016

    

2015

Condominium receivables (a)

 

$

210,219

 

$

191,037

Condominium deposits

 

 

193,197

 

 

55,749

Special Improvement District receivable

 

 

61,603

 

 

72,558

Straight-line rent, net

 

 

31,518

 

 

22,241

In-place leases

 

 

16,015

 

 

22,139

Below-market ground leases

 

 

18,986

 

 

19,325

Above-market tenant leases

 

 

2,457

 

 

3,581

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

 

 

17,556

 

 

18,772

Security and escrow deposits

 

 

61,304

 

 

17,599

Tenant incentives and other receivables

 

 

8,773

 

 

10,480

Prepaid expenses

 

 

11,177

 

 

8,474

Federal income tax receivable

 

 

15,763

 

 

11,972

Intangibles

 

 

4,046

 

 

4,045

Uncertain tax position asset

 

 

 —

 

 

112

Other

 

 

13,902

 

 

5,347

 

 

$

666,516

 

$

463,431

(a)

We expect all the Condominium receivables outstanding at December 31, 2016, to be collected in 2017 upon closing Anaha and the remaining units at Waiea condominium projects.    

The $203.1 million net increase in total prepaid expenses and other assets as of December 31, 2016 compared to 2015 primarily relates to various increases in condominium project activities, including a net $137.4 million increase in condominium deposits at Ward Village relating to the net sales activity primarily at our Anaha, Ke Kilohana and Ae'o, projects offset by utilization of deposits for construction costs, an increase of $43.7 million in security and escrow deposits primarily relating to the remaining escrowed condo deposits to be used for Waiea remaining condominium construction costs and a $19.2 million increase in condominium receivables, representing revenue recognized in excess of buyer deposits received for our Waiea and Anaha projects. Increases were also noted as follows: straight-line rent increased by $9.3 million given additional Operating Assets placed in service during the year; Other assets increased $8.6 million primarily relating to pending reimbursements from the DCACC relating to improvements we made on the Merriweather Post Pavilion, which was transferred to the DCACC in November 2016; Federal income tax receivable increased $3.8 million relating to estimated 2016 tax payments, and prepaid expenses increased $2.7 million due to other net changes. 

 

All of these increases were offset by decreases as follows: a decrease of $11.0 million for Special improvement district receivables used  to fund development costs incurred at our Summerlin MPC; decreases of $6.1 million, $0.3 million, and $1.1 million due to normal amortization of intangibles for in-place leases, below-market ground leases, and above-market tenant leases, respectively; a net decrease of $1.7 million in tenant incentives and other receivables for various tenant activities; and a decrease of $1.3 million in equipment, net, relating primarily to scheduled depreciation of these assets.

 

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

 

 

 

 

 

 

 

 

 

 

December 31, 

(In thousands)

    

2016

    

2015

Construction payables

 

$

207,917

 

$

185,731

Deferred income

 

 

85,158

 

 

117,730

Condominium deposit liabilities

 

 

117,015

 

 

50,192

Accounts payable and accrued expenses

 

 

33,050

 

 

33,928

Tenant and other deposits

 

 

28,559

 

 

34,894

Accrued interest

 

 

16,897

 

 

16,504

Accrued payroll and other employee liabilities

 

 

36,937

 

 

31,271

Accrued real estate taxes

 

 

16,726

 

 

15,134

Interest rate swaps

 

 

(149)

 

 

4,217

Straight-line ground rent liability

 

 

13,126

 

 

10,757

Above-market ground leases

 

 

1,762

 

 

2,113

Other

 

 

15,012

 

 

12,883

 

 

$

572,010

 

$

515,354

(a)

Straight-line ground rent was previously reported in Other.

Accounts payable and accrued expenses increased by a net $56.7 million at December 31, 2016 as compared to December 31, 2015.

The net increase reflects increases of $66.8 million in the condominium deposit liability for the towers under construction at Ward Village; an increase of $22.2 million in construction payables primarily due to continued development activities at both Ward Village and the Merriweather District; an increase of $2.4 million relating to normally scheduled amortization of our ground rent liability; an increase of $2.1 million in Other miscellaneous accrued; and a net $6.8 increase in changes in the balances of accounts payable, accrued interest, accrued payroll and other employee liabilities, and accrued real estate taxes. These increases were offset by the following decreases: a decrease of $32.6 million in deferred income related to recognition of income from previously deferred land sales at our Summerlin MPC; a decrease of $6.3 million in tenant and other deposits primarily related to rent credits at 1725-35 Hughes Landing Boulevard; a decrease of $4.4 million in the interest rate swap liability due to net improvements in the swaps’ fair values (see Note 13 - Derivative instruments and hedging activities for further details); and a decrease of $0.3 million relating to normally scheduled amortization of above-market ground leases.