XML 32 R22.htm IDEA: XBRL DOCUMENT v3.7.0.1
OTHER ASSETS AND LIABILITIES
6 Months Ended
Jun. 30, 2017
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:

 

 

 

 

 

 

 

 

 

 

June 30, 

 

December 31,

(In thousands)

 

2017

 

2016

Condominium receivables (a)

 

$

315,337

 

$

210,219

Condominium deposits

 

 

169,162

 

 

193,197

Special Improvement District receivable

 

 

60,233

 

 

61,603

Straight-line rent, net

 

 

34,988

 

 

31,518

In-place leases

 

 

12,719

 

 

16,015

Below-market ground leases

 

 

18,816

 

 

18,986

Above-market tenant leases

 

 

1,938

 

 

2,457

Equipment, net of accumulated depreciation of $6.1 million and $4.9 million, respectively

 

 

15,669

 

 

17,556

Security and escrow deposits

 

 

47,219

 

 

61,304

Tenant incentives and other receivables

 

 

9,643

 

 

8,773

Prepaid expenses

 

 

11,237

 

 

11,177

Federal income tax receivable

 

 

16,186

 

 

15,763

Intangibles

 

 

36,182

 

 

4,046

Other

 

 

3,258

 

 

13,902

 

 

$

752,587

 

$

666,516


(a)

We expect $296.7 million of the Condominium receivables outstanding at June 30, 2017 to be collected in 2017 upon closing Anaha and the remaining contracted units at Waiea. Of the remaining, $18.3 million related to Ae`o will be collected in 2018, and $0.4 million relating to Ke Kilohana will be collected in 2019.

 

The $86.1 million net increase primarily relates to the following increases: a  $105.1 million increase in condominium receivables recorded with respect to sales recognized on a percentage of completion basis; a $32.1 million increase in intangibles primarily due to our acquisition of our partner’s 50.0% interest in the Las Vegas 51s; $0.9 million increase in tenant incentives and other receivables due to various tenant activities and $4.0 million in other immaterial increases related to Prepaid expenses, Straight-line rent, net and Federal income tax receivable. 

 

These increases were partially offset by the following decreases: a $24.0 million decrease in condominium deposits due to closings of Waiea condominium units, partially offset by higher net sales activity for Ae`o and Ke Kilohana; a $14.1 million decrease in security and escrow deposits due primarily to the utilization of escrowed sales proceeds to fund remaining construction costs at Waiea; a $10.6 million decrease in Other assets primarily relating to third party reimbursements received for improvements made on the Merriweather Post Pavilion in 2016; a $3.3 million decrease in in-place leases and $4.0 million in other immaterial decreases related to Special Improvement District receivable, Below-market ground leases, Above-market ground leases and Equipment, net.

 

Accounts Payable and Accrued Expenses

 

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

 

 

 

 

 

 

 

 

 

 

June 30, 

 

December 31,

(In thousands)

 

2017

 

2016

Construction payables

 

$

194,065

 

$

207,917

Condominium deposit liabilities

 

 

58,468

 

 

117,015

Deferred income

 

 

70,814

 

 

85,158

Accounts payable and accrued expenses

 

 

33,759

 

 

33,050

Tenant and other deposits

 

 

24,274

 

 

28,559

Accrued interest

 

 

21,178

 

 

16,897

Accrued payroll and other employee liabilities

 

 

22,135

 

 

36,937

Accrued real estate taxes

 

 

13,997

 

 

16,726

Interest rate swaps

 

 

3,853

 

 

(149)

Straight-line ground rent liability

 

 

14,044

 

 

13,126

Above-market ground leases

 

 

880

 

 

1,762

Other

 

 

15,546

 

 

15,012

 

 

$

473,013

 

$

572,010

 

The $99.0 million net decrease in total accounts payable and accrued expenses primarily relates to the following decreases: $58.5 million in condominium deposit liabilities for the towers under construction at Ward Village as the projects move toward completion; $14.8 million in accrued payroll and other employee liabilities due to payment in first quarter 2017 of 2016 annual incentive bonus;  $14.3 million in deferred income realized in conjunction with revenue deferred for recognition at our Summerlin and Bridgeland MPCs; $13.9 million in construction payables; $4.3 million in tenant and other deposits due primarily to amortization of a tenant’s prepaid rent; $2.7 million in accrued real estate taxes due to timing of payments and $0.8 million in other individually immaterial decreases.

 

These decreases are partially offset by an increase of $4.3 million in accrued interest primarily due to normal interest accrual activity partially offset by payments relating to redemption of the 2021 senior notes; an increase of $4.0 million in interest rate swaps liability primarily due to a decrease in fair value of the forward-starting swaps and $2.0 million in other individually immaterial increases.