XML 32 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
OTHER ASSETS AND LIABILITIES
9 Months Ended
Sep. 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:

 

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31,

(In thousands)

 

2017

 

2016

Condominium deposits

 

$

320,097

 

$

193,197

Condominium receivables (a)

 

 

213,158

 

 

210,219

Special Improvement District receivable

 

 

55,841

 

 

61,603

Straight-line rent

 

 

36,365

 

 

31,518

In-place leases

 

 

11,209

 

 

16,015

Below-market ground leases

 

 

18,732

 

 

18,986

Above-market tenant leases

 

 

1,786

 

 

2,457

Equipment, net of accumulated depreciation of $6.5 million and $4.9 million, respectively

 

 

17,364

 

 

17,556

Security and escrow deposits

 

 

48,277

 

 

61,304

Tenant incentives and other receivables

 

 

8,976

 

 

8,773

Prepaid expenses

 

 

13,197

 

 

11,177

Federal income tax receivable

 

 

8,513

 

 

15,763

Intangibles

 

 

35,368

 

 

4,046

Interest rate swap derivative assets

 

 

3,244

 

 

 —

Other

 

 

3,892

 

 

13,902

 

 

$

796,019

 

$

666,516


(a)

We expect $140.5 million of the Condominium receivables outstanding at September 30, 2017 to be collected in 2017 upon closing Anaha and the remaining contracted units at Waiea. Of the remaining, $71.4 million related to Ae`o will be collected in 2018, and $1.3 million relating to Ke Kilohana will be collected in 2019.

 

The $129.5 million net increase primarily relates to the following increases: a $126.9 million increase in condominium deposits recorded with respect to sales at Anaha, Ae`o and Ke Kilohana; a $31.3 million increase in intangibles primarily due to our acquisition of our partner’s 50.0% interest in the Las Vegas 51s; $4.8 million increase in straight-line rent due to additional Operating Assets placed in service during the year;  $3.2 million increase in derivative asset; a $2.9 million increase in condominium receivables recorded with respect to sales recognized on a percentage of completion basis and $2.4 million in other increases related to prepaid expenses and tenant incentives and other receivables due to various tenant activities. 

 

These increases were partially offset by the following decreases: a $13.0 million decrease in security and escrow deposits due primarily to the utilization of escrowed sales proceeds to fund remaining construction costs at Waiea; a $10.0 million decrease in Other assets primarily relating to third party reimbursements received for improvements made on the Merriweather Post Pavilion in 2016; a $7.3 million decrease in federal income tax receivable due to the receipt of an IRS tax refund; a $5.8 million decrease in Special Improvement District receivables due to reimbursements received related to our Summerlin MPC; a $4.8 million decrease in in-place leases and $1.1 million in other decreases related to Below-market ground leases, Above-market tenant leases and Equipment, net.

 

Accounts Payable and Accrued Expenses

 

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

 

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31,

(In thousands)

 

2017

 

2016

Construction payables

 

$

183,585

 

$

207,917

Condominium deposit liabilities

 

 

64,457

 

 

117,015

Deferred income

 

 

49,053

 

 

85,158

Accounts payable and accrued expenses

 

 

33,466

 

 

33,050

Tenant and other deposits

 

 

19,506

 

 

28,559

Accrued interest

 

 

8,256

 

 

16,897

Accrued payroll and other employee liabilities

 

 

26,685

 

 

36,937

Accrued real estate taxes

 

 

21,525

 

 

16,726

Interest rate swaps

 

 

7,742

 

 

(149)

Straight-line ground rent liability

 

 

14,493

 

 

13,126

Above-market ground leases

 

 

587

 

 

1,762

Other

 

 

33,498

 

 

15,012

 

 

$

462,853

 

$

572,010

 

The $109.2 million net decrease in total accounts payable and accrued expenses primarily relates to the following decreases: $52.6 million in condominium deposit liabilities for the towers under construction at Ward Village as the projects move toward completion; $36.1 million in deferred income recognized in conjunction with revenue previously deferred at our Summerlin and Bridgeland MPCs; $24.3 million in construction payables; $10.3 million in accrued payroll and other employee liabilities due to payment in both the first quarters of annual incentive bonuses for 2016 and 2015, respectively;  $9.1 million in tenant and other deposits due primarily to amortization of a tenant’s prepaid rent; $8.6 million in accrued interest due to lower interest accrual activity relating to the issuance of the 2025 Notes at a lower rate than the 6.875% senior notes and $1.2 million in other decreases related to above-market ground leases.

 

These decreases are partially offset by an increase of $18.5 million in other liabilities; an increase of $7.9 million in interest rate swaps liability primarily due to a decrease in fair value of the forward-starting swaps; a $4.8 million increase in accrued real estate taxes due to timing of payments; and $1.8 million in other increases related to accounts payable and accrued expenses and straight-line ground rent liability.