XML 27 R9.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash Flows from Operating Activities:      
Net income $ 166,623 $ 202,326 $ 126,719
Adjustments to reconcile net income to cash provided by operating activities:      
Depreciation 116,401 81,878 82,275
Amortization 15,851 13,986 16,722
Amortization of deferred financing costs 5,587 6,977 5,734
Amortization of intangibles other than in-place leases (1,327) (1,857) 462
Straight-line rent amortization (5,401) (7,401) (4,985)
Deferred income taxes (43,463) 113,698 21,152
Restricted stock and stock option amortization 7,385 6,707 7,284
Net gains on sales and acquisitions of properties (78,568) (166,520) (29,073)
Loss on redemption of senior notes due 2021 46,410    
Warrant liability loss (gain) 43,443 24,410 (58,320)
Equity in earnings from Real Estate and Other Affiliates, net of distributions (9,325) (19,329) 1,182
Provision for doubtful accounts 2,710 5,664 4,030
Master Planned Community land acquisitions (4,391) (94) (7,293)
Master Planned Community development expenditures (193,087) (149,592) (197,020)
Master Planned Community cost of sales 107,218 88,065 69,104
Condominium development expenditures (352,813) (330,720) (191,313)
Condominium rights and unit cost of sales 338,361 319,325 191,606
Deferred rental income     46,366
Provision for impairment   35,734  
Percentage of completion revenue recognition from sale of condominium rights and unit sales (464,251) (485,634) (305,284)
Net changes:      
Accounts receivable 24,034 29,295 50,228
Prepaid expenses and other assets 1,091 2,763 (1,869)
Change in restricted cash operating accounts (9,418)    
Condominium deposits received 315,901 465,701 81,881
Deferred expenses (15,156) (8,911) (11,743)
Accounts payable and accrued expenses 8,181 (46,322) 29,867
Condominium deposits held in escrow (315,901) (465,701) (81,881)
Condominium deposits released from escrow 613,692 348,745 177,724
Other, net (755) (4,278) 375
Cash provided by operating activities 319,032 58,915 23,930
Cash Flows from Investing Activities:      
Property and equipment expenditures (6,968) (9,662) (15,439)
Operating property improvements (14,389) (20,247) (8,409)
Property developments and redevelopments (369,086) (402,669) (578,506)
Reimbursement of development cost 12,777 4,582  
Acquisition of assets (23,299) (25,480)  
Proceeds from sales of properties 88,384 410,917 25,139
Proceeds from insurance claims   3,107  
Investment in KR Holdings, LLC     9,121
Note issued to Real Estate and Other Affiliates and third party (5,252) (25,000)  
Proceeds from repayment of note to Real Estate and Other Affiliate   25,000  
Distributions from Real Estate and Other Affiliates   16,550  
Investments in Real Estate and Other Affiliates, net (1,138) (11,056) (2,171)
Change in restricted cash (3,710) (4,605) (6,580)
Other     1,277
Cash used in investing activities (322,681) (38,563) (575,568)
Cash Flows from Financing Activities:      
Proceeds from mortgages, notes and loans payable 1,501,290 535,505 583,822
Principal payments on mortgages, notes and loans payable (1,350,226) (333,302) (103,808)
Premium paid to redeem 2021 senior notes (39,966)    
Special Improvement District bond funds released from (held in) escrow 35,678 11,236 (39,241)
Deferred financing costs and bond issuance costs, net (14,188) (5,531) (4,285)
Taxes paid on stock options exercised and restricted stock vested (11,672) (1,231)  
Issuance of management warrants 52,000 1,000  
Acquisition of 1% partnership interest in GG Dr, LLC   (8,000)  
Stock options exercised 22,708 180  
Issuance of noncontrolling interests 3,586    
Preferred dividend payment on behalf of REIT subsidiary (12)    
Cash provided by financing activities 199,198 199,857 436,488
Net change in cash and cash equivalents 195,549 220,209 (115,150)
Cash and cash equivalents at beginning of period 665,510 445,301 560,451
Cash and cash equivalents at end of period 861,059 665,510 445,301
Supplemental Disclosure of Cash Flow Information:      
Interest paid 129,022 123,687 99,296
Interest capitalized 73,207 64,344 47,221
Income taxes paid (refunded), net (19,381) 11,191 3,318
Non-Cash Transactions:      
Special Improvement District bond transfers associated with land sales 13,898 7,662 18,775
Property developments and redevelopments     2,530
Accrued interest on construction loan borrowing 1,559 4,386 2,863
MPC Land contributed to Real Estate Affiliate     15,234
Exercise of Sponsor and Management Warrants 375,581    
Special Improvement District bond transfer to Real Estate Affiliate     (1,518)
Capitalized stock compensation 1,121 2,559 $ 2,526
Acquisitions      
Developments   18,066  
Prepaid and other assets   (10,597)  
Mortgages, notes and loans payable   (2,834)  
Other liabilities   (4,635)  
Las Vegas 51s      
Non-Cash Transactions:      
Net assets acquired in the acquisition 31,804    
Constellation      
Non-Cash Transactions:      
Net assets acquired in the acquisition $ 41,744    
Millennium Six Pines      
Non-Cash Transactions:      
Net assets acquired in the acquisition   $ 30,191