XML 25 R37.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2012
Segment Reporting [Abstract]  
Schedule of segments operating activity
                                 
    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    2012     2011     2012     2011  

Total Retail

                               

Property revenue

  $ 23,694     $ 21,494     $ 67,837     $ 64,923  

Property expense

    (6,828     (5,981     (18,648     (17,433
   

 

 

   

 

 

   

 

 

   

 

 

 

Segment profit

    16,866       15,513       49,189       47,490  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total Office

                               

Property revenue

    21,657       18,335       60,838       45,767  

Property expense

    (6,807     (6,209     (19,458     (15,029
   

 

 

   

 

 

   

 

 

   

 

 

 

Segment profit

    14,850       12,126       41,380       30,738  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total Multifamily

                               

Property revenue

    3,906       3,803       10,957       10,588  

Property expense

    (1,558     (1,387     (4,437     (3,974
   

 

 

   

 

 

   

 

 

   

 

 

 

Segment profit

    2,348       2,416       6,520       6,614  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total Mixed-Use

                               

Property revenue

    13,579       12,661       38,051       32,998  

Property expense

    (8,132     (8,000     (23,365     (21,084
   

 

 

   

 

 

   

 

 

   

 

 

 

Segment profit

    5,447       4,661       14,686       11,914  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total segments’ profit

  $ 39,511     $ 34,716     $ 111,775     $ 96,756  
   

 

 

   

 

 

   

 

 

   

 

 

 
Reconciliation of segment profit to net income attributable to stockholders
                                 
    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    2012     2011     2012     2011  

Total segments’ profit

  $ 39,511     $ 34,716     $ 111,775     $ 96,756  

General and administrative

    (3,959     (3,733     (11,716     (10,786

Depreciation and amortization

    (16,432     (15,827     (46,356     (41,916

Interest expense

    (14,690     (14,738     (43,522     (41,791

Early extinguishment of debt

    —         —         —         (25,867

Loan transfer and consent fees

    —         —         —         (9,019

Gain on acquisition

    —         —         —         46,371  

Other income (expense), net

    68       (108     (188     (179
   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

    4,498       310       9,993       13,569  

Discontinued operations

                               

Results from discontinued operations

    (213     4,308       (213     5,100  
   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    4,285       4,618       9,780       18,669  

Net income attributable to restricted shares

    (133     (132     (396     (350

Net loss attributable to Predecessor’s noncontrolling interests in consolidated real estate entities

    —         —         —         2,458  

Net income attributable to Predecessor’s controlled owners’ equity

    —         —         —         (16,995

Net income attributable to unitholders in the Operating Partnership

    (1,335     (1,434     (3,022     (1,209
   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to American Assets Trust, Inc. stockholders

  $ 2,817     $ 3,052     $ 6,362     $ 2,573  
   

 

 

   

 

 

   

 

 

   

 

 

 
Net Real Estate and Secured note payable balances by Segments
                 
    September 30, 2012     December 31, 2011  

Net Real Estate

               

Retail

  $ 652,766     $ 655,450  

Office

    804,811       551,955  

Multifamily

    36,587       37,187  

Mixed-Use

    204,331       208,089  
   

 

 

   

 

 

 
    $ 1,698,495     $ 1,452,681  
   

 

 

   

 

 

 

Secured Notes Payable (1)

               

Retail

  $ 398,404     $ 400,320  

Office

    347,635       327,331  

Multifamily

    101,444       101,444  

Mixed-Use

    130,310       130,310  
   

 

 

   

 

 

 
    $ 977,793     $ 959,405  
   

 

 

   

 

 

 

 

(1) Excludes unamortized fair market value adjustments of $(13.7) million and $(15.9) million as of September 30, 2012 and December 31, 2011, respectively.
Capital expenditures for each segment
                                 
    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    2012     2011     2012     2011  

Capital Expenditures (1)

                               

Retail

  $ 4,292     $ 1,574     $ 11,734     $ 2,521  

Office

    10,381       1,638       15,737       3,850  

Multifamily

    259       335       782       472  

Mixed-Use

    108       670       253       800  
   

 

 

   

 

 

   

 

 

   

 

 

 
    $ 15,040     $ 4,217     $ 28,506     $ 7,643  
   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Capital expenditures represent cash paid for capital expenditures during the period and include leasing commissions paid.