XML 52 R39.htm IDEA: XBRL DOCUMENT v3.7.0.1
SEGMENT REPORTING (Tables)
6 Months Ended
Jun. 30, 2017
Segment Reporting [Abstract]  
Schedule of segments operating activity
The following table represents operating activity within our reportable segments (in thousands): 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2017
 
2016
 
2017
 
2016
Total Retail
 
 
 
 
 
 
 
Property revenue
$
24,954

 
$
24,881

 
$
49,745

 
$
49,252

Property expense
(6,794
)
 
(6,964
)
 
(13,485
)
 
(13,044
)
Segment profit
18,160

 
17,917

 
36,260

 
36,208

Total Office
 
 
 
 
 
 
 
Property revenue
26,359

 
25,278

 
52,349

 
50,598

Property expense
(8,045
)
 
(7,547
)
 
(15,846
)
 
(15,249
)
Segment profit
18,314

 
17,731

 
36,503

 
35,349

Total Multifamily
 
 
 
 
 
 
 
Property revenue
11,023

 
7,060

 
18,914

 
13,354

Property expense
(4,082
)
 
(2,852
)
 
(7,293
)
 
(5,672
)
Segment profit
6,941

 
4,208

 
11,621

 
7,682

Total Mixed-Use
 
 
 
 
 
 
 
Property revenue
14,770

 
14,600

 
29,890

 
29,346

Property expense
(8,824
)
 
(8,644
)
 
(18,516
)
 
(17,128
)
Segment profit
5,946

 
5,956

 
11,374

 
12,218

Total segments’ profit
$
49,361

 
$
45,812

 
$
95,758

 
$
91,457

Reconciliation of segment profit to net income attributable to stockholders
The following table is a reconciliation of segment profit to net income attributable to stockholders (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2017
 
2016
 
2017
 
2016
Total segments’ profit
$
49,361

 
$
45,812

 
$
95,758

 
$
91,457

General and administrative
(5,131
)
 
(4,394
)
 
(10,213
)
 
(8,943
)
Depreciation and amortization
(24,182
)
 
(17,714
)
 
(42,168
)
 
(35,167
)
Interest expense
(12,652
)
 
(13,153
)
 
(25,983
)
 
(26,099
)
Other income, net
192

 
99

 
502

 
123

Net income
7,588

 
10,650

 
17,896

 
21,371

Net income attributable to restricted shares
(61
)
 
(43
)
 
(121
)
 
(86
)
Net income attributable to unitholders in the Operating Partnership
(2,008
)
 
(3,008
)
 
(4,869
)
 
(6,035
)
Net income attributable to American Assets Trust, Inc. stockholders
$
5,519

 
$
7,599

 
$
12,906

 
$
15,250

Net real estate and secured note payable balances by segments
The following table shows net real estate and secured note payable balances for each of the segments (in thousands):
 
June 30, 2017
 
December 31, 2016
Net Real Estate
 
 
 
Retail
$
622,873

 
$
629,261

Office
812,437

 
813,414

Multifamily
427,333

 
203,014

Mixed-Use
183,321

 
185,857

 
$
2,045,964

 
$
1,831,546

Secured Notes Payable (1)
 
 
 
Retail
$
36,082

 
$
36,424

Office
170,764

 
206,550

Multifamily
73,744

 
73,744

Mixed-Use

 
130,310

 
$
280,590

 
$
447,028

(1)
Excludes unamortized fair market value adjustments and debt issuance costs of $0.4 million and $1.8 million as of June 30, 2017 and December 31, 2016, respectively.

Capital expenditures for each segment
Capital expenditures for each segment for the three and six months ended June 30, 2017 and 2016 were as follows (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2017
 
2016
 
2017
 
2016
Capital Expenditures (1)
 
 
 
 
 
 
 
Retail
$
2,800

 
$
4,250

 
$
4,046

 
$
9,664

Office
8,800

 
10,710

 
15,160

 
21,639

Multifamily
2,109

 
475

 
2,568

 
1,819

Mixed-Use
113

 
51

 
203

 
116

 
$
13,822

 
$
15,486

 
$
21,977

 
$
33,238

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