XML 23 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Comprehensive Income - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
REVENUE:      
Rental income $ 298,803 $ 279,498 $ 261,887
Other property income 16,180 15,590 13,736
Total revenue 314,983 295,088 275,623
EXPENSES:      
Rental expenses 84,006 79,553 73,187
Real estate taxes 32,671 28,378 24,819
General and administrative 21,382 17,897 20,074
Depreciation and amortization 83,278 71,319 63,392
Total operating expenses 221,337 197,147 181,472
Operating income (loss) 93,646 97,941 94,151
Interest expense (53,848) (51,936) (47,260)
Gain on sale of real estate 0 0 7,121
Other income (expense), net 334 (368) (97)
Net income 40,132 45,637 53,915
Net income attributable to restricted shares (241) (189) (168)
Net income attributable to unitholders in the Operating Partnership (10,814) (12,863) (15,238)
NET INCOME ATTRIBUTABLE TO AMERICAN ASSETS TRUST, INC. STOCKHOLDERS $ 29,077 $ 32,585 $ 38,509
EARNINGS PER COMMON SHARE, BASIC      
Basic net income attributable to common stockholders per share (in dollars per share) $ 0.62 $ 0.72 $ 0.87
Weighted average shares of common stock outstanding-basic (in shares) 46,715,520 45,332,471 44,439,112
EARNINGS PER COMMON SHARE, DILUTED      
Diluted net income attributable to common stockholders per share (in dollars per share) $ 0.62 $ 0.72 $ 0.86
Weighted average shares of common stock outstanding-diluted (in shares) 64,087,250 63,228,159 62,339,163
COMPREHENSIVE INCOME      
Net income $ 40,132 $ 45,637 $ 53,915
Other comprehensive gain (loss) - unrealized gain (loss) on swap derivative during the period 386 17,048  
Reclassification of amortization of forward starting swap included in interest expense (1,114) (231) (231)
Comprehensive income 39,404 62,454 53,446
Comprehensive income attributable to non-controlling interest (10,433) (17,624) (15,119)
Comprehensive income attributable to American Assets Trust, Inc. 28,971 44,830 38,327
American Assets Trust, L.P.      
REVENUE:      
Rental income 298,803 279,498 261,887
Other property income 16,180 15,590 13,736
Total revenue 314,983 295,088 275,623
EXPENSES:      
Rental expenses 84,006 79,553 73,187
Real estate taxes 32,671 28,378 24,819
General and administrative 21,382 17,897 20,074
Depreciation and amortization 83,278 71,319 63,392
Total operating expenses 221,337 197,147 181,472
Operating income (loss) 93,646 97,941 94,151
Interest expense (53,848) (51,936) (47,260)
Gain on sale of real estate 0 0 7,121
Other income (expense), net 334 (368) (97)
Net income 40,132 45,637 53,915
Net income attributable to restricted shares (241) (189) (168)
NET INCOME ATTRIBUTABLE TO AMERICAN ASSETS TRUST, INC. STOCKHOLDERS $ 39,891 $ 45,448 $ 53,747
EARNINGS PER COMMON SHARE, BASIC      
Basic net income attributable to common stockholders per share (in dollars per share) $ 0.62 $ 0.72 $ 0.86
Weighted average shares of common stock outstanding-basic (in shares) 64,087,250 63,228,159 62,339,163
EARNINGS PER COMMON SHARE, DILUTED      
Diluted net income attributable to common stockholders per share (in dollars per share) $ 0.62 $ 0.72 $ 0.86
Weighted average shares of common stock outstanding-diluted (in shares) 64,087,250 63,228,159 62,339,163
DISTRIBUTIONS PER UNIT (in dollars per share) $ 1.05 $ 1.01 $ 0.9475
COMPREHENSIVE INCOME      
Net income $ 40,132 $ 45,637 $ 53,915
Other comprehensive gain (loss) - unrealized gain (loss) on swap derivative during the period 386 17,048  
Reclassification of amortization of forward starting swap included in interest expense (1,114) (231) (231)
Comprehensive income 39,404 62,454 53,446
American Assets Trust, L.P. | Limited Partner      
EXPENSES:      
Net income 10,814 12,863 [1] 15,238 [1]
COMPREHENSIVE INCOME      
Net income 10,814 12,863 [1] 15,238 [1]
Comprehensive income attributable to American Assets Trust, Inc. (10,433) (17,624) (15,119)
American Assets Trust, L.P. | General Partner      
EXPENSES:      
Net income 29,318 32,774 [2] 38,677 [2]
COMPREHENSIVE INCOME      
Net income 29,318 32,774 [2] 38,677 [2]
Comprehensive income attributable to American Assets Trust, Inc. 28,971 44,830 38,327
Swap      
COMPREHENSIVE INCOME      
Other comprehensive gain (loss) - unrealized gain (loss) on swap derivative during the period (10,281) 17,048 (238)
Swap | American Assets Trust, L.P.      
COMPREHENSIVE INCOME      
Other comprehensive gain (loss) - unrealized gain (loss) on swap derivative during the period (10,281) $ 17,048 $ (238)
Forward Contracts      
COMPREHENSIVE INCOME      
Other comprehensive gain (loss) - unrealized gain (loss) on swap derivative during the period 10,667    
Forward Contracts | American Assets Trust, L.P.      
COMPREHENSIVE INCOME      
Other comprehensive gain (loss) - unrealized gain (loss) on swap derivative during the period $ 10,667    
[1] Consists of limited partnership interests held by third parties.
[2] Consists of general and limited partnership interests held by American Assets Trust, Inc.