EQUITY OF AMERICAN ASSETS TRUST, INC.

9 Months Ended

Sep. 30, 2018

Stockholders' Equity

On May 27, 2015, we entered into an at-the-market ("ATM") equity program with five sales agents in which we may, from time to time, offer and sell shares of our common stock having an aggregate offering price of up to $250.0 million. On March 2, 2018, we amended certain of these equity programs, terminated one such program and entered into a new equity program with one new sales agent. The sales of shares of our common stock made through the ATM equity program, as amended, are made in "at-the-market" offerings as defined in Rule 415 of the Securities Act of 1933, as amended. During the nine months ended September 30, 2018, no shares of common stock were sold through the ATM equity program.

We intend to use the net proceeds from the ATM equity program to fund our development or redevelopment activities, repay amounts outstanding from time to time under our revolving line of credit or other debt financing obligations, fund potential acquisition opportunities and/or for general corporate purposes. As of September 30, 2018, we had the capacity to issue up to an additional $176.2 million in shares of our common stock under our ATM equity program. Actual future sales will depend on a variety of factors including, but not limited to, market conditions, the trading price of our common stock and our capital needs. We have no obligation to sell the remaining shares available for sale under the ATM equity program.

Dividends

The following table lists the dividends declared and paid on our shares of common stock and noncontrolling common units during the nine months ended September 30, 2018:



Period	Amount per Share/Unit		Period Covered	Dividend Paid Date
First Quarter 2018	$	0.27	January 1, 2018 to March 31, 2018	March 29, 2018
Second Quarter 2018	$	0.27	April 1, 2018 to June 30, 2018	June 28, 2018
Third Quarter 2018	$	0.27	July 1, 2018 to September 30, 2018	September 27, 2018

Taxability of Dividends

Earnings and profits, which determine the taxability of distributions to stockholders and holders of common units, may differ from income reported for financial reporting purposes due to the differences for federal income tax purposes in the treatment of revenue recognition and compensation expense and in the basis of depreciable assets and estimated useful lives used to compute depreciation.

Stock-Based Compensation

We follow the FASB guidance related to stock compensation which establishes financial accounting and reporting standards for stock-based employee compensation plans, including all arrangements by which employees receive shares of stock or other equity instruments of the employer. The guidance also defines a fair value-based method of accounting for an employee stock option or similar equity instrument.

The following table summarizes the activity of restricted stock awards during the nine months ended September 30, 2018:



	Units		Weighted Average Grant Date Fair Value
Nonvested at January 1, 2018	268,768		$29.89
Granted	5,320		$37.58
Vested	(6,719	)	$37.90
Forfeited	(5,000	)	$29.76
Nonvested at September 30, 2018	262,369		$29.85

We recognize noncash compensation expense ratably over the vesting period, and accordingly, we recognized $0.7 million and $0.6 million in noncash compensation expense for the three month periods ended September 30, 2018 and 2017, respectively, which is included in general and administrative expense on the consolidated statements of comprehensive income. We recognized $2.2 million and $1.9 million in noncash compensation expense for the nine months ended September 30, 2018 and 2017, respectively. Unrecognized compensation expense was $2.0 million at September 30, 2018.

Earnings Per Share

We have calculated earnings per share (“EPS”) under the two-class method. The two-class method is an earnings allocation methodology whereby EPS for each class of common stock and participating security is calculated according to dividends declared and participation rights in undistributed earnings. The weighted average unvested shares outstanding, which are considered participating securities, were 262,605 and 231,977 for the three months ended September 30, 2018 and 2017, respectively and 265,762 and 232,041 for the nine months ended September 30, 2018 and 2017, respectively. Therefore, we have allocated our earnings for basic and diluted EPS between common shares and unvested shares as these unvested shares have nonforfeitable dividend equivalent rights.

Diluted EPS is calculated by dividing the net income applicable to common stockholders for the period by the weighted average number of common and dilutive instruments outstanding during the period using the treasury stock method. For the three months ended September 30, 2018 and 2017, diluted shares exclude incentive restricted stock as these awards are considered contingently issuable. Additionally, the unvested restricted stock awards subject to time vesting are anti-dilutive for all periods presented, and accordingly, have been excluded from the weighted average common shares used to compute diluted EPS.

The computation of basic and diluted EPS is presented below (dollars in thousands, except share and per share amounts):



	Three Months Ended September 30,						Nine Months Ended September 30,
	2018			2017			2018			2017
NUMERATOR
Net income from operations	$	14,271		$	12,505		$	17,993		$	30,401
Less: Net income attributable to restricted shares	(71		)	(60		)	(215		)	(181		)
Less: Income from operations attributable to unitholders in the Operating Partnership	(3,806		)	(3,351		)	(4,765		)	(8,220		)
Net income attributable to common stockholders—basic	$	10,394		$	9,094		$	13,013		$	22,000
Income from operations attributable to American Assets Trust, Inc. common stockholders—basic	$	10,394		$	9,094		$	13,013		$	22,000
Plus: Income from operations attributable to unitholders in the Operating Partnership	3,806			3,351			4,765			8,220
Net income attributable to common stockholders—diluted	$	14,200		$	12,445		$	17,778		$	30,220
DENOMINATOR
Weighted average common shares outstanding—basic	46,959,752			46,898,086			46,945,095			46,650,403
Effect of dilutive securities—conversion of Operating Partnership units	17,177,608			17,194,980			17,188,489			17,431,294
Weighted average common shares outstanding—diluted	64,137,360			64,093,066			64,133,584			64,081,697

Earnings per common share, basic	$	0.22		$	0.19		$	0.28		$	0.47
Earnings per common share, diluted	$	0.22		$	0.19		$	0.28		$	0.47