XML 27 R8.htm IDEA: XBRL DOCUMENT v3.10.0.1
Real Estate (Notes)
12 Months Ended
Dec. 31, 2018
Real Estate [Line Items]  
REAL ESTATE
REAL ESTATE
    
A summary of our real estate investments is as follows (in thousands):
 
Retail
 
Office
 
Multifamily
 
Mixed-Use
 
Total
 
December 31, 2018
 
 
 
 
 
 
 
 

 
Land
$
262,860

 
$
143,467

 
$
72,668

 
$
76,635

 
$
555,630

 
Buildings
516,566

 
743,474

 
389,831

 
125,859

 
1,775,730

 
Land improvements
43,412

 
8,825

 
6,778

 
2,606

 
61,621

 
Tenant improvements
70,210

 
91,612

 

 
1,918

 
163,740

 
Furniture, fixtures, and equipment
570

 
2,671

 
13,844

 
6,826

 
23,911

 
Construction in progress
8,598

 
39,511

 
854

 
596

 
49,559

(1) 
 
902,216

 
1,029,560

 
483,975

 
214,440

 
2,630,191

 
Accumulated depreciation
(273,482
)
 
(206,986
)
 
(71,933
)
 
(37,937
)
 
(590,338
)
 
Net real estate
$
628,734

 
$
822,574

 
$
412,042

 
$
176,503

 
$
2,039,853

 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
Land
$
262,860

 
$
143,575

 
$
72,668

 
$
76,635

 
$
555,738

 
Buildings
548,062

 
705,999

 
383,210

 
125,859

 
1,763,130

 
Land improvements
42,401

 
9,313

 
6,758

 
2,606

 
61,078

 
Tenant improvements
67,879

 
80,968

 

 
1,955

 
150,802

 
Furniture, fixtures, and equipment
372

 
2,085

 
12,377

 
6,429

 
21,263

 
Construction in progress
3,086

 
52,512

 
6,505

 
24

 
62,127

(1) 
 
924,660

 
994,452

 
481,518

 
213,508

 
2,614,138

 
Accumulated depreciation
(266,006
)
 
(181,331
)
 
(57,474
)
 
(32,620
)
 
(537,431
)
 
Net real estate
$
658,654

 
$
813,121

 
$
424,044

 
$
180,888

 
$
2,076,707

 


(1) Land related to held for development and construction in progress is included in the Held for Development and Construction in Progress classifications on the consolidated balance sheets.
 
Property Asset Acquisitions
On April 28, 2017, we acquired the Pacific Ridge Apartments, a 533-unit luxury apartment community located in San Diego, California. The purchase price was approximately $232 million, excluding closing costs of approximately $0.1 million.
On July 6, 2017, we acquired Gateway Marketplace, an approximately 128,000 square feet dual-grocery anchored shopping center located in Chula Vista, California. The purchase price was approximately $42 million, excluding closing costs of approximately $0.1 million.
The properties were acquired with cash on hand and borrowings under our Amended and Restated Credit Agreement (as defined herein).
The financial information set forth below summarizes the company’s purchase price allocations for the Pacific Ridge Apartments and Gateway Marketplace during the year ended December 31, 2017 (in thousands):
 
 
Pacific Ridge Apartments
Gateway Marketplace
Land
$
47,971

$
17,363

Building
171,813

19,192

Land improvements
3,403

1,522

Furniture, fixtures, and equipment
3,281

930

Total real estate
226,468

39,007

Lease intangibles
5,592

2,920

Prepaid expenses and other assets
424


Assets acquired
$
232,484

$
41,927

Accounts payable and accrued expenses
$
74

$
203

Security deposits payable
673

22

Other liabilities and deferred credits
49

1,034

Liabilities assumed
$
796

$
1,259



The following table summarizes the operating results for the Pacific Ridge Apartments and Gateway Marketplace included in the company’s historical consolidated statement of operations for the period of acquisition through December 31, 2017 (in thousands):
 
Pacific Ridge Apartments
Gateway
Marketplace
Total
Revenues
$
10,983

$
1,667

$
12,650

Operating expenses
$
15,238

$
1,082

$
16,320

Operating (loss) income
$
(4,255
)
$
585

$
(3,670
)
Net (loss) income attributable to American Assets Trust, Inc.
$
(4,255
)
$
585

$
(3,670
)

Pro Forma Financial Information

The unaudited financial information in the table below summarizes the combined results of operations of the Pacific Ridge Apartments and Gateway Marketplace with the company’s historical consolidated statements of operations as though the entities were acquired on January 1, 2016. The pro forma financial information includes adjustments to depreciation expense for acquired property and equipment and adjustments to amortization charges for acquired intangible assets and liabilities. The pro forma financial information set forth below is presented for informational purposes only and may not be indicative of what actual results of operations would have been had the transactions occurred at the beginning of 2016, nor does it purport to represent the results of future operations (in thousands). 
 
Year Ended December 31, 2017
 
Year Ended December 31, 2016
 
As Reported
 
ProForma
 
As Reported
 
ProForma
Total revenue
$
314,983

 
$
322,050

 
$
295,088

 
$
312,414

Total operating expenses
$
221,337

 
$
230,796

 
$
197,147

 
$
215,631

Operating income
$
93,646

 
$
91,255

 
$
97,941

 
$
96,783

Net income
$
40,132

 
$
36,433

 
$
45,637

 
$
41,916



Dispositions
None.