UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2012
or
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number: 001-35030
AMERICAN ASSETS TRUST, INC.
(Exact Name of Registrant as Specified in its Charter)
Maryland | 27-3338708 | |
(State of Organization) | (IRS Employer Identification No.) | |
11455 El Camino Real, Suite 200, San Diego, California |
92130 | |
(Address of Principal Executive Offices) | (Zip Code) | |
(858) 350-2600 | ||
(Registrants Telephone Number, Including Area Code) |
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes ¨ No
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). x Yes ¨ No
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large Accelerated Filer | ¨ | Accelerated Filer | ¨ | |||
Non-Accelerated Filer | x (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ¨ Yes x No
The number of Registrants common shares outstanding on August 3, 2012 was 39,293,171.
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTER ENDED JUNE 30, 2012
PART 1. FINANCIAL INFORMATION | ||||||
Item 1. | Financial Statements | |||||
Consolidated Balance Sheets as of June 30, 2012 (unaudited) and December 31, 2011 | 3 | |||||
Consolidated Statements of Operations (unaudited) for the three and six months ended June 30, 2012 and 2011 | 4 | |||||
Consolidated Statement of Equity (unaudited) for the six months ended June 30, 2012 | 5 | |||||
Consolidated Statements of Cash Flows (unaudited) for the six months ended June 30, 2012 and 2011 | 6 | |||||
Notes to Consolidated Financial Statements (unaudited) | 7 | |||||
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations | 27 | ||||
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 43 | ||||
Item 4. | Controls and Procedures | 44 | ||||
PART II. OTHER INFORMATION | ||||||
Item 1. | Legal Proceedings | 45 | ||||
Item 1A. | Risk Factors | 45 | ||||
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 45 | ||||
Item 3. | Defaults Upon Senior Securities | 45 | ||||
Item 4. | Mine Safety Disclosures | 45 | ||||
Item 5. | Other Information | 45 | ||||
Item 6. | Exhibits | 45 | ||||
SIGNATURES | 46 |
2
Consolidated Balance Sheets
(In Thousands, Except Share Data)
June 30, 2012 |
December 31, 2011 |
|||||||
(unaudited) | (audited) | |||||||
Assets |
||||||||
Real estate, at cost |
||||||||
Operating real estate |
$ | 1,691,809 | $ | 1,659,106 | ||||
Construction in progress |
27,612 | 3,495 | ||||||
Held for development |
14,795 | 24,675 | ||||||
|
|
|
|
|||||
1,734,216 | 1,687,276 | |||||||
Accumulated depreciation |
(255,485 | ) | (234,595 | ) | ||||
|
|
|
|
|||||
Net real estate |
1,478,731 | 1,452,681 | ||||||
Cash and cash equivalents |
98,584 | 112,723 | ||||||
Restricted cash |
10,973 | 9,216 | ||||||
Marketable securities |
24,287 | 28,235 | ||||||
Accounts receivable, net |
4,997 | 6,847 | ||||||
Deferred rent receivables, net |
27,227 | 23,294 | ||||||
Other assets, net |
68,649 | 76,285 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,713,448 | $ | 1,709,281 | ||||
|
|
|
|
|||||
Liabilities and equity |
||||||||
Liabilities: |
||||||||
Secured notes payable |
$ | 964,538 | $ | 943,479 | ||||
Accounts payable and accrued expenses |
27,317 | 25,476 | ||||||
Security deposits payable |
4,874 | 4,790 | ||||||
Other liabilities and deferred credits |
54,316 | 55,808 | ||||||
|
|
|
|
|||||
Total liabilities |
1,051,045 | 1,029,553 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 10) |
||||||||
Equity: |
||||||||
American Assets Trust, Inc. stockholders equity |
||||||||
Common stock $0.01 par value, 490,000,000 shares authorized, 39,285,156 and 39,283,796 shares outstanding at June 30, 2012 and December 31, 2011, respectively |
393 | 393 | ||||||
Additional paid-in capital |
655,087 | 653,645 | ||||||
Accumulated dividends in excess of net income |
(40,699 | ) | (28,007 | ) | ||||
|
|
|
|
|||||
Total American Assets Trust, Inc. stockholders equity |
614,781 | 626,031 | ||||||
Noncontrolling interests |
47,622 | 53,697 | ||||||
|
|
|
|
|||||
Total equity |
662,403 | 679,728 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 1,713,448 | $ | 1,709,281 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
3
Consolidated Statements of Operations
(Unaudited)
(In Thousands, Except Shares and Per Share Data)
Three Months
Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Revenue: |
||||||||||||||||
Rental income |
$ | 54,964 | $ | 48,616 | $ | 109,284 | $ | 93,582 | ||||||||
Other property income |
2,845 | 2,484 | 5,563 | 4,401 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
57,809 | 51,100 | 114,847 | 97,983 | ||||||||||||
Expenses: |
||||||||||||||||
Rental expenses |
15,952 | 14,322 | 31,195 | 26,533 | ||||||||||||
Real estate taxes |
5,944 | 5,452 | 11,388 | 9,410 | ||||||||||||
General and administrative |
3,992 | 3,866 | 7,757 | 7,052 | ||||||||||||
Depreciation and amortization |
14,671 | 13,934 | 29,924 | 26,089 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
40,559 | 37,574 | 80,264 | 69,084 | ||||||||||||
Operating income |
17,250 | 13,526 | 34,583 | 28,899 | ||||||||||||
Interest expense |
(14,476 | ) | (14,063 | ) | (28,832 | ) | (27,054 | ) | ||||||||
Early extinguishment of debt |
| | | (25,867 | ) | |||||||||||
Loan transfer and consent fees |
| | | (9,019 | ) | |||||||||||
Gain on acquisition |
| | | 46,371 | ||||||||||||
Other income (expense), net |
(150 | ) | 530 | (256 | ) | (71 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations |
2,624 | (7 | ) | 5,495 | 13,259 | |||||||||||
Discontinued operations |
||||||||||||||||
Results from discontinued operations |
| 462 | | 792 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
2,624 | 455 | 5,495 | 14,051 | ||||||||||||
Net income attributable to restricted shares |
(131 | ) | (132 | ) | (263 | ) | (218 | ) | ||||||||
Net loss attributable to Predecessors noncontrolling interests in consolidated real estate entities |
| | | 2,458 | ||||||||||||
Net income attributable to Predecessors controlled owners equity |
| | | (16,995 | ) | |||||||||||
Net (income) loss attributable to unitholders in the Operating Partnership |
(804 | ) | (104 | ) | (1,687 | ) | 225 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to American Assets Trust, Inc. stockholders |
$ | 1,689 | $ | 219 | $ | 3,545 | $ | (479 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Basic net income (loss) from continuing operations attributable to common stockholders per share |
$ | 0.04 | $ | | $ | 0.09 | $ | (0.03 | ) | |||||||
Basic net income from discontinued operations attributable to common stockholders per share |
| 0.01 | | 0.02 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic net income (loss) attributable to common stockholders per share |
$ | 0.04 | $ | 0.01 | $ | 0.09 | $ | (0.01 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares of common stock outstanding - basic |
38,659,155 | 38,655,084 | 38,658,162 | 34,810,932 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted net income (loss) from continuing operations attributable to common stockholders per share |
$ | 0.04 | $ | | $ | 0.09 | $ | (0.03 | ) | |||||||
Diluted net income from discontinued operations attributable to common stockholders per share |
| 0.01 | | 0.02 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted net income (loss) attributable to common stockholders per share |
$ | 0.04 | $ | 0.01 | $ | 0.09 | $ | (0.01 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares of common stock outstanding - diluted |
57,055,244 | 57,051,173 | 57,054,509 | 34,810,932 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Dividends declared per common share |
$ | 0.21 | $ | 0.21 | $ | 0.42 | $ | 0.38 | ||||||||
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
4
Consolidated Statement of Equity
(Unaudited)
(In Thousands, Except Share Data)
American Assets Trust, Inc. Stockholders Equity | Noncontrolling Interests - Unitholders in the Operating Partnership |
Total | ||||||||||||||||||||||
Common Shares | Additional Paid-in Capital |
Accumulated dividends in excess of net income |
||||||||||||||||||||||
Shares | Amount | |||||||||||||||||||||||
Balance at December 31, 2011 |
39,283,796 | $ | 393 | $ | 653,645 | $ | (28,007 | ) | $ | 53,697 | $ | 679,728 | ||||||||||||
Net income |
| | | 3,808 | 1,687 | 5,495 | ||||||||||||||||||
Conversion of operating partnership units |
1,613 | | 36 | | (36 | ) | | |||||||||||||||||
Issuance of restricted stock |
2,000 | | | | | | ||||||||||||||||||
Forfeiture of restricted stock |
(2,253 | ) | | | | | | |||||||||||||||||
Dividends declared and paid |
| | | (16,500 | ) | (7,726 | ) | (24,226 | ) | |||||||||||||||
Stock-based compensation |
| | 1,406 | | | 1,406 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance at June 30, 2012 |
39,285,156 | $ | 393 | $ | 655,087 | $ | (40,699 | ) | $ | 47,622 | $ | 662,403 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
5
Consolidated Statements of Cash Flows
(Unaudited)
(In Thousands)
Six Months Ended June 30, |
||||||||
2012 | 2011 | |||||||
OPERATING ACTIVITIES |
||||||||
Net income |
$ | 5,495 | $ | 14,051 | ||||
Results from discontinued operations |
| (792 | ) | |||||
|
|
|
|
|||||
Income from continuing operations |
5,495 | 13,259 | ||||||
Adjustments to reconcile income from continuing operations to net cash provided by operating activities: |
||||||||
Deferred rent revenue and amortization of lease intangibles |
(3,282 | ) | (604 | ) | ||||
Depreciation and amortization |
29,924 | 26,089 | ||||||
Amortization of debt issuance costs and debt fair value adjustments |
1,979 | 1,895 | ||||||
Early extinguishment of debt |
| 25,867 | ||||||
Loan transfer and consent fees |
| 9,019 | ||||||
Gain on acquisition of controlling interests |
| (46,371 | ) | |||||
Stock-based compensation expense |
1,406 | 1,190 | ||||||
Loss from real estate joint ventures |
| | ||||||
Other, net |
745 | 1,116 | ||||||
Changes in operating assets and liabilities |
||||||||
Change in restricted cash |
(1,262 | ) | (306 | ) | ||||
Change in accounts receivable |
1,723 | (1,509 | ) | |||||
Change in other assets |
255 | 102 | ||||||
Change in accounts payable and accrued expenses |
(1,459 | ) | (1,343 | ) | ||||
Change in security deposits and other liabilities |
(182 | ) | (972 | ) | ||||
|
|
|
|
|||||
Net cash provided by operating activities of continuing operations |
35,342 | 27,432 | ||||||
Net cash provided by operating activities of discontinued operations |
| 1,275 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
35,342 | 28,707 | ||||||
|
|
|
|
|||||
INVESTING ACTIVITIES |
||||||||
Acquisition of real estate, net of cash acquired |
(32,918 | ) | (128,877 | ) | ||||
Capital expenditures |
(12,101 | ) | (2,456 | ) | ||||
Change in restricted cash |
(495 | ) | (1,511 | ) | ||||
Cash acquired from acquisition of controlling interests in real estate joint ventures |
| 15,223 | ||||||
Leasing commissions |
(1,365 | ) | (870 | ) | ||||
Purchase of marketable securities |
| (33,103 | ) | |||||
Maturity of marketable securities |
3,324 | 1,710 | ||||||
Deposit on property acquisition |
| (91,600 | ) | |||||
|
|
|
|
|||||
Net cash used in investing activities of continuing operations |
(43,555 | ) | (241,484 | ) | ||||
Net cash used in investing activities of discontinued operations |
| (208 | ) | |||||
|
|
|
|
|||||
Net cash used in investing activities |
(43,555 | ) | (241,692 | ) | ||||
|
|
|
|
|||||
FINANCING ACTIVITIES |
||||||||
Issuance of secured notes payable |
21,900 | 84,500 | ||||||
Repayment of secured notes payable |
(2,315 | ) | (262,003 | ) | ||||
Defeasance costs on repayment of secured notes payable |
| (24,345 | ) | |||||
Loan transfer and consent fees paid |
| (8,350 | ) | |||||
Repayment of unsecured notes payable |
| (38,013 | ) | |||||
Repayment of notes payable to affiliates |
| (19,279 | ) | |||||
Debt issuance costs |
(924 | ) | (2,961 | ) | ||||
Proceeds from issuance of common stock, net |
| 596,541 | ||||||
Proceeds from private placement of common units |
| 5,410 | ||||||
Dividends paid to common stock and unitholders |
(24,226 | ) | (21,898 | ) | ||||
Deferred offering costs |
(361 | ) | | |||||
Payments to nonaccredited investors |
| (6,075 | ) | |||||
Distributions to Predecessors controlling and noncontrolling interests |
| (39,960 | ) | |||||
|
|
|
|
|||||
Net cash (used in) provided by financing activities |
(5,926 | ) | 263,567 | |||||
|
|
|
|
|||||
Net (decrease) increase in cash and cash equivalents |
(14,139 | ) | 50,582 | |||||
Cash and cash equivalents, beginning of period |
112,723 | 41,953 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of period |
$ | 98,584 | $ | 92,535 | ||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
6
Notes to Consolidated Financial Statements
June 30, 2012
(Unaudited)
NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Business and Organization
American Assets Trust, Inc. (which may be referred to in these financial statements as the Company, we, us, or our) is a Maryland corporation formed on July 16, 2010 that did not have any operating activity until the consummation of our initial public offering (the Offering) and the related acquisition of certain assets of our Predecessor (as defined below) on January 19, 2011. The Company is the sole general partner of American Assets Trust, L.P., a Maryland limited partnership formed on July 16, 2010 (the Operating Partnership). The Companys operations are carried on through our Operating Partnership and its subsidiaries, including our taxable REIT subsidiary. Since the formation of our Operating Partnership, the Company has controlled our Operating Partnership as its general partner and has consolidated its assets, liabilities and results of operations.
In connection with the Offering, on January 19, 2011 the following transactions were completed:
| We issued a total of 31,625,000 shares of our common stock at $20.50 per share. |
| We acquired, through a series of merger and contribution transactions (the Formation Transactions, as more fully described below), certain assets of our Predecessor and certain other entities. In exchange for such assets, the prior investors in such assets that were accredited investors were issued a total of 7,030,084 shares of our common stock and 18,145,039 common units of limited partnership interests in our Operating Partnership (common units), with an aggregate value of approximately $516.1 million, and non-accredited prior investors were paid a total of approximately $6.1 million in cash from the net proceeds of the Offering. |
| We entered into a $250.0 million revolving credit facility (the credit facility) with an accordion feature to increase availability to $400.0 million under specified circumstances. |
| We repaid $342.0 million of indebtedness (including $24.3 million of defeasance costs) and paid $10.8 million, net of $0.7 million prepaid by our Predecessor, for loan transfer and consent fees and credit facility origination fees from the net proceeds of the Offering. |
The net proceeds from the Offering were approximately $594.6 million, net of $1.9 million of offering costs prepaid by our Predecessor, including the underwriters overallotment option which was exercised in full (after deducting the underwriting discount and commissions and expenses of the Offering and Formation Transactions). We contributed the net proceeds of the Offering to our Operating Partnership in exchange for common units.
Our Predecessor is not a legal entity but rather a combination of entities whose assets included entities owned and/or controlled by Ernest S. Rady and his affiliates, including the Ernest Rady Trust U/D/T March 13, 1983 (the Rady Trust), which in turn owned (1) controlling interests in entities owning 17 properties and the property management business of American Assets, Inc. (AAI) (the controlled entities), and (2) noncontrolling interests in entities owning four properties (the noncontrolled entities) (the assets described at (1) and (2) are the Acquired Assets, and do not include our Predecessors noncontrolling 25% ownership interest in Novato FF Venture, LLC, the entity that owns the Firemans Fund Headquarters in Novato, California). The Formation Transactions included the acquisition by our Operating Partnership of the (a) Acquired Assets, (b) the entities that own Waikiki Beach Walk (a mixed-use property consisting of a retail portion and a hotel portion) (the Waikiki Beach Walk entities) and (c) the entities that own Solana Beach Towne Centre and Solana Beach Corporate Centre (the Solana Beach Centre entities) (including our Predecessors ownership interest in these entities).
The Formation Transactions enabled us to (1) consolidate the ownership of our property portfolio under our Operating Partnership, (2) succeed to the property management business of AAI, (3) facilitate the Offering, and (4) qualify as a real estate investment trust (a REIT) for U.S. federal income tax purposes commencing with the taxable year ending December 31, 2011. As a result of the Formation Transactions, we are a vertically integrated and self-administered REIT with approximately 130 employees providing substantial in-house expertise in asset management, property management, property development, leasing, tenant improvement construction, acquisitions, repositioning, redevelopment and financing.
We determined that our Predecessor was the acquirer for accounting purposes, and therefore the contribution or acquisition by merger of interests in the controlled entities was considered a transaction between entities under common control since our Executive Chairman, Ernest S. Rady or his affiliates, including the Rady Trust, owned the controlling interest in each of the entities comprising our Predecessor, which, in turn, owned a controlling interest in each of the controlled entities. As a
7
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
result, the acquisition of interests in each of the controlled entities was recorded at our historical cost. The contribution or acquisition by merger of interests in certain of the noncontrolled entities, which include the Waikiki Beach Walk entities and the Solana Beach Centre entities (including our Predecessors ownership interest in these noncontrolled entities), was accounted for as an acquisition under the acquisition method of accounting and recognized at the estimated fair value of acquired assets and assumed liabilities on the date of such contribution or acquisition.
Since these transactions occurred on January 19, 2011, the financial condition and results of operations for the entities acquired by us in connection with the Offering and related Formation Transactions are not included in certain historical financial statements. Our results of operations for the six months ended June 30, 2011 reflect the financial condition and results of operation for our Predecessor together with the entities we acquired at the time of the Offering, namely, the Waikiki Beach Walk entities and the Solana Beach Centre entities, as well as entities acquired subsequent to the Offering. We have included the results of operations for the acquired entities in our consolidated statements of operations from the date of acquisition.
As of June 30, 2012, we owned or had a controlling interest in 22 office, retail, multifamily and mixed-use operating properties, the operations of which we consolidate. Additionally, as of June 30, 2012, we owned land at five of our properties that we classify as held for development and/or construction in progress. A summary of the properties owned by us is as follows:
Retail
Carmel Country Plaza
Carmel Mountain Plaza
South Bay Marketplace
Rancho Carmel Plaza
Lomas Santa Fe Plaza
Solana Beach Towne Centre
Del Monte Center
The Shops at Kalakaua
Waikele Center
Alamo Quarry Market
Office
Torrey Reserve Campus
Solana Beach Corporate Centre
160 King Street
The Landmark at One Market
One Beach Street
First & Main
Lloyd District Portfolio
Multifamily
Loma Palisades
Imperial Beach Gardens
Mariners Point
Santa Fe Park RV Resort
Mixed-Use
Waikiki Beach Walk Retail and Embassy SuitesTM Hotel
Held for Development and Construction in Progress
Solana Beach Corporate Centre Land
Solana Beach Highway 101 Land
Sorrento Pointe Land
Torrey Reserve Land
Lloyd District Portfolio Land
8
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
Basis of Presentation
Our consolidated financial statements include the accounts of the Company, our Operating Partnership and our subsidiaries. The equity interests of other investors in our Operating Partnership are reflected as noncontrolling interests.
All significant intercompany transactions and balances are eliminated in consolidation.
In August 2011, we sold Valencia Corporate Center. We have reclassified our financial statements for all periods prior to the sale to reflect Valencia Corporate Center as discontinued operations. Unless noted otherwise, discussions in these notes pertain to our continuing operations.
The accompanying consolidated financial statements of the Company have been prepared in accordance with the rules applicable to Form 10-Q and include all information and footnotes required for interim financial statement presentation, but do not include all disclosures required under accounting principles generally accepted in the United States (GAAP) for annual financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments, except as otherwise noted) considered necessary for a fair presentation have been included.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that in certain circumstances affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and revenues and expenses. These estimates are prepared using managements best judgment, after considering past, current and expected events and economic conditions. Actual results could differ from these estimates.
Consolidated Statements of Cash FlowsSupplemental Disclosures
The following table provides supplemental disclosures related to the Consolidated Statements of Cash Flows (in thousands):
Six Months Ended June 30, | ||||||||
2012 | 2011 | |||||||
Supplemental cash flow information |
||||||||
Total interest costs incurred |
$ | 29,039 | $ | 27,054 | ||||
|
|
|
|
|||||
Interest capitalized |
$ | 207 | $ | | ||||
|
|
|
|
|||||
Interest expense |
$ | 28,832 | $ | 27,054 | ||||
|
|
|
|
|||||
Cash paid for interest, net of amounts capitalized |
$ | 27,113 | $ | 25,747 | ||||
|
|
|
|
|||||
Cash paid for income taxes |
$ | 954 | $ | 55 | ||||
|
|
|
|
|||||
Supplemental schedule of noncash investing and financing activities |
||||||||
Accounts payable and accrued liabilities for construction in progress |
$ | 3,203 | $ | 711 | ||||
|
|
|
|
|||||
Assumption of debt upon acquisition |
$ | | $ | 268,008 | ||||
|
|
|
|
|||||
Assumption of notes to affiliates upon acquisition |
$ | | $ | 14,824 | ||||
|
|
|
|
|||||
Acquisition of working capital deficit, net of cash |
$ | | $ | (3,036 | ) | |||
|
|
|
|
|||||
Distribution of investment in joint venture not acquired |
$ | | $ | 11,480 | ||||
|
|
|
|
|||||
Issuance of common shares and units for acquisition of properties |
$ | | $ | 33,854 | ||||
|
|
|
|
|||||
Notes receivable from affiliate settled in common units |
$ | | $ | 21,797 | ||||
|
|
|
|
|||||
Notes payable to affiliates settled in common units |
$ | | $ | 828 | ||||
|
|
|
|
|||||
Reduction to capital for prepaid Offering costs |
$ | | $ | 1,974 | ||||
|
|
|
|
|||||
Transfer taxes accrued at time of Offering |
$ | | $ | 6,556 | ||||
|
|
|
|
Significant Accounting Policies
We describe our significant accounting policies in Note 1 to the consolidated financial statements in Item 8 of our Annual Report on Form 10-K for the year ended December 31, 2011. There have been no changes to our significant accounting policies during the six months ended June 30, 2012.
9
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
Segment Information
Segment information is prepared on the same basis that our management reviews information for operational decision-making purposes. We operate in four business segments: the acquisition, redevelopment, ownership and management of retail real estate, office real estate, multifamily real estate and mixed-use real estate. The products for our retail segment primarily include rental of retail space and other tenant services, including tenant reimbursements, parking and storage space rental. The products for our office segment primarily include rental of office space and other tenant services, including tenant reimbursements, parking and storage space rental. The products for our multifamily segment include rental of apartments and other tenant services. The products of our mixed-use segment include rental of retail space and other tenant services, including tenant reimbursements, parking and storage space rental and operation of a 369-room all-suite hotel.
Reclassifications
Certain items in the consolidated financial statements for prior periods have been reclassified to conform to current classifications.
Recent Accounting Pronouncements
In May 2011, the FASB issued ASU No. 2011-04, Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs (ASU 2011-04), which amended ASC Topic 820, Fair Value Measurement. ASU 2011-04 clarifies the application of certain existing fair value measurement guidance and expands the disclosures for fair value measurements that are estimated using significant unobservable (Level 3) inputs. ASU 2011-04 is effective for annual and interim reporting periods beginning on or after December 15, 2011. The new guidance is to be adopted prospectively and early adoption is not permitted. The adoption of ASU 2011-04 did not have a significant impact on our financial position, results of operations or cash flows.
In June 2011, the FASB issued ASU No. 2011-05, Presentation of Comprehensive Income (ASU 2011-05), which amended ASC Topic 220, Comprehensive Income. ASU 2011-05 eliminates the option to present components of other comprehensive income as part of the statement of changes in equity and requires that all non owner changes in equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. ASU 2011-05 requires retrospective application and will be effective for interim and annual reporting periods beginning after December 15, 2011. The adoption of ASU 2011-05 did not have significant impact on our disclosures of comprehensive income, since we do not have other comprehensive income.
NOTE 2. REAL ESTATE
Acquisitions
On January 24, 2012, we completed the acquisition of One Beach Street, consisting of approximately 97,000 rentable square feet in a 3-story fully renovated historic office building located along the Embarcadero in San Franciscos North Waterfront District. The purchase price was approximately $36.5 million, excluding closing costs of approximately $0.02 million, which was paid with cash on hand.
10
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
The fair values assigned to identifiable intangible assets acquired were based on estimates and assumptions determined by management. Using information available at the time the acquisition closed, we allocated the total consideration to tangible assets and liabilities and identified intangible assets and liabilities. The identified intangible assets and liabilities are being amortized over a weighted average life of 7.0 years. We may adjust the preliminary purchase price allocation after obtaining more information about asset valuations and liabilities assumed. The allocation of the purchase price for One Beach Street is as follows (in thousands):
Land |
$ | 15,332 | ||
Building |
16,764 | |||
Land improvements |
30 | |||
Tenant improvements |
1,223 | |||
|
|
|||
Total real estate |
33,349 | |||
Lease intangibles |
4,141 | |||
Prepaid expenses and other assets |
1 | |||
|
|
|||
Total assets |
$ | 37,491 | ||
|
|
|||
Accounts payable and accrued expenses |
$ | 94 | ||
Security deposits payable |
75 | |||
Lease intangibles |
1,382 | |||
Other liabilities and deferred credits |
22 | |||
|
|
|||
Total liabilities |
$ | 1,573 | ||
|
|
We have included the results of operations for One Beach Street in our consolidated statements of operations from the date of acquisition. For the period of acquisition through June 30, 2012, One Beach Street contributed $1.9 million to total revenue, $1.2 million to operating expenses, $0.7 million to operating income and $0.4 million to net income.
Pro Forma Financial Information
The unaudited financial information in the table below summarizes the combined results of operations of One Beach Street with the historical results of operations of the Company, as though the entity had been acquired on January 1, 2011. The pro forma financial information for the six months ended June 30, 2011 also includes the pro forma results of operations of the Waikiki Beach Walk entities, Solana Beach Centre entities, First & Main, Lloyd District Portfolio and Solana Beach-Highway 101 which were acquired at various times during 2011. The pro forma financial information is presented for informational purposes only and is not indicative of the results of operations that would have been achieved if the acquisitions had taken place on January 1, 2011. The pro forma financial information includes adjustments to depreciation expense for acquired property and equipment, adjustments to amortization charges for acquired intangible assets and liabilities, adjustments to straight-line rent revenue and the removal of the gain on acquisition of the controlling interests of the Solana Beach Centre entities and Waikiki Beach Walk entities for the six months ended June 30, 2011.
The following table summarizes the unaudited pro forma financial information (in thousands):
Six Months Ended June 30, 2012 | Six Months Ended June 30, 2011 | |||||||||||||||
As Reported | Pro Forma | As Reported | Pro Forma | |||||||||||||
Total revenue |
$ | 114,847 | $ | 115,093 | $ | 97,983 | $ | 111,571 | ||||||||
Total operating expenses |
80,264 | 80,438 | 69,084 | 80,938 | ||||||||||||
Operating income |
34,583 | 34,655 | 28,899 | 30,633 | ||||||||||||
Net income (loss) |
$ | 5,495 | $ | 5,582 | $ | 14,051 | $ | (31,980 | )(1) |
(1) | The net loss for the six months ended June 30, 2011 includes one-time expenses for the early extinguishment of debt and loan transfer and consent fees but excludes the gain on acquisition of the controlling interests in the Solana Beach Centre entities and the Waikiki Beach Walk entities. |
11
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
NOTE 3. ACQUIRED IN-PLACE LEASES AND ABOVE/BELOW MARKET LEASES
The following summarizes our acquired lease intangibles and leasing costs, which are included in other assets and other liabilities and deferred credits, as of June 30, 2012 and December 31, 2011 (in thousands):
June 30, 2012 | December 31, 2011 | |||||||
In-place leases |
$ | 61,431 | $ | 59,812 | ||||
Accumulated amortization |
(34,447 | ) | (30,924 | ) | ||||
Above market leases |
33,053 | 42,428 | ||||||
Accumulated amortization |
(18,905 | ) | (25,657 | ) | ||||
|
|
|
|
|||||
Acquired lease intangible assets, net |
$ | 41,132 | $ | 45,659 | ||||
|
|
|
|
|||||
Below market leases |
$ | 71,530 | $ | 70,332 | ||||
Accumulated accretion |
(23,987 | ) | (21,715 | ) | ||||
|
|
|
|
|||||
Acquired lease intangible liabilities, net |
$ | 47,543 | $ | 48,617 | ||||
|
|
|
|
NOTE 4. MARKETABLE SECURITIES
Our portfolio of marketable securities is comprised of debt securities that are classified as trading securities. At June 30, 2012, our marketable securities consisted of investments in mortgage-backed securities issued by the Government National Mortgage Association (GNMA securities). We report our trading securities at fair value, using prices provided by independent market participants that are based on observable inputs using market-based valuation techniques (Level 2 of the fair value hierarchy-see Note 5). Gains and losses resulting from the mark-to-market of these securities are recognized as unrealized gains or losses in income. For the six months ended June 30, 2012 and 2011, unrealized (losses) and gains in our statement of operations, which are included in other income (expense), were ($0.6) million and $0.1 million, respectfully. Cumulative unrealized losses were $0.5 million as of June 30, 2012.
NOTE 5. FAIR VALUE OF FINANCIAL INSTRUMENTS
A fair value measurement is based on the assumptions that market participants would use in pricing an asset or liability. The hierarchy for inputs used in measuring fair value is as follows:
1. | Level 1 Inputsquoted prices in active markets for identical assets or liabilities |
2. | Level 2 Inputsobservable inputs other than quoted prices in active markets for identical assets and liabilities |
3. | Level 3 Inputsunobservable inputs |
Except as disclosed below, the carrying amounts of our financial instruments approximate their fair value. Financial assets and liabilities whose fair values we measure on a recurring basis using Level 2 inputs consist of GNMA securities and our deferred compensation liability. We measure the fair values of these assets and liability based on prices provided by independent market participants that are based on observable inputs using market-based valuation techniques.
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement.
The fair value of our secured notes payable is sensitive to fluctuations in interest rates. Discounted cash flow analysis (Level 2) is generally used to estimate the fair value of our secured notes payable, using rates ranging from 3.9% to 8.4%.
12
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
Considerable judgment is necessary to estimate the fair value of financial instruments. The estimates of fair value presented herein are not necessarily indicative of the amounts that could be realized upon disposition of the financial instruments. A summary of the carrying amount and fair value of our financial instruments, all of which are based on Level 2 inputs, is as follows (in thousands):
June 30, 2012 | December 31, 2011 | |||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
Marketable securities |
$ | 24,287 | $ | 24,287 | $ | 28,235 | $ | 28,235 | ||||||||
Secured notes payable |
964,538 | 987,944 | 943,479 | 974,273 | ||||||||||||
Deferred compensation liability |
$ | 571 | $ | 571 | $ | 520 | $ | 520 |
NOTE 6. OTHER ASSETS
Other assets consist of the following (in thousands):
June 30, 2012 | December 31, 2011 | |||||||
Leasing commissions, net of accumulated amortization of $16,002 and $14,722, respectively |
$ | 18,006 | $ | 18,207 | ||||
Acquired above market leases, net |
14,148 | 16,771 | ||||||
Acquired in-place leases, net |
26,984 | 28,888 | ||||||
Lease incentives, net of accumulated amortization of $2,035 and $1,850, respectively |
1,665 | 1,850 | ||||||
Other intangible assets, net of accumulated amortization of $4,134 and $3,885, respectively |
740 | 987 | ||||||
Debt issuance costs, net of accumulated amortization of $2,220 and $2,509, respectively |
3,809 | 3,392 | ||||||
Purchase deposit |
| 3,000 | ||||||
Prepaid expenses, deposits, and other |
3,297 | 3,190 | ||||||
|
|
|
|
|||||
Total other assets |
$ | 68,649 | $ | 76,285 | ||||
|
|
|
|
Lease incentives are amortized over the term of the related lease and included as a reduction of rental income in the statement of operations. The purchase deposit at December 31, 2011 relates to the acquisition of One Beach Street in San Francisco, California. Such acquisition was completed on January 24, 2012 (Note 2).
NOTE 7. OTHER LIABILITIES AND DEFERRED CREDITS
Other liabilities and deferred credits consist of the following (in thousands):
June 30, 2012 | December 31, 2011 | |||||||
Acquired below market leases, net |
$ | 47,543 | $ | 48,617 | ||||
Prepaid rent and deferred revenue |
4,852 | 5,008 | ||||||
Deferred rent expense and lease intangible |
1,075 | 1,122 | ||||||
Deferred compensation |
571 | 520 | ||||||
Straight-line rent liability |
232 | 433 | ||||||
Other liabilities |
43 | 108 | ||||||
|
|
|
|
|||||
Total other liabilities and deferred credits |
$ | 54,316 | $ | 55,808 | ||||
|
|
|
|
Straight-line rent liability relates to leases which have rental payments that decrease over time or one-time upfront payments for which the rental revenue is deferred and recognized on a straight-line basis.
13
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
NOTE 8. DEBT
The following is a summary of our total debt outstanding as of June 30, 2012 and December 31, 2011 (in thousands):
Principal Balance as of | Stated Interest Rate as of June 30, 2012 |
Stated Maturity Date | ||||||||||||||
Description of Debt |
June 30, 2012 | December 31, 2011 | ||||||||||||||
Alamo Quarry Market (1)(2) |
$ | 94,999 | $ | 96,027 | 5.67 | % | January 8, 2014 | |||||||||
160 King Street (3) |
30,619 | 31,412 | 5.68 | % | May 1, 2014 | |||||||||||
Waikele Center (4) |
140,700 | 140,700 | 5.15 | % | November 1, 2014 | |||||||||||
The Shops at Kalakaua (4) |
19,000 | 19,000 | 5.45 | % | May 1, 2015 | |||||||||||
The Landmark at One Market (2)(4) |
133,000 | 133,000 | 5.61 | % | July 5, 2015 | |||||||||||
Del Monte Center (4) |
82,300 | 82,300 | 4.93 | % | July 8, 2015 | |||||||||||
First & Main (4) |
84,500 | 84,500 | 3.97 | % | July 1, 2016 | |||||||||||
Imperial Beach Gardens (4) |
20,000 | 20,000 | 6.16 | % | September 1, 2016 | |||||||||||
Mariners Point (4) |
7,700 | 7,700 | 6.09 | % | September 1, 2016 | |||||||||||
South Bay Marketplace (4) |
23,000 | 23,000 | 5.48 | % | February 10, 2017 | |||||||||||
Waikiki Beach WalkRetail (4) |
130,310 | 130,310 | 5.39 | % | July 1, 2017 | |||||||||||
Solana Beach Corporate Centre III-IV (5) |
37,330 | 37,330 | 6.39 | % | August 1, 2017 | |||||||||||
Loma Palisades (4) |
73,744 | 73,744 | 6.09 | % | July 1, 2018 | |||||||||||
One Beach Street (4) |
21,900 | | 3.94 | % | April 1, 2019 | |||||||||||
Torrey ReserveNorth Court (1) |
21,793 | 21,921 | 7.22 | % | June 1, 2019 | |||||||||||
Torrey ReserveVCI, VCII, VCIII (1) |
7,337 | 7,380 | 6.36 | % | June 1, 2020 | |||||||||||
Solana Beach Corporate Centre I-II (1) |
11,714 | 11,788 | 5.91 | % | June 1, 2020 | |||||||||||
Solana Beach Towne Centre (1) |
39,045 | 39,293 | 5.91 | % | June 1, 2020 | |||||||||||
|
|
|
|
|||||||||||||
978,991 | 959,405 | |||||||||||||||
|
|
|
|
|||||||||||||
Unamortized fair value adjustment |
(14,453 | ) | (15,926 | ) | ||||||||||||
|
|
|
|
|||||||||||||
Total Debt Outstanding |
$ | 964,538 | $ | 943,479 | ||||||||||||
|
|
|
|
(1) | Principal payments based on a 30-year amortization schedule. |
(2) | Maturity Date is the earlier of the loan maturity date under the loan agreement, or the Anticipated Repayment Date as specifically defined in the loan agreement, which is the date after which substantial economic penalties apply if the loan has not been paid off. |
(3) | Principal payments based on a 20-year amortization schedule. |
(4) | Interest only. |
(5) | Loan is interest only through August 2012. Beginning in September 2012, principal payments are based on a 30-year amortization schedule. |
On March 29, 2012, we entered into a seven-year non-recourse mortgage loan with PNC Bank, National Association with an original principal amount of $21.9 million. The loan is secured by a first-priority deed of trust on One Beach Street and an assignment of all leases, rents and security deposits relating to One Beach Street. The loan has a maturity date of April 1, 2019, bears interest at a fixed rate per annum of 3.94% and is interest only.
Certain loans require us to comply with various financial covenants. As of June 30, 2012, we were in compliance with all loan covenants.
14
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
Credit Facility
On January 19, 2011, in connection with the Offering, we entered into a credit facility pursuant to which a group of lenders provided commitments for a revolving credit facility allowing borrowings of up to $250.0 million. At June 30, 2012, our maximum allowable borrowing amount was $213.8 million. The credit facility has an accordion feature that may allow us to increase the availability thereunder up to a maximum of $400.0 million, subject to meeting specified requirements and obtaining additional commitments from lenders. No amounts have been borrowed on the credit facility to date. The credit facility bears interest at the rate of either LIBOR or a base rate, in each case plus a margin that will vary depending on our leverage ratio. The amount available for us to borrow under the credit facility is subject to the net operating income of our properties that form the borrowing base of the facility and a minimum implied debt yield of such properties.
On March 7, 2011, the credit facility was amended to allow us or our Operating Partnership to purchase GNMA securities with maturities of up to 30 years. On January 10, 2012, the credit facility was amended a second time to (1) extend the maturity date to January 10, 2016 (with a one-year extension option), (2) decrease the applicable interest rates and (3) modify certain financial covenants contained therein.
The credit facility includes a number of customary financial covenants, including:
| a maximum leverage ratio (defined as total indebtedness net of certain unrestricted cash and cash equivalents to total asset value) of 60%, |
| a minimum fixed charge coverage ratio (defined as consolidated earnings before interest, taxes, depreciation and amortization to consolidated fixed charges) of 1.50x, |
| a maximum secured leverage ratio (defined as total secured indebtedness to secured total asset value) of 50%, |
| a minimum tangible net worth equal to at least 75% of our tangible net worth at January 19, 2011, plus 85% of the net proceeds of any additional equity issuances (other than additional equity issuances in connection with any dividend reinvestment program), and |
| a $35.0 million limit on the maximum principal amount of recourse indebtedness we may have outstanding at any time, other than under the credit facility. |
The credit facility provides that our annual distributions may not exceed the greater of (1) 95.0% of our funds from operations or (2) the amount required for us to (a) qualify and maintain our REIT status and (b) avoid the payment of federal or state income or excise tax. If certain events of default exist or would result from a distribution, we may be precluded from making distributions other than those necessary to qualify and maintain our status as a REIT.
We and certain of our subsidiaries guarantee the obligations under the credit facility, and certain of our subsidiaries pledged specified equity interests in our subsidiaries as collateral for our obligations under the credit facility.
As of June 30, 2012, we were in compliance with all credit facility covenants.
NOTE 9. EQUITY
Noncontrolling Interests
Noncontrolling interests in our Operating Partnership are interests in the Operating Partnership that are not owned by us. Noncontrolling interests consisted of 18,394,476 common units (the noncontrolling common units), and represented approximately 32% of the ownership interests in our Operating Partnership at June 30, 2012. Common units and shares of our common stock have essentially the same economic characteristics in that common units and shares of our common stock share equally in the total net income or loss distributions of our Operating Partnership. Investors who own common units have the right to cause our Operating Partnership to redeem any or all of their common units for cash equal to the then-current market value of one share of our common stock, or, at our election, shares of our common stock on a one-for-one basis.
During the six months ended June 30, 2012, approximately 1,613 common units were converted into shares of our common stock at a price per share of $22.56.
15
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
Dividends
The following table lists the dividends declared and paid on our shares of common stock and noncontrolling common units during the six months ended June 30, 2012:
Period | Amount
per Share/Unit |
Period Covered |
Dividend Paid Date | |||||
First Quarter 2012 |
$ | 0.21 | January 1, 2012 to March 31, 2012 | March 30, 2012 | ||||
Second Quarter 2012 |
$ | 0.21 | April 1, 2012 to June 30, 2012 | June 29, 2012 |
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 loss on extinguishment of debt, revenue recognition and compensation expense and in the basis of depreciable assets and estimated useful lives used to compute depreciation.
Stock-Based Compensation
Concurrently with the closing of the Offering, we made grants of restricted shares of our common stock to certain executive officers pursuant to the terms of their employment agreements. These awards were made pursuant to our 2011 Equity Incentive Award Plan (the 2011 Plan) and are subject to either timing-based vesting or performance-based vesting. Those awards subject to time-based vesting will vest, subject to the recipients continued employment, in two substantially equal installments on each of the third and fourth anniversaries of the date of grant. The vesting of those restricted stock awards subject to performance-based vesting is based on the achievement of absolute and relative total shareholder return hurdles over a three-year performance period, commencing on January 19, 2011. Following the completion of the three-year performance period, our compensation committee will determine the number of shares to which the executive officer is entitled based on our performance relative to the performance hurdles set forth in the restricted stock award agreement he entered into in connection with his initial award grant. These shares will then vest in two substantially equal installments, with the first installment vesting on the third anniversary of the date of grant and the second installment vesting on the fourth anniversary of the date of grant, subject to the executive officers continued employment on those dates.
We granted each of our non-employee directors restricted shares of our common stock pursuant to the 2011 Plan, either concurrently with the closing of the Offering or at the time the director was formally appointed to our board of directors (the Board). These awards of restricted stock will vest ratably as to one-third of the shares granted on each of the first three anniversaries of the date of grant, subject to the directors continued service on our Board.
On March 16, 2011, we granted a total of 123,950 restricted shares of our common stock to certain other employees, and on January 19, 2012, we granted an additional 2,000 restricted shares of our common stock to employees, all pursuant to the 2011 Plan. These shares are subject to performance-based vesting, with substantially the same terms described above.
For the performance-based stock awards, the fair value of the awards was estimated using a Monte Carlo Simulation model. Our stock price, along with the stock prices of a group of peer REITs, is assumed to follow the Multivariate Geometric Brownian Motion Process. Multivariate Geometric Brownian Motion is a common assumption when modeling in financial markets, as it allows the modeled quantity (in this case, the stock price) to vary randomly from its current value and take any value greater than zero. The volatilities of the returns on the stock price of the Company and the group of REITs were estimated based on a three year look-back period. The expected growth rate of the stock prices over the derived service period of the employee is determined with consideration of the risk free rate as of the grant date. For the restricted stock grants that are time-vesting, we estimate the stock compensation expense based on the fair value of the stock at the grant date.
16
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
The following table summarizes the activity of restricted stock awards during the six months ended June 30, 2012:
Units | Weighted Average Grant Date Fair Value |
|||||||
Nonvested at January 1, 2012 |
628,712 | $ | 15.43 | |||||
Granted |
2,000 | 12.26 | ||||||
Vested |
(2,600 | ) | 20.50 | |||||
Forfeited |
(2,253 | ) | 12.52 | |||||
|
|
|||||||
Nonvested at June 30, 2012 |
625,859 | $ | 15.50 | |||||
|
|
We recognize noncash compensation expense ratably over the vesting period, and accordingly, we recognized $1.4 million and $1.2 million in noncash compensation expense for the six months ended June 30, 2012 and 2011, respectively, which is included in general and administrative expense on the consolidated statements of operations. Unrecognized compensation expense was $5.6 million at June 30, 2012.
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. For the three and six months ended June 30, 2012, we had a weighted average of approximately 626,274 and 626,771 unvested shares outstanding, respectively, which are considered participating securities. Therefore, we have allocated our earnings for basic and diluted EPS between common shares and unvested shares.
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 and six months ended June 30, 2012, 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. Since we were in a net loss position for the six months ended June 30, 2011, all potentially dilutive instruments were anti-dilutive and have been excluded from our computation of weighted average dilutive shares outstanding.
17
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
The computation of basic and diluted EPS is presented below (dollars in thousands, except share and per share amounts):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Numerator |
||||||||||||||||
Income from continuing operations |
$ | 2,624 | $ | (7 | ) | $ | 5,495 | $ | 13,259 | |||||||
Less: Net income attributable to restricted shares |
(131 | ) | (132 | ) | (263 | ) | (218 | ) | ||||||||
Plus: Loss from continuing operations attributable to Predecessors noncontrolling interests in consolidated real estate entities |
| | | 2,454 | ||||||||||||
Less: Income from continuing operations attributable to Predecessors controlled owners equity |
| | | (17,009 | ) | |||||||||||
Less: (Income) loss from continuing operations attributable to unitholders in the Operating Partnership |
(804 | ) | 46 | (1,687 | ) | 488 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations attributable to American Assets Trust, Inc. common stockholdersbasic |
1,689 | (93 | ) | 3,545 | (1,026 | ) | ||||||||||
Plus: Results from discontinued operations attributable to American Assets Trust, Inc. common stockholders |
| 312 | | 547 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common stockholdersbasic |
$ | 1,689 | $ | 219 | $ | 3,545 | $ | (479 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations attributable to American Assets Trust, Inc. common stockholdersbasic |
$ | 1,689 | $ | (93 | ) | $ | 3,545 | $ | (1,026 | ) | ||||||
Plus: Income from continuing operations attributable to unitholders in the Operating Partnership |
804 | (46 | ) | 1,687 | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations attributable to common stockholdersdiluted |
2,493 | (139 | ) | 5,232 | (1,026 | ) | ||||||||||
Plus: Results from discontinued operations attributable to American Assets Trust, Inc. common stockholders |
| 312 | | 547 | ||||||||||||
Plus: Results from discontinued operations attributable to unitholders in the Operating Partnership |
| 150 | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to common stockholdersdiluted |
$ | 2,493 | $ | 323 | $ | 5,232 | $ | (479 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator |
||||||||||||||||
Weighted average common shares outstandingbasic |
38,659,155 | 38,655,084 | 38,658,162 | 34,810,932 | ||||||||||||
Effect of dilutive securitiesconversion of Operating Partnership units |
18,396,089 | 18,396,089 | 18,396,347 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares outstandingdiluted |
57,055,244 | 57,051,173 | 57,054,509 | 34,810,932 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common sharebasic |
||||||||||||||||
Continuing operations |
$ | 0.04 | $ | | $ | 0.09 | $ | (0.03 | ) | |||||||
Discontinued operations |
| 0.01 | | 0.02 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 0.04 | $ | 0.01 | $ | 0.09 | $ | (0.01 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common sharediluted |
||||||||||||||||
Continuing operations |
$ | 0.04 | $ | | $ | 0.09 | $ | (0.03 | ) | |||||||
Discontinued operations |
| 0.01 | | 0.02 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 0.04 | $ | 0.01 | $ | 0.09 | $ | (0.01 | ) | ||||||||
|
|
|
|
|
|
|
|
18
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
NOTE 10. COMMITMENTS AND CONTINGENCIES
Legal
We are sometimes involved in various disputes, lawsuits, warranty claims, environmental and other matters arising in the ordinary course of business. Management makes assumptions and estimates concerning the likelihood and amount of any potential loss relating to these matters.
We are currently a party to various legal proceedings. We accrue a liability for litigation if an unfavorable outcome is probable and the amount of loss can be reasonably estimated. If an unfavorable outcome is probable and a reasonable estimate of the loss is a range, we accrue the best estimate within the range; however, if no amount within the range is a better estimate than any other amount, the minimum within the range is accrued. Legal fees related to litigation are expensed as incurred. We do not believe that the ultimate outcome of these matters, either individually or in the aggregate, could have a material adverse effect on our financial position or overall trends in results of operations; however, litigation is subject to inherent uncertainties. Also, under our leases, tenants are typically obligated to indemnify us from and against all liabilities, costs and expenses imposed upon or asserted against us as owner of the properties due to certain matters relating to the operation of the properties by the tenant.
Commitments
At The Landmark at One Market, we lease, as lessee, a building adjacent to The Landmark under an operating lease effective through June 30, 2016, which we have the option to extend until 2026 by way of two five-year extension options.
At Waikiki Beach Walk, we sublease a portion of the building of which Quiksilver is currently in possession, under an operating lease effective through December 31, 2021, which we have the option to extend at fair rental value in the event the sublessor extends its lease for the space with the master landlord. The lease payments under the lease will increase by approximately 3.4% annually through 2017 and, thereafter, will be equal to fair rental value, as defined in the lease, through lease expiration.
Current minimum annual payments under the leases are as follows, as of June 30, 2012 (in thousands):
Year Ending December 31, |
||||
2012 (six months ending December 31, 2012) |
$ | 1,231 | ||
2013 |
2,502 | |||
2014 |
2,569 | |||
2015 |
2,636 | |||
2016 |
1,709 | |||
Thereafter |
3,701 | (1) | ||
|
|
|||
Total |
$ | 14,348 | ||
|
|
(1) | Lease payments on the Waikiki Beach Walk lease will be equal to fair rental value from March 2017 through the end of the lease term. In the table, we have shown the lease payments for this period based on the stated rate for the month of February 2017 of $61,690. |
We have management agreements with Outrigger Hotels & Resorts or an affiliate thereof (Outrigger) pursuant to which Outrigger manages each of the retail and hotel portions of the Waikiki Beach Walk property. Under the management agreement with Outrigger relating to the retail portion of Waikiki Beach Walk (the retail management agreement), we pay Outrigger a monthly management fee of 3.0% of net revenues from the retail portion of Waikiki Beach Walk. Pursuant to the terms of the retail management agreement, if the agreement is terminated in certain instances, including our election not to repair damage or destruction at the property, a condemnation or our failure to make required working capital infusions, we would be obligated to pay Outrigger a termination fee equal to the sum of the management fees paid for the two calendar months immediately preceding the termination date. The retail management agreement may not be terminated by us or by Outrigger without cause. Under our management agreement with Outrigger relating to the hotel portion of Waikiki Beach Walk (the hotel management
19
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
agreement), we pay Outrigger a monthly management fee of 6.0% of the hotels gross operating profit, as well as 3.0% of the hotels gross revenues; provided that the aggregate management fee payable to Outrigger for any year shall not exceed 3.5% of the hotels gross revenues for such fiscal year. Pursuant to the terms of the hotel management agreement, if the agreement is terminated in certain instances, including upon a transfer by us of the hotel or upon a default by us under the hotel management agreement, we would be required to pay a cancellation fee calculated by multiplying (1) the management fees for the previous 12 months by (2) (a) eight, if the agreement is terminated in the first 11 years of its term, or (b) four, three, two or one, if the agreement is terminated in the twelfth, thirteenth, fourteenth or fifteenth year, respectively, of its term. The hotel management agreement may not be terminated by us or by Outrigger without cause.
A wholly owned subsidiary of our Operating Partnership, WBW Hotel Lessee LLC, entered into a franchise license agreement with Embassy Suites Franchise LLC, the franchisor of the brand Embassy Suites, to obtain the non-exclusive right to operate the hotel under the Embassy Suites brand for 20 years. The franchise license agreement provides that WBW Hotel Lessee LLC must comply with certain management, operational, record keeping, accounting, reporting and marketing standards and procedures. In connection with this agreement, we are also subject to the terms of a product improvement plan pursuant to which we expect to undertake certain actions to ensure that our hotels infrastructure is maintained in compliance with the franchisors brand standards. In addition, we must pay to Embassy Suites Franchise LLC a monthly franchise royalty fee equal to 4.0% of the hotels gross room revenue through December 2021 and 5.0% of the hotels gross room revenue thereafter, as well as a monthly program fee equal to 4.0% of the hotels gross room revenue. If the franchise license is terminated due to our failure to make required improvements or to otherwise comply with its terms, we may be liable to the franchisor for a termination payment, which could be as high as $5.5 million based on operating performance through June 30, 2012.
We have a property management agreement with Langley Investment Properties, Inc. (Langley) pursuant to which Langley manages and operates Lloyd District Portfolio, and we pay Langley a monthly management fee of 3.5% of gross receipts, as defined in the property management agreement, as well as leasing commissions and construction oversight fees in certain situations. The property management agreement has an initial term that expires on June 30, 2013, with three one-year renewal options, exercisable by us in our sole discretion. The property management agreement may not be terminated by us or by Langley without cause during the initial term.
Our Del Monte Center property has ongoing environmental remediation related to ground water contamination. The environmental issue existed at purchase and remediation is expected to conclude within the next two years. The work performed is financed through an escrow account funded by the seller upon purchase of the property. We believe the funds in the escrow account are sufficient for the remaining work to be performed. However, if further work is required costing more than the remaining escrow funds, we could be required to pay such overage, although we may have a contractual claim for such costs against the prior owner or our environmental remediation consultant.
In connection with the Formation Transactions, we entered into tax protection agreements with certain limited partners of our Operating Partnership. These agreements provide that if we dispose of any interest with respect to Carmel Country Plaza, Carmel Mountain Plaza, Del Monte Center, Loma Palisades, Lomas Santa Fe Plaza, Waikele Center or the ICW Plaza portion of Torrey Reserve Campus, in a taxable transaction during the period from the closing of the Offering through January 19, 2018, we will indemnify such limited partners for their tax liabilities attributable to their share of the built-in gain that existed with respect to such property interest as of the time of the Offering and tax liabilities incurred as a result of the reimbursement payment. Subject to certain exceptions and limitations, the indemnification rights will terminate for any such protected partner that sells, exchanges or otherwise disposes of more than 50% of his or her common units. We have no present intention to sell or otherwise dispose of the properties or interest therein in taxable transactions during the restriction period. If we were to trigger the tax protection provisions under these agreements, we would be required to pay damages in the amount of the taxes owed by these limited partners (plus additional damages in the amount of the taxes incurred as a result of such payment).
Concentrations of Credit Risk
Our properties are located in Southern California, Northern California, Hawaii, Oregon and Texas. The ability of the tenants to honor the terms of their respective leases is dependent upon the economic, regulatory and social factors affecting the markets in which the tenants operate. Twelve of our consolidated properties are located in Southern California, which exposes us to greater economic risks than if we owned a more geographically diverse portfolio. Further, tenants in the retail industry accounted for 38.4% of total revenues for the six months ended June 30, 2012. This makes us susceptible to demand for retail rental space and subject to the risks associated with an investment in real estate with a concentration of tenants in the retail industry. For the six months ended June 30, 2012 and 2011, no tenant accounted for more than 10% of our total rental revenue.
20
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
NOTE 11. OPERATING LEASES
Our leases with office, retail, mixed-use and residential tenants are classified as operating leases. Leases at our office and retail properties and the retail portion of our mixed-use property generally range from three to ten years (certain leases with anchor tenants may be longer), and in addition to minimum rents, usually provide for cost recoveries for the tenants share of certain operating costs and also may include percentage rents based on the tenants level of sales achieved. Leases on apartments generally range from 7 to 15 months, with a majority having 12 month lease terms. Rooms at the hotel portion of our mixed-use property are rented on a nightly basis.
As of June 30, 2012, minimum future rentals from noncancelable operating leases before any reserve for uncollectible amounts and assuming no early lease terminations, at our office and retail properties and the retail portion of our mixed-use property are as follows for the years/period ending December 31 (in thousands):
Year Ending December 31, |
||||
2012 (six months ending December 31, 2012) |
$ | 68,983 | ||
2013 |
133,841 | |||
2014 |
112,883 | |||
2015 |
99,185 | |||
2016 |
82,491 | |||
Thereafter |
197,411 | |||
|
|
|||
Total |
$ | 694,794 | ||
|
|
The above future minimum rentals exclude residential leases, which typically have a term of 12 months or less, and exclude the hotel, as rooms are rented on a nightly basis.
21
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
NOTE 12. COMPONENTS OF RENTAL INCOME AND EXPENSE
The principal components of rental income are as follows (in thousands):
Three Months
Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Minimum rents |
||||||||||||||||
Retail |
$ | 16,772 | $ | 16,244 | $ | 32,847 | $ | 32,215 | ||||||||
Office |
17,856 | 12,849 | 35,226 | 24,901 | ||||||||||||
Multifamily |
3,252 | 3,251 | 6,527 | 6,288 | ||||||||||||
Mixed-use |
2,252 | 2,237 | 4,535 | 4,036 | ||||||||||||
Cost reimbursement |
6,557 | 6,488 | 13,476 | 12,557 | ||||||||||||
Percentage rent |
434 | 364 | 726 | 635 | ||||||||||||
Hotel revenue |
7,461 | 6,819 | 15,125 | 12,264 | ||||||||||||
Other |
380 | 364 | 822 | 686 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total rental income |
$ | 54,964 | $ | 48,616 | $ | 109,284 | $ | 93,582 | ||||||||
|
|
|
|
|
|
|
|
Minimum rents include $2.0 million and $1.2 million for the three months ended June 30, 2012 and 2011, respectively, and $4.0 million and $1.3 million for the six months ended June 30, 2012 and 2011, respectively, to recognize minimum rents on a straight-line basis. In addition, minimum rents include $(0.2) million and $(0.4) million for the three months ended June 30, 2012 and 2011, respectively, and $(0.7) million and $(0.8) million for the six months ended June 30, 2012 and 2011, respectively, to recognize the net amortization of above and below market leases.
The principal components of rental expenses are as follows (in thousands):
Three Months
Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Rental operating |
$ | 6,100 | $ | 5,133 | $ | 11,961 | $ | 9,716 | ||||||||
Hotel operating |
5,156 | 4,768 | 10,112 | 8,651 | ||||||||||||
Repairs and maintenance |
2,424 | 1,959 | 4,572 | 3,576 | ||||||||||||
Marketing |
264 | 520 | 570 | 859 | ||||||||||||
Rent |
627 | 816 | 1,241 | 1,599 | ||||||||||||
Hawaii excise tax |
895 | 774 | 1,757 | 1,488 | ||||||||||||
Management fees |
486 | 352 | 982 | 644 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total rental expenses |
$ | 15,952 | $ | 14,322 | $ | 31,195 | $ | 26,533 | ||||||||
|
|
|
|
|
|
|
|
22
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
NOTE 13. OTHER INCOME (EXPENSE)
The principal components of other income (expense), net are as follows (in thousands):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Income tax expense |
$ | (215 | ) | $ | (129 | ) | $ | (393 | ) | $ | (380 | ) | ||||
Loss from real estate joint ventures |
| | | (188 | ) | |||||||||||
Acquisition related expenses |
| (127 | ) | (15 | ) | (244 | ) | |||||||||
Fee income from real estate joint ventures |
| | | 44 | ||||||||||||
Interest and investment income (loss) |
65 | 786 | 152 | 697 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other income (expense) |
$ | (150 | ) | $ | 530 | $ | (256 | ) | $ | (71 | ) | |||||
|
|
|
|
|
|
|
|
NOTE 14. RELATED PARTY TRANSACTIONS
Prior to the Offering and Formation Transactions, we acted as the manager for certain unconsolidated real estate joint ventures and earned fees for these services (excluding Waikiki Beach Walk). Each unconsolidated joint venture (excluding Waikiki Beach Walk) had a master management agreement with additional agreements covering property management, construction management, acquisition, disposition and leasing and asset management. Certain unconsolidated joint ventures also reimbursed us for monthly maintenance and facilities management services provided to the properties owned by the unconsolidated joint ventures. Subsequent to the Formation Transactions, we no longer earn fees from unconsolidated joint ventures. Fees earned by us from the unconsolidated joint ventures prior to the Formation Transactions are as follows (in thousands):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Property management fees |
$ | | $ | | $ | | $ | 38 | ||||||||
Maintenance reimbursements |
| | | 6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total fee income from real estate joint ventures |
$ | | $ | | $ | | $ | 44 | ||||||||
|
|
|
|
|
|
|
|
Certain affiliated entities made loans to affiliates in order to attain a higher return on excess cash balances, and these loans were classified as notes receivable from affiliates. The notes bore interest at LIBOR and were to be repaid upon demand. The notes receivable were settled as part of the Formation Transactions.
We received unsecured loans on January 15, 2008, from certain of the entities that own Del Monte Center for $12.0 million, the proceeds of which were used to fund construction at the property. The notes bore interest at 10.0% and required monthly principal and interest payments until maturity on March 1, 2013. The notes were repaid using proceeds from the Offering or were settled as part of the Formation Transactions.
At ICW Plaza, we lease space to Insurance Company of the West, which is under the indirect control of Ernest Rady, our Executive Chairman of the Board. Rental revenue recognized on the leases of $1.1 million and $1.2 million for the six months ended June 30, 2012 and 2011, respectively, is included in rental income. Additionally, we leased space to Insurance Company of the West at Valencia Corporate Center until the sale of Valencia Corporate Center on August 30, 2011, and rental revenue recognized on these leases of $0.9 million for the six months ended June 30, 2011, is included in discontinued operations.
The Waikiki Beach Walk entities have a 47.7% investment in WBW CHP LLC, an entity that was formed to, among other things, construct a chilled water plant to provide air conditioning to the property and other adjacent facilities. The operating expenses of WBW CHP LLC are recovered through reimbursements from its members, and reimbursements to WBW CHP LLC of $0.5 million and $0.4 million were made for the six months ended June 30, 2012 and 2011, respectively, and are included in rental expenses on the statement of operations.
23
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
NOTE 15. SEGMENT REPORTING
Segment information is prepared on the same basis that our management reviews information for operational decision-making purposes. We operate in four business segments: the acquisition, redevelopment, ownership and management of retail real estate, office real estate, multifamily real estate and mixed-use real estate. The products for our retail segment primarily include rental of retail space and other tenant services, including tenant reimbursements, parking and storage space rental. The products for our office segment primarily include rental of office space and other tenant services, including tenant reimbursements, parking and storage space rental. The products for our multifamily segment include rental of apartments and other tenant services. The products of our mixed-use segment include rental of retail space and other tenant services, including tenant reimbursements, parking and storage space rental and operation of a 369-room all-suite hotel.
We evaluate the performance of our segments based on segment profit, which is defined as property revenue less property expenses. We do not use asset information as a measure to assess performance and make decisions to allocate resources. Therefore, depreciation and amortization expense is not allocated among segments. General and administrative expenses, interest expense, depreciation and amortization expense and other income and expense are not included in segment profit as our internal reporting addresses these items on a corporate level.
Segment profit is not a measure of operating income or cash flows from operating activities as measured by GAAP, and it is not indicative of cash available to fund cash needs and should not be considered an alternative to cash flows as a measure of liquidity. Not all companies calculate segment profit in the same manner. We consider segment profit to be an appropriate supplemental measure to net income because it assists both investors and management in understanding the core operations of our properties.
The following table represents operating activity within our reportable segments (in thousands):
Three Months Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Total Retail |
||||||||||||||||
Property revenue |
$ | 22,452 | $ | 22,077 | $ | 44,143 | $ | 43,429 | ||||||||
Property expense |
(6,094 | ) | (6,007 | ) | (11,820 | ) | (11,452 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment profit |
16,358 | 16,070 | 32,323 | 31,977 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Office |
||||||||||||||||
Property revenue |
19,705 | 14,169 | 39,181 | 27,432 | ||||||||||||
Property expense |
(6,505 | ) | (5,110 | ) | (12,651 | ) | (8,820 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment profit |
13,200 | 9,059 | 26,530 | 18,612 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Multifamily |
||||||||||||||||
Property revenue |
3,509 | 3,492 | 7,051 | 6,785 | ||||||||||||
Property expense |
(1,565 | ) | (1,426 | ) | (2,879 | ) | (2,587 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment profit |
1,944 | 2,066 | 4,172 | 4,198 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Mixed-Use |
||||||||||||||||
Property revenue |
12,143 | 11,362 | 24,472 | 20,337 | ||||||||||||
Property expense |
(7,732 | ) | (7,231 | ) | (15,233 | ) | (13,084 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment profit |
4,411 | 4,131 | 9,239 | 7,253 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total segments profit |
$ | 35,913 | $ | 31,326 | $ | 72,264 | $ | 62,040 | ||||||||
|
|
|
|
|
|
|
|
24
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
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, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Total segments profit |
$ | 35,913 | $ | 31,326 | $ | 72,264 | $ | 62,040 | ||||||||
General and administrative |
(3,992 | ) | (3,866 | ) | (7,757 | ) | (7,052 | ) | ||||||||
Depreciation and amortization |
(14,671 | ) | (13,934 | ) | (29,924 | ) | (26,089 | ) | ||||||||
Interest expense |
(14,476 | ) | (14,063 | ) | (28,832 | ) | (27,054 | ) | ||||||||
Early extinguishment of debt |
| | | (25,867 | ) | |||||||||||
Loan transfer and consent fees |
| | | (9,019 | ) | |||||||||||
Gain on acquisition |
| | | 46,371 | ||||||||||||
Other income (expense), net |
(150 | ) | 530 | (256 | ) | (71 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations |
2,624 | (7 | ) | 5,495 | 13,259 | |||||||||||
Discontinued operations |
||||||||||||||||
Results from discontinued operations |
| 462 | | 792 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
2,624 | 455 | 5,495 | 14,051 | ||||||||||||
Net income attributable to restricted shares |
(131 | ) | (132 | ) | (263 | ) | (218 | ) | ||||||||
Net loss attributable to Predecessors noncontrolling interests in consolidated real estate entities |
| | | 2,458 | ||||||||||||
Net income attributable to Predecessors controlled owners equity |
| | | (16,995 | ) | |||||||||||
Net (income) loss attributable to unitholders in the Operating Partnership |
(804 | ) | (104 | ) | (1,687 | ) | 225 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to American Assets Trust, Inc. stockholders |
$ | 1,689 | $ | 219 | $ | 3,545 | $ | (479 | ) | |||||||
|
|
|
|
|
|
|
|
The following table shows net real estate and secured note payable balances for each of the segments (in thousands):
June 30, 2012 | December 31, 2011 | |||||||
Net Real Estate |
||||||||
Retail |
$ | 655,587 | $ | 655,450 | ||||
Office |
580,634 | 551,955 | ||||||
Multifamily |
36,947 | 37,187 | ||||||
Mixed-Use |
205,563 | 208,089 | ||||||
|
|
|
|
|||||
$ | 1,478,731 | $ | 1,452,681 | |||||
|
|
|
|
|||||
Secured Notes Payable (1) |
||||||||
Retail |
$ | 399,044 | $ | 400,320 | ||||
Office |
348,193 | 327,331 | ||||||
Multifamily |
101,444 | 101,444 | ||||||
Mixed-Use |
130,310 | 130,310 | ||||||
|
|
|
|
|||||
$ | 978,991 | $ | 959,405 | |||||
|
|
|
|
(1) | Excludes unamortized fair market value adjustments of $(14.5) million and $(15.9) million as of June 30, 2012 and December 31, 2011, respectively. |
25
American Assets Trust, Inc.
Notes to Consolidated Financial Statements(Continued)
June 30, 2012
(Unaudited)
Capital expenditures for each segment for the three and six months ended June 30, 2012 and 2011 were as follows (in thousands):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Capital Expenditures (1) |
||||||||||||||||
Retail |
$ | 4,012 | $ | 495 | $ | 7,442 | $ | 947 | ||||||||
Office |
2,633 | 1,645 | 5,356 | 2,112 | ||||||||||||
Multifamily |
285 | 83 | 523 | 137 | ||||||||||||
Mixed-Use |
68 | 35 | 145 | 130 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 6,998 | $ | 2,258 | $ | 13,466 | $ | 3,326 | |||||||||
|
|
|
|
|
|
|
|
(1) | Capital expenditures represent cash paid for capital expenditures during the period and include leasing commissions paid. |
26
NOTE 16. SUBSEQUENT EVENTS
On July 30, 2012, we entered into an agreement to acquire City Center Bellevue, a 27-story LEED-EB Gold certified office tower, consisting of approximately 497,000 square feet, located at 500 108th Avenue NE in Bellevue, Washington. The purchase price for City Center Bellevue, excluding closing costs, is approximately $229 million, which we anticipate paying using a combination of cash on hand and funds drawn against our existing credit facility. The acquisition is subject to customary closing conditions and we can offer no assurance that it will close on the terms described herein, or at all.
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements
The following discussion should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this report. We make statements in this report that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (set forth in Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act). In particular, statements pertaining to our capital resources, portfolio performance and results of operations contain forward-looking statements. Likewise, all of our statements regarding anticipated growth in our funds from operations and anticipated market conditions, demographics and results of operations are forward-looking statements. You can identify forward-looking statements by the use of forward-looking terminology such as believes, expects, may, will, should, seeks, approximately, intends, plans, pro forma, estimates or anticipates or the negative of these words and phrases or similar words or phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters. You can also identify forward-looking statements by discussions of strategy, plans or intentions.
Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements:
| adverse economic or real estate developments in our markets; |
| our failure to generate sufficient cash flows to service our outstanding indebtedness; |
| defaults on, early terminations of or non-renewal of leases by tenants, including significant tenants; |
| difficulties in identifying properties to acquire and completing acquisitions; |
| our failure to successfully operate acquired properties and operations; |
| our inability to develop or redevelop our properties due to market conditions; |
| fluctuations in interest rates and increased operating costs; |
| risks related to joint venture arrangements; |
| our failure to obtain necessary outside financing; |
| on-going litigation; |
| general economic conditions; |
| financial market fluctuations; |
| risks that affect the general retail, office, multifamily and mixed-use environment; |
| the competitive environment in which we operate; |
| decreased rental rates or increased vacancy rates; |
| conflicts of interests with our officers or directors; |
| lack or insufficient amounts of insurance; |
| environmental uncertainties and risks related to adverse weather conditions and natural disasters; |
| other factors affecting the real estate industry generally; |
| limitations imposed on our business and our ability to satisfy complex rules in order for us to continue to qualify as a REIT for U.S. federal income tax purposes; and |
| changes in governmental regulations or interpretations thereof, such as real estate and zoning laws and increases in real property tax rates and taxation of REITs. |
27
While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events or other changes. For a further discussion of these and other factors, see the section entitled Item 1A. Risk Factors contained herein, in our annual report on Form 10-K for the year ended December 31, 2011 and in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2012.
Overview
References to we, our, us and our company refer to American Assets Trust, Inc., a Maryland corporation, together with our consolidated subsidiaries, including American Assets Trust, L.P., a Maryland limited partnership, of which we are the sole general partner and which we refer to in this report as our Operating Partnership.
We are a full service, vertically integrated and self-administered real estate investment trust, or REIT, that owns, operates, acquires and develops high quality retail, office, multifamily and mixed-use properties in attractive, high-barrier-to-entry markets primarily in Southern California, Northern California, Oregon and Hawaii. As of June 30, 2012, our portfolio is comprised of ten retail shopping centers; seven office properties; a mixed-use property consisting of a 369-room all-suite hotel and a retail shopping center; and four multifamily properties. Additionally, as of June 30, 2012, we owned land at five of our properties that we classified as held for development. Our core markets include San Diego, the San Francisco Bay Area, Portland, Oregon and Oahu, Hawaii. We are a Maryland corporation formed on July 16, 2010 to acquire the entities owning various controlling and noncontrolling interests in real estate assets owned and/or managed by Ernest S. Rady or his affiliates, including the Ernest Rady Trust U/D/T March 13, 1983, or the Rady Trust, and did not have any operating activity until the consummation of our initial public offering and the related acquisition of our Predecessor (as defined below) on January 19, 2011. After the completion of our initial public offering and the Formation Transactions (as defined below) on January 19, 2011, our operations have been carried on through our Operating Partnership. Our Company, as the sole general partner of our Operating Partnership, has control of our Operating Partnership and owned 67.8% of our Operating Partnership as of June 30, 2012. Accordingly, we consolidate the assets, liabilities and results of operations of our Operating Partnership.
Our Predecessor is not a legal entity but rather a combination of entities whose assets included entities owned and/or controlled by Ernest S. Rady and his affiliates, including the Rady Trust, which in turn owned (1) controlling interests in entities owning 17 properties and the property management business of American Assets, Inc. and (2) noncontrolling interests in entities owning four properties (the assets described at (1) and (2) are the Acquired Assets, and do not include our Predecessors noncontrolling 25% ownership interest in Novato FF Venture, LLC, the entity that owns the Firemans Fund Headquarters in Novato, California). The Formation Transactions included the acquisition by our Operating Partnership of the (a) Acquired Assets, (b) the entities that own Waikiki Beach Walk (a mixed-used property consisting of a retail portion and a hotel portion), or the Waikiki Beach Walk entities, and (c) the entities that own Solana Beach Towne Centre and Solana Beach Corporate Centre, or the Solana Beach Centre entities (including our Predecessors ownership interest in these entities).
As noted above, since our initial public offering and the Formation Transactions occurred on January 19, 2011, the results of operations and financial condition for the entities acquired by us in connection with our initial public offering and related Formation Transactions are not included in certain historical financial statements. Our results of operations for the six months ended June 30, 2011 reflect the results of operation and financial condition for our Predecessor together with the entities we acquired at the time of our initial public offering, namely, the Waikiki Beach Walk entities and the Solana Beach Centre entities, as well as entities acquired subsequent to our initial public offering. The results of operations for each of the acquisitions are included in our consolidated statements of operations only from the date of acquisition.
Acquisitions
On January 24, 2012, we completed the acquisition of One Beach Street, consisting of approximately 97,000 rentable square feet in a 3-story fully renovated historic office building located along the Embarcadero in San Franciscos North Waterfront District. The purchase price was approximately $36.5 million, excluding closing costs of approximately $0.02 million, which was paid with cash on hand.
Critical Accounting Policies
We identified certain critical accounting policies that affect certain of our more significant estimates and assumptions used in preparing our consolidated financial statements in our annual report on Form 10-K for the year ended December 31, 2011. We have not made any material changes to these policies during the periods covered by this report.
28
Capitalized Costs
Certain external and internal costs directly related to the development and redevelopment of real estate, including pre-construction costs, real estate taxes, insurance, construction costs and salaries and related costs of personnel directly involved, are capitalized. We capitalize costs under development until construction is substantially complete and the property is held available for occupancy. The determination of when a development project is substantially complete and when capitalization must cease involves a degree of judgment. We consider a construction project as substantially complete and held available for occupancy upon the completion of landlord-owned tenant improvements or when the lessee takes possession of the unimproved space for construction of its own improvements, but not later than one year from cessation of major construction activity. We cease capitalization on the portion substantially completed and occupied or held available for occupancy, and capitalize only those costs associated with any remaining portion under construction.
We capitalized external and internal costs related to both development and redevelopment activities combined of $1.7 million and $0.1 million for the three months ended June 30, 2012 and June 30, 2011, respectively. We capitalized external and internal costs related to both development and redevelopment activities combined of $3.6 million and $0.2 million, for the six months ended June 30, 2012 and June 30, 2011, respectively.
We capitalized external and internal costs related to other property improvements of $5.2 million and $0.1 million, respectively, for the three months ended June 30, 2012 and $2.0 million and none, respectively, for the three months ended June 30, 2011. We capitalized external and internal costs related to other property improvements of $9.7 million and $0.1 million, respectively, for the six months ended June 30, 2012 and $3.5 million and none, respectively, for the six months ended June 30, 2011.
The amount of capitalized internal costs for salaries and related benefits for development and redevelopment activities and other property improvements were $0.1 million for both the three and six months ended June 30, 2012. For the year ended December 31, 2011, we did not allocate salaries or related personnel costs to any assets and there was no payroll that was capitalized or deferred because we had no projects under active development, redevelopment, or construction other than ongoing tenant improvements. Additionally, the amount of time devoted by internal personnel to pre-construction activities in 2011 was immaterial.
Results of Operations
For our discussion of results of operations, we have provided information on a total portfolio and same-store basis. Information provided on a same-store basis includes the results of properties that we owned and operated for the entirety of both periods being compared, except for properties held for development and properties classified as discontinued operations, which are excluded for both periods.
Comparison of the three months ended June 30, 2012 to the three months ended June 30, 2011
The following summarizes our consolidated results of operations for the three months ended June 30, 2012 compared to our consolidated results of operations for the three months ended June 30, 2011. As of June 30, 2012, our operating portfolio was comprised of 22 retail, office, multifamily and mixed-use properties with an aggregate of approximately 5.4 million rentable square feet of retail and office space, including the retail portion of our mixed-use property, 922 residential units (including 122 RV spaces) and a 369-room hotel. Additionally, as of June 30, 2012, we owned land at five of our properties that we classified as held for development and/or construction in progress. As of June 30, 2011, our operating portfolio was comprised of 21 properties with an aggregate of approximately 4.8 million rentable square feet of retail and office space, including the retail portion of our mixed-use property, and 922 residential units (including 122 RV spaces) and a 369-room hotel; we also owned land at three of our properties that we classified as held for development.
29
The following table sets forth selected data from our consolidated statements of operations for the three months ended June 30, 2012 and 2011 (dollars in thousands):
Three Months Ended June 30, |
Change | % | ||||||||||||||
2012 | 2011 | |||||||||||||||
Revenues |
||||||||||||||||
Rental income |
$ | 54,964 | $ | 48,616 | $ | 6,348 | 13 | % | ||||||||
Other property income |
2,845 | 2,484 | 361 | 15 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total property revenues |
57,809 | 51,100 | 6,709 | 13 | ||||||||||||
Expenses |
||||||||||||||||
Rental expenses |
15,952 | 14,322 | 1,630 | 11 | ||||||||||||
Real estate taxes |
5,944 | 5,452 | 492 | 9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total property expenses |
21,896 | 19,774 | 2,122 | 11 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total property income |
35,913 | 31,326 | 4,587 | 15 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
General and administrative |
(3,992 | ) | (3,866 | ) | (126 | ) | 3 | |||||||||
Depreciation and amortization |
(14,671 | ) | (13,934 | ) | (737 | ) | 5 | |||||||||
Interest expense |
(14,476 | ) | (14,063 | ) | (413 | ) | 3 | |||||||||
Other income (expense), net |
(150 | ) | 530 | (680 | ) | (128 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other, net |
(33,289 | ) | (31,333 | ) | (1,956 | ) | 6 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations |
2,624 | (7 | ) | 2,631 | (37,586 | ) | ||||||||||
Discontinued operations |
||||||||||||||||
Results from discontinued operations |
| 462 | (462 | ) | (100 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
2,624 | 455 | 2,169 | 477 | ||||||||||||
Net income attributable to restricted shares |
(131 | ) | (132 | ) | 1 | (1 | ) | |||||||||
Net (income) loss attributable to unitholders in the Operating Partnership |
(804 | ) | (104 | ) | (700 | ) | 673 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to American Assets Trust, Inc. stockholders |
$ | 1,689 | $ | 219 | $ | 1,470 | 671 | % | ||||||||
|
|
|
|
|
|
|
|
Revenue
Total property revenues. Total property revenue consists of rental revenue and other property income. Total property revenue increased $6.7 million, or 13%, to $57.8 million for the three months ended June 30, 2012 compared to $51.1 million for the three months ended June 30, 2011. The percentage leased was as follows for each segment as of June 30, 2012 and 2011:
Percentage Leased
(1) June 30, |
||||||||
2012 | 2011 | |||||||
Retail |
96.2 | % | 94.0 | % | ||||
Office |
95.0 | 94.7 | ||||||
Multifamily |
97.7 | 97.7 | ||||||
Mixed-Use (2) |
93.9 | % | 97.6 | % |
(1) | The percentage leased includes the square footage under lease, including leases which may not have commenced as of June 30, 2012 or June 30, 2011, as applicable. |
(2) | Includes the retail portion of the mixed-use property only. |
The increase in total property revenue is attributable primarily to the factors discussed below.
30
Rental revenues. Rental revenue includes minimum base rent, cost reimbursements, percentage rents and other rents. Rental revenue increased $6.4 million, or 13%, to $55.0 million for the three months ended June 30, 2012 compared to $48.6 million for the three months ended June 30, 2011. Rental revenue by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio(1) | |||||||||||||||||||||||||||||||
Three Months Ended June 30, |
Change | % | Three Months Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 22,135 | $ | 21,686 | $ | 449 | 2 | % | $ | 22,121 | $ | 21,686 | $ | 435 | 2 | % | ||||||||||||||||
Office |
18,740 | 13,576 | 5,164 | 38 | 14,783 | 13,522 | 1,261 | 9 | ||||||||||||||||||||||||
Multifamily |
3,254 | 3,256 | (2 | ) | | 3,254 | 3,256 | (2 | ) | | ||||||||||||||||||||||
Mixed-Use |
10,835 | 10,098 | 737 | 7 | 10,835 | 10,098 | 737 | 7 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 54,964 | $ | 48,616 | $ | 6,348 | 13 | % | $ | 50,993 | $ | 48,562 | $ | 2,431 | 5 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | For this table and tables following, the same-store portfolio excludes: Lloyd District Portfolio acquired on July 1, 2011; One Beach Street acquired on January 24, 2012; and land held for development. |
On a same-store basis, retail rental revenue increased $0.4 million for the three months ended June 30, 2012 compared to the three months ended June 30, 2011. This increase was primarily due to the increase in the average percentage leased and additional cost reimbursements.
The increase in office rental revenue was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011 and One Beach Street on January 24, 2012, which had rental revenue of $2.8 million and $1.1 million, respectively, for the three months ended June 30, 2012. Same-store office rental revenue increased $1.3 million for the three months ended June 30, 2012 compared to the three months ended June 30, 2011 primarily due to an increase at The Landmark at One Market for the saleforce.com lease and an increase at First & Main for the Portland Energy Conservation lease, offset by a reduction in revenue at 160 King Street with the expiration of the DLA Piper lease on February 28, 2012.
The increase in mixed-use rental revenue was due to increased tourist travel to Hawaii leading to higher hotel revenue, with average occupancy for the three months ended June 30, 2012 of 88.7% compared to 87.0% for the three months ended June 30, 2011 and revenue per available room of $222 and $204 for the three months ended June 30, 2012 and June 30, 2011, respectively.
Other property income. Other property income increased $0.3 million, or 15%, to $2.8 million for the three months ended June 30, 2012, compared to $2.5 million for the three months ended June 30, 2011. Other property income by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio | |||||||||||||||||||||||||||||||
Three Months Ended June 30, |
Change | % | Three Months Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 317 | $ | 391 | $ | (74 | ) | (19 | )% | $ | 316 | $ | 391 | $ | (75 | ) | (19 | )% | ||||||||||||||
Office |
965 | 593 | 372 | 63 | 617 | 592 | 25 | 4 | ||||||||||||||||||||||||
Multifamily |
255 | 236 | 19 | 8 | 255 | 236 | 19 | 8 | ||||||||||||||||||||||||
Mixed-Use |
1,308 | 1,264 | 44 | 3 | 1,308 | 1,264 | 44 | 3 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 2,845 | $ | 2,484 | $ | 361 | 15 | % | $ | 2,496 | $ | 2,483 | $ | 13 | 1 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail other property income decreased $0.1 million for the three months ended June 30, 2012 compared to the three months ended June 30, 2011. The decrease was primarily due to a lease termination fee of $0.1 million paid by a tenant at Del Monte Center during the three months ended June 30, 2011.
The increase in office other property income was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011, which had parking income of $0.4 million for the three months ended June 30, 2012.
The other property income for our mixed-use segments represents Hawaii general excise tax reimbursements, parking income related to retail tenants and guests and sales of food and beverages and other services provided to hotel guests. The increase in mixed-use other property income is attributed to the increase in average occupancy for the three months ended June 30, 2012.
31
Property Expenses
Total Property Expenses. Total property expenses consist of rental expenses and real estate taxes. Total property expenses increased by $2.1 million, or 11%, to $21.9 million for the three months ended June 30, 2012, compared to $19.8 million for the three months ended June 30, 2011. This increase in total property expenses is attributable primarily to the factors discussed below.
Rental Expenses. Rental expenses increased $1.6 million, or 11%, to $16.0 million for the three months ended June 30, 2012, compared to $14.3 million for the three months ended June 30, 2011. Rental expense by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio | |||||||||||||||||||||||||||||||
Three Months Ended June 30, |
Change | % | Three Months Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 3,298 | $ | 3,402 | $ | (104 | ) | (3 | )% | $ | 3,298 | $ | 3,400 | $ | (102 | ) | (3 | )% | ||||||||||||||
Office |
4,308 | 3,150 | 1,158 | 37 | 2,919 | 3,150 | (231 | ) | (7 | ) | ||||||||||||||||||||||
Multifamily |
1,064 | 990 | 74 | 7 | 1,064 | 990 | 74 | 7 | ||||||||||||||||||||||||
Mixed-Use |
7,282 | 6,780 | 502 | 7 | 7,282 | 6,780 | 502 | 7 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 15,952 | $ | 14,322 | $ | 1,630 | 11 | % | $ | 14,563 | $ | 14,320 | $ | 243 | 2 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The decrease in retail rental expenses was due to lower rental expenses for the three months ended June 30, 2012, offset by higher premiums on our insurance policies during the second quarter.
The increase in office rental expenses was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011 and One Beach Street on January 24, 2012, which had rental expenses of $1.1 million and $0.2 million, respectively, for the three months ended June 30, 2012. Additionally, we incurred higher premiums on our insurance policies, which is offset by lower rent expense for rental of the Annex at The Landmark at One Market.
The increase in multifamily rental expenses is due to an increase in marketing expense in order to attract new tenants during the quarter.
The mixed-use rental expenses increased as the result of additional expenses attributed to the increase in average occupancy for the three months ended June 30, 2012.
Real Estate Taxes. Real estate tax expense increased $0.5 million, or 9%, to $5.9 million for the three months ended June 30, 2012 compared to $5.5 million for the three months ended June 30, 2011. Real estate tax expense by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio | |||||||||||||||||||||||||||||||
Three Months Ended June 30, |
Change | % | Three Months Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 2,796 | $ | 2,605 | $ | 191 | 7 | % | $ | 2,773 | $ | 2,605 | $ | 168 | 6 | % | ||||||||||||||||
Office |
2,197 | 1,960 | 237 | 12 | 1,807 | 1,934 | (127 | ) | (7 | ) | ||||||||||||||||||||||
Multifamily |
501 | 436 | 65 | 15 | 501 | 436 | 65 | 15 | ||||||||||||||||||||||||
Mixed-Use |
450 | 451 | (1 | ) | | 450 | 451 | (1 | ) | | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 5,944 | $ | 5,452 | $ | 492 | 9 | % | $ | 5,531 | $ | 5,426 | $ | 105 | 2 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes increased $0.5 million during the three months ended June 30, 2012, primarily due to the receipt of 2011 supplemental tax bills from the California taxing authority for Southern California properties during the second quarter of 2012. Approximately $0.4 million of the additional tax expense is recoverable from our commercial tenants. The remaining $0.1 million is related to our multifamily portfolio, which will not be reimbursed.
Retail real estate taxes increased $0.2 million for the three months ended June 30, 2012 compared to the three months ended June 30, 2011. The increase was primarily caused by additional real estate tax accruals of approximately $0.2 million for Carmel Mountain Plaza based on supplemental tax bills from the California taxing authority received during the second quarter, which was billed to the tenants during the second quarter.
The increase in office real estate taxes was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011 and One Beach Street on January 24, 2012, which had real estate taxes of $0.3 million and $0.1 million, respectively, for the three months ended June 30, 2012 offset by $0.2 million decrease in supplemental real estate taxes primarily at First & Main.
The increase in multifamily real estate taxes was primarily due to additional real estate tax accruals of $0.1 million for Loma Palisades based on supplemental tax bills from the California taxing authority received during the second quarter, which will not be reimbursed.
32
Property Operating Income
Property operating income increased $4.6 million, or 15%, to $35.9 million for the three months ended June 30, 2012, compared to $31.3 million for the three months ended June 30, 2011. Property operating income by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio | |||||||||||||||||||||||||||||||
Three Months
Ended June 30, |
Change | % | Three Months
Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 16,358 | $ | 16,070 | $ | 288 | 2 | % | $ | 16,366 | $ | 16,072 | $ | 294 | 2 | % | ||||||||||||||||
Office |
13,200 | 9,059 | 4,141 | 46 | 10,674 | 9,030 | 1,644 | 18 | ||||||||||||||||||||||||
Multifamily |
1,944 | 2,066 | (122 | ) | (6 | ) | 1,944 | 2,066 | (122 | ) | (6 | ) | ||||||||||||||||||||
Mixed-Use |
4,411 | 4,131 | 280 | 7 | 4,411 | 4,131 | 280 | 7 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 35,913 | $ | 31,326 | $ | 4,587 | 15 | % | $ | 33,395 | $ | 31,299 | $ | 2,096 | 7 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On a same-store basis, the retail property operating income increased $0.3 million for the three months ended June 30, 2012 compared to the three months ended June 30, 2011, primarily due to an increase in the percentage leased for the retail properties.
The increase in office property operating income was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011 and One Beach Street on January 24, 2012, which had property operating income of $1.7 million and $0.8 million, respectively, for the three months ended June 30, 2012. On a same-store basis, office property income increased $1.6 million for the three months ended June 30, 2012 compared to the three months ended June 30, 2011 primarily due to an increase in rental revenue at The Landmark at One Market and First & Main.
The decrease in multifamily property operating income was primarily due to lower occupancy throughout the second quarter, an increase in marketing expense in order to attract new tenants, and additional real estate tax accruals based on receipt of supplemental tax bills from the California taxing authority received during the second quarter.
The mixed-use property operating income increased due to increased tourist travel to Hawaii leading to higher hotel operating income as a result of higher average occupancy for the three months ended June 30, 2012 compared to the three months ended June 30, 2011.
Other
Depreciation and amortization. Depreciation and amortization expense increased $0.7 million, or 5%, to $14.7 million for the three months ended June 30, 2012, compared to $13.9 million for the three months ended June 30, 2011. This increase was primarily due to depreciation and amortization attributable to the acquired properties.
Interest expense. Interest expense increased $0.4 million, or 3%, to $14.5 million for the three months ended June 30, 2012 compared to $14.1 million for the three months ended June 30, 2011. This increase was primarily due to interest expense on the senior mortgage loans obtained on First & Main on June 1, 2011 and One Beach on March 29, 2012, offset by an increase in capitalized interest of $0.2 million and a decrease in utilization fees on our revolving line of credit from the amendment of the line of credit in January 2012.
Other income (expense), net. Other expense, net increased $0.7 million, or 128%, to net expenses of $(0.2) million for the three months ended June 30, 2012, compared to net expenses $0.5 million for the three months ended June 30, 2011, primarily due to a decrease in income from our marketable securities. Other income (expense), net is comprised of interest and investment income, acquisition related expenses and income tax expense related to our taxable REIT subsidiary, which operates the hotel portion of our mixed-use property.
Discontinued Operations. Discontinued operations relates to Valencia Corporate Center, which was sold on August 30, 2011.
Comparison of the Six Months Ended June 30, 2012 to the Six Months Ended June 30, 2011
The following table summarizes our consolidated results of operations for the six months ended June 30, 2012 compared to our consolidated results of operations for the six months ended June 30, 2011. As of June 30, 2012, our operating portfolio was comprised of 22 retail, office, multifamily and mixed-use properties with an aggregate of approximately 5.4 million rentable square feet of retail and office space, including the retail portion of our mixed-use property, 922 residential units
33
(including 122 RV spaces) and a 369-room hotel. Additionally, as of June 30, 2012, we owned land at five of our properties that we classified as held for development and/or construction in progress. As of June 30, 2011, our operating portfolio was comprised of 21 properties with an aggregate of approximately 4.8 million rentable square feet of retail and office space, including the retail portion of our mixed-use property, and 922 residential units (including 122 RV spaces) and a 369-room hotel; we also owned land at three of our properties that we classified as held for development.
The following table sets forth selected data from our consolidated/combined statements of operations for the six months ended June 30, 2012 and 2011 (dollars in thousands):
Six Months Ended June 30, |
Change | % | ||||||||||||||
2012 | 2011 | |||||||||||||||
Revenues |
||||||||||||||||
Rental income |
$ | 109,284 | $ | 93,582 | $ | 15,702 | 17 | % | ||||||||
Other property income |
5,563 | 4,401 | 1,162 | 26 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total property revenues |
114,847 | 97,983 | 16,864 | 17 | ||||||||||||
Expenses |
||||||||||||||||
Rental expenses |
31,195 | 26,533 | 4,662 | 18 | ||||||||||||
Real estate taxes |
11,388 | 9,410 | 1,978 | 21 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total property expenses |
42,583 | 35,943 | 6,640 | 18 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total property income |
72,264 | 62,040 | 10,224 | 16 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
General and administrative |
(7,757 | ) | (7,052 | ) | (705 | ) | 10 | |||||||||
Depreciation and amortization |
(29,924 | ) | (26,089 | ) | (3,835 | ) | 15 | |||||||||
Interest expense |
(28,832 | ) | (27,054 | ) | (1,778 | ) | 7 | |||||||||
Early extinguishment of debt |
| (25,867 | ) | 25,867 | (100 | ) | ||||||||||
Loan transfer and consent fees |
| (9,019 | ) | 9,019 | (100 | ) | ||||||||||
Gain on acquisition |
| 46,371 | (46,371 | ) | (100 | ) | ||||||||||
Other income (expense), net |
(256 | ) | (71 | ) | (185 | ) | 261 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other, net |
(66,769 | ) | (48,781 | ) | (17,988 | ) | 37 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations |
5,495 | 13,259 | (7,764 | ) | (59 | ) | ||||||||||
Discontinued operations |
||||||||||||||||
Results from discontinued operations |
| 792 | (792 | ) | (100 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
5,495 | 14,051 | (8,556 | ) | (61 | ) | ||||||||||
Net income attributable to restricted shares |
(263 | ) | (218 | ) | (45 | ) | 21 | |||||||||
Net loss attributable to Predecessors noncontrolling interests in consolidated real estate entities |
| 2,458 | (2,458 | ) | (100 | ) | ||||||||||
Net loss attributable to Predecessors controlled owners equity |
| (16,995 | ) | 16,995 | (100 | ) | ||||||||||
Net (income) loss attributable to unitholders in the Operating Partnership |
(1,687 | ) | 225 | (1,912 | ) | (850 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to American Assets Trust, Inc. stockholders |
$ | 3,545 | $ | (479 | ) | $ | 4,024 | (840 | )% | |||||||
|
|
|
|
|
|
|
|
34
Revenue
Total property revenues. Total property revenue consists of rental revenue and other property income. Total property revenue increased $16.8 million, or 17%, to $114.8 million for the six months ended June 30, 2012 compared to $98.0 million for the six months ended June 30, 2011. The percentage leased was as follows for each segment as of June 30, 2012 and 2011:
Percentage Leased
(1) June 30, |
||||||||
2012 | 2011 | |||||||
Retail |
96.2 | % | 94.0 | % | ||||
Office |
95.0 | 94.7 | ||||||
Multifamily |
97.7 | 97.7 | ||||||
Mixed-Use (2) |
93.9 | % | 97.6 | % |
(1) | The percentage leased includes the square footage under lease, including leases which may not have commenced as of June 30, 2012 or June 30, 2011, as applicable. |
(2) | Includes the retail portion of the mixed-use property only. |
The increase in total property revenue is attributable primarily to the factors discussed below.
Rental revenues. Rental revenue includes minimum base rent, cost reimbursements, percentage rents and other rents. Rental revenue increased $15.7 million, or 17%, to $109.3 million for the six months ended June 30, 2012 compared to $93.6 million for the six months ended June 30, 2011. Rental revenue by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio(1) | |||||||||||||||||||||||||||||||
Six Months Ended June 30, |
Change | % | Six Months Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 43,519 | $ | 42,695 | $ | 824 | 2 | % | $ | 39,351 | $ | 39,132 | $ | 219 | 1 | % | ||||||||||||||||
Office |
37,322 | 26,473 | 10,849 | 41 | 20,337 | 20,318 | 19 | | ||||||||||||||||||||||||
Multifamily |
6,532 | 6,295 | 237 | 4 | 6,532 | 6,295 | 237 | 4 | ||||||||||||||||||||||||
Mixed-Use |
21,911 | 18,119 | 3,792 | 21 | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 109,284 | $ | 93,582 | $ | 15,702 | 17 | % | $ | 66,220 | $ | 65,745 | $ | 475 | 1 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | For this table and tables following, the same-store portfolio excludes: Solana Beach Towne Centre, Solana Beach Corporate Centre and the Waikiki Beach Walk entities acquired on January 19, 2011; First & Main acquired on March 11, 2011; Lloyd District Portfolio acquired on July 1, 2011; One Beach Street acquired on January 24, 2012; and land held for development. |
On a same-store basis, retail rental revenue increased $0.2 million for the six months ended June 30, 2012 compared to the six months ended June 30, 2011. This increase was due to the increase in the average percentage leased and additional cost reimbursements, offset by decreased rental revenue as a result of the Borders closures. We anticipate that the three former Borders spaces will be re-leased at increased rent in the aggregate, and we have already re-leased two full spaces consistent with that expectation.
The increase in office rental revenue was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011 and One Beach Street on January 24, 2012, which had rental revenue of $5.8 million and $1.8 million, respectively, for the six months ended June 30, 2012. Additionally, Solana Beach Corporate Centre and First & Main contributed an additional $3.1 million in rental revenue during the six months ended June 30, 2012 compared to the six months ended June 30, 2011 due to the acquisition of these properties during the first quarter of 2011.
The increase in mixed-use rental revenue was due to increased tourist travel to Hawaii leading to higher hotel revenue, with average occupancy for the six months ended June 30, 2012 of 90.4% compared to 87.3% for the six months ended June 30, 2011 and revenue per available room of $225 and $204 for the six months ended June 30, 2012 and June 30, 2011, respectively.
35
Other property income. Other property income increased $1.2 million, or 26%, to $5.6 million for the six months ended June 30, 2012, compared to $4.4 million for the six months ended June 30, 2011. Other property income by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio | |||||||||||||||||||||||||||||||
Six Months Ended June 30, |
Change | % | Six Months Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 624 | $ | 734 | $ | (110 | ) | (15 | )% | $ | 616 | $ | 733 | $ | (117 | ) | (16 | )% | ||||||||||||||
Office |
1,859 | 959 | 900 | 94 | 832 | 923 | (91 | ) | (10 | ) | ||||||||||||||||||||||
Multifamily |
519 | 490 | 29 | 6 | 519 | 490 | 29 | 6 | ||||||||||||||||||||||||
Mixed-Use |
2,561 | 2,218 | 343 | 15 | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 5,563 | $ | 4,401 | $ | 1,162 | 26 | % | $ | 1,967 | $ | 2,146 | $ | (179 | ) | (8 | )% | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail other property income decreased $0.1 million for the six months ended June 30, 2012 compared to the six months ended June 30, 2011. The decrease was primarily due to a lease termination fee of $0.1 million paid by a tenant at Del Monte Center during the six months ended June 30, 2011.
The increase in office other property income was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011, which had parking income of $0.9 million for the six months ended June 30, 2012.
The increase in mixed-use other property income is attributed to the increase in average occupancy for the six months ended June 30, 2012.
Property Expenses
Total Property Expenses. Total property expenses consist of rental expenses and real estate taxes. Total property expenses increased by $6.6 million, or 18%, to $42.6 million for the six months ended June 30, 2012, compared to $35.9 million for the six months ended June 30, 2011. This increase in total property expenses is attributable primarily to the factors discussed below.
Rental Expenses. Rental expenses increased $4.7 million, or 18%, to $31.2 million for the six months ended June 30, 2012, compared to $26.5 million for the six months ended June 30, 2011. Rental expense by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio | |||||||||||||||||||||||||||||||
Six Months Ended June 30, |
Change | % | Six Months Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 6,447 | $ | 6,658 | $ | (211 | ) | (3 | )% | $ | 6,095 | $ | 6,292 | $ | (197 | ) | (3 | )% | ||||||||||||||
Office |
8,391 | 5,630 | 2,761 | 49 | 4,322 | 4,703 | (381 | ) | (8 | ) | ||||||||||||||||||||||
Multifamily |
2,024 | 1,975 | 49 | 2 | 2,024 | 1,975 | 49 | 2 | ||||||||||||||||||||||||
Mixed-Use |
14,333 | 12,270 | 2,063 | 17 | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 31,195 | $ | 26,533 | $ | 4,662 | 18 | % | $ | 12,441 | $ | 12,970 | $ | (529 | ) | (4 | )% | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The decrease in retail rental expenses was primarily due to lower rent expenses in the retail portfolio for the six months ended June 30, 2012, offset by higher premiums on our insurance policies during the second quarter.
The increase in office rental expenses was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011 and One Beach Street on January 24, 2012, which had rental expenses of $2.3 million and $0.3 million, respectively, for the six months ended June 30, 2012. Additionally, we incurred higher premiums on our insurance policies, which is offset by lower rent expense for rental of the Annex at The Landmark at One Market.
The mixed-use rental expenses increased as a result of additional expenses attributed to the increase in average occupancy for the six months ended June 30, 2012.
36
Real Estate Taxes. Real estate tax expense increased $2.0 million, or 21%, to $11.4 million for the six months ended June 30, 2012 compared to $9.4 million for the six months ended June 30, 2011. Real estate tax expense by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio | |||||||||||||||||||||||||||||||
Six Months Ended June 30, |
Change | % | Six Months Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 5,373 | $ | 4,794 | $ | 579 | 12 | % | $ | 4,971 | $ | 4,489 | $ | 482 | 11 | % | ||||||||||||||||
Office |
4,260 | 3,190 | 1,070 | 34 | 2,567 | 2,403 | 164 | 7 | ||||||||||||||||||||||||
Multifamily |
855 | 612 | 243 | 40 | 855 | 612 | 243 | 40 | ||||||||||||||||||||||||
Mixed-Use |
900 | 814 | 86 | 11 | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 11,388 | $ | 9,410 | $ | 1,978 | 21 | % | $ | 8,393 | $ | 7,504 | $ | 889 | 12 | % | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes increased $0.6 million during the six months ended June 30, 2012, primarily due to the receipt of 2011 supplemental tax bills from the California taxing authority for Southern California properties during the second quarter of 2012. Approximately $0.4 million of the additional tax expense is recoverable from our commercial tenants. The remaining $0.1 million is related to our multifamily portfolio, which will not be reimbursed.
Retail real estate taxes increased $0.6 million for the six months ended June 30, 2012 compared to the six months ended June 30, 2011. The increase was primarily due to additional real estate tax accruals of $0.3 million at Carmel Mountain Plaza and $0.2 million at Lomas Santa Fe Plaza based on supplemental tax bills from the California taxing authority received during the second quarter and first quarter of 2012, respectively, which were billed to the tenants on or prior to June 30, 2012.
The increase in office real estate taxes was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011 and One Beach Street on January 24, 2012, which had real estate taxes of $0.6 million and $0.1 million, respectively, for the six months ended June 30, 2012. Additionally, First & Main contributed an additional $0.2 million in real estate taxes during the six months ended June 30, 2012 compared to the six months ended June 30, 2011 due to the acquisition of this property the first quarter of 2011. On a same-store basis, office real estate taxes increased $0.2 million due to additional tax accruals at Torrey Reserve Campus based on supplemental tax bills from the California taxing authority received during the second quarter, which are recoverable from the tenants.
The increase in multifamily real estate taxes was primarily due to additional real estate tax accruals of $0.2 million for Loma Palisades based on supplemental tax bills from the California taxing authority received during the second quarter, which will not be reimbursed.
The mixed-use real estate taxes increased as the result of our acquisition of the Waikiki Beach Walk mixed-use site on January 19, 2011, resulting in 18 days of additional expense for the six months ended June 30, 2012.
Property Operating Income
Property operating income increased $10.2 million, or 16%, to $72.3 million for the six months ended June 30, 2012, compared to $62.0 million for the six months ended June 30, 2011. Property operating income by segment was as follows (dollars in thousands):
Total Portfolio | Same-Store Portfolio | |||||||||||||||||||||||||||||||
Six Months
Ended June 30, |
Change | % | Six Months
Ended June 30, |
Change | % | |||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||||
Retail |
$ | 32,323 | $ | 31,977 | $ | 346 | 1 | % | $ | 28,901 | $ | 29,084 | $ | (183 | ) | (1 | )% | |||||||||||||||
Office |
26,530 | 18,612 | 7,918 | 43 | 14,280 | 14,135 | 145 | 1 | ||||||||||||||||||||||||
Multifamily |
4,172 | 4,198 | (26 | ) | (1 | ) | 4,172 | 4,198 | (26 | ) | (1 | ) | ||||||||||||||||||||
Mixed-Use |
9,239 | 7,253 | 1,986 | 27 | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
$ | 72,264 | $ | 62,040 | $ | 10,224 | 16 | % | $ | 47,353 | $ | 47,417 | $ | (64 | ) | | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On a same-store basis, the retail property operating income decreased $0.2 million for the six months ended June 30, 2012 compared to the six months ended June 30, 2011. The same-store decrease was primarily due to decreased rental revenue as a result of the Borders closures and increased rental expenses. This decrease was offset by increased rental revenue related to the increase in the average percentage leased and additional cost reimbursements.
The increase in office property operating income was primarily caused by the acquisition of Lloyd District Portfolio on July 1, 2011 and One Beach Street on January 24, 2012, which had property operating income of $3.6 million and $1.4 million, respectively, for the six months ended June 30, 2012. Additionally, Solana Beach Corporate Centre and First & Main contributed an additional $2.6 million in property operating income during the six months ended June 30, 2012 compared to the six months ended June 30, 2011 due to the acquisition of these properties during the first quarter of 2011. These increases were offset by increases in rental expenses.
The mixed-use property operating income increased due to an increase in tourist travel to Hawaii and higher average occupancy for the six months ended June 30, 2012 compared to the six months ended June 30, 2011.
37
Other
General and administrative. General and administrative expenses increased $0.7 million, or 10%, to $7.8 million for the six months ended June 30, 2012, compared to $7.1 million for the six months ended June 30, 2011. This increase was due primarily to higher personnel costs, along with additional costs for the acquired properties.
Depreciation and amortization. Depreciation and amortization expense increased $3.8 million, or 15%, to $29.9 million for the six months ended June 30, 2012, compared to $26.1 million for the six months ended June 30, 2011. This increase was due primarily to depreciation and amortization attributable to the acquired properties.
Interest expense. Interest expense increased $1.8 million, or 7%, to $28.8 million for the six months ended June 30, 2012 compared with $27.1 million for the six months ended June 30, 2011. This increase was primarily due to interest expense on the senior mortgage loans obtained on First & Main on June 1, 2011 and One Beach Street on March 29, 2012. Additionally, the six months ended June 30, 2012 include interest expense on the properties acquired at the time of our initial public offering for the entire six month period compared to only the period from January 19 through June 30, 2011 for the six months ended June 30, 2011. This was offset by a decrease in utilization fees on our revolving line of credit resulting from the amendment to the line of credit in January 2012 and an increase in capitalized interest of $0.2 million.
Early extinguishment of debt. Early extinguishment of debt includes $24.3 million in defeasance costs, $0.6 million of unamortized deferred loan fees and $0.9 million of unamortized debt fair value adjustments that were written off related to loans repaid at the time of our initial public offering.
Loan transfer and consent fees. Loan transfer and consent fees relate to fees paid to lenders in order for the lenders to consent to the transfer of the existing loans at certain properties to the Operating Partnership as part of the Formation Transactions.
Gain on acquisition. The gain on acquisition for the six months ended June 30, 2011 relates to the gains recognized on the acquisition of the outside ownership interests in the Solana Beach Centre entities and the Waikiki Beach Walk entities.
Other income (expense), net. Other expense, net increased $0.2 million, or 261%, to net expenses of $(0.3) million for the six months ended June 30, 2012, compared to net expenses $(0.1) million for the six months ended June 30, 2011, primarily due to a decrease in income from our marketable securities. Other income (expense), net is comprised of interest and investment income, acquisition related expenses and income tax expense related to our taxable REIT subsidiary, which operates the hotel portion of our mixed-use property.
Discontinued Operations. Discontinued operations relates to Valencia Corporate Center, which was sold on August 30, 2011.
Liquidity and Capital Resources
Analysis of Liquidity and Capital Resources
Due to the nature of our business, we typically generate significant amounts of cash from operations. The cash generated from operations is used for the payment of operating expenses, capital expenditures, debt service and dividends to our stockholders and Operating Partnership unitholders. As of June 30, 2012, we held $98.6 million in cash and cash equivalents and $24.3 million in marketable securities that are classified as trading securities.
Our short-term liquidity requirements consist primarily of operating expenses and other expenditures associated with our properties, regular debt service requirements, dividend payments to our stockholders required to maintain our REIT status, capital expenditures and, potentially, acquisitions. We expect to meet our short-term liquidity requirements through net cash provided by operations, reserves established from existing cash and, if necessary, borrowings available under the credit facility.
Our long-term liquidity needs consist primarily of funds necessary to pay for the repayment of debt at maturity, property acquisitions, tenant improvements and capital improvements. We expect to meet our long-term liquidity requirements to pay scheduled debt maturities and to fund property acquisitions and capital improvements with net cash from operations, long-term secured and unsecured indebtedness and the issuance of equity and debt securities. We also may fund property acquisitions and capital improvements using our credit facility pending permanent financing. We believe that we have access to multiple sources of capital to fu