Julian T.H. Kleindorfer Direct Dial: +1.213.891.8371 Julian.Kleindorfer@LW.com |
355 South Grand Avenue Los Angeles, California 90071-1560 Tel: +1.213.485.1234 Fax: +1.213.891.8763 www.lw.com | |||
|
FIRM / AFFILIATE OFFICES | |||
Abu Dhabi Barcelona Beijing Brussels Chicago Doha Dubai Frankfurt Hamburg Hong Kong Houston London Los Angeles Madrid Milan |
Moscow Munich New Jersey New York Orange County Paris Riyadh Rome San Diego San Francisco Shanghai Silicon Valley Singapore Tokyo Washington, D.C. | |||
December 30, 2010 | ||||
VIA EMAIL | ||||
Securities and Exchange Commission | ||||
Division of Corporation Finance | ||||
Mail Stop 4631 | ||||
100 F Street, N.E. | ||||
Washington, D.C. 20549 | File No. 043222-0002 |
Attention: | Louise Dorsey, Associate Chief Accountant |
Cicely LaMothe, Accounting Branch Chief |
Jorge Bonilla, Staff Accountant |
Jennifer Gowetski, Senior Counsel |
Angela McHale, Attorney-Advisor |
Re: | American Assets Trust, Inc. |
Amendment No. 4 to Registration Statement on Form S-11 |
Filed December 17, 2010 |
File No. 333-169326 |
Ladies and Gentlemen:
On behalf of American Assets Trust, Inc. (the Company), we are responding to the comments of the staff (the Staff) of the Division of Corporation Finance of the Commission, communicated verbally on December 29, 2010, with respect to the Companys accounting treatment of below-market leases with fixed rate renewal options, as reflected in the Companys Registration Statement of Form S-11 (File No 333-169326).
The Company respectfully advises the Staff that it had originally determined that it had 20 leases with fixed rate renewals that were below market, and that for nine of such leases it had concluded that the likelihood of renewal was 100% based on the fact that (i) each of the tenants under such leases was a financially strong anchor tenant, and (ii) the Company believed that the fixed rate renewal under each such lease was sufficiently below market to compel the tenant to renew. For these nine leases, the Company had recorded an intangible lease liability of $5.2 million. For the remaining 11 leases, the Company had originally determined that the likelihood of renewal was 0%, due to the weaker financial condition of the tenants under such leases and the Companys belief that the rental rate was not sufficiently below market to compel such tenants to renew.
The Company further advises the Staff that, in light of the Staffs comments, it has reviewed each of these 11 leases again, on a lease-by-lease basis, to determine the likelihood that the tenant under each such lease would exercise its option to renew the lease agreement. This lease-by-lease analysis was based on several qualitative and quantitative factors, including: (i) the nature of the business of the tenant and the extent to which this business was compatible with the property it occupied, (ii) the quality of the
December 30, 2010
Page 2
tenant (including the tenants long term business prospects), and (iii) the amount by which the fixed rate renewal rent was below market.
Based on its further review of these 11 leases, the Company has now determined to revise its renewal assumptions and record an additional $2.1 million of intangible lease liability related to these leases. These revised renewal assumptions are based on the Companys lease-by-lease analysis of the probability that each of these 11 leases will be renewed. In calculating the likelihood that each of these specific leases would be renewed, the Company took into consideration both the quality of the tenant and the renewal assumptions that the Company had previously taken into account in performing its initial underwriting of the acquisition of these properties. For six of the 11 leases the Company concluded that renewal was 100% probable, due to the fact that (i) the tenants under such leases are financially strong anchor tenants with below market rents with large amounts of previously invested tenant improvements and (ii) market data indicate that these tenants are highly likely to release. For three of the 11 leases the Company concluded that the likelihood of renewal was 0% as the tenants under such leases were financially unstable and were downsizing stores (the Company notes that each of these three tenants did, in fact, terminate its lease prior to the renewal dates). For the remaining two tenants, the Company concluded that renewal was 70% probable, as (a) the tenants under such leases, while not anchor tenants, each are relatively strong financially and (b) the Companys historical underwriting assessment had concluded that these tenants had a 70% likelihood of renewal. In arriving at the additional $2.1 million of intangible lease liability referenced above, the Company applied its determination of the probability that each of these 11 leases would exercise its renewal option to the total amount of potential intangible lease liability associated with each such lease to arrive at a probability weighted calculation of the total intangible lease liability with respect to all of these leases.
The Company proposes to record this additional $2.1 million of intangible lease liability in its September 30, 2010 financial statements utilizing the iron curtain method under SAB 108; i.e., it will record the cumulative impact of the amortization of the intangible liability and related building depreciation for each lease from acquisition through September 30, 2010. The Company respectfully advises the Staff that is has concluded that the impact of recording this entry will not be material to either the prior periods or the nine month period ended September 30, 2010. Included in this analysis is the impact on the amortization into revenue had the Company previously recorded the liability for these 11 below-market leases.
With respect to the materiality of the adjustments relating to the additional intangible lease liabilities and related amortization and related property carrying amounts and related depreciation noted above, the Company further advises that Staff that it believes that such adjustments are not material to any of its prior year or current year financial statements or pro forma financial information. Based on the quantitative and qualitative analysis set forth below, the Company believes that it is not likely that the judgment of a reasonable person relying upon its financial statements would have been changed or influenced by the inclusion of such adjustments.
December 30, 2010
Page 3
Quantitative Determination of Materiality (2007 through 9/30/2010 and pro forma information)
The Companys quantitative analysis of the materiality of such adjustments is as follows:
Category |
Range of Impact on
Historical |
Range of Impact on Pro | ||
Adjustment as a percentage of Total Assets: |
0.16% - 0.20% | 0.12% | ||
Adjustment as a percentage of Total Liabilities: |
0.22% - 0.29% | 0.22% | ||
Adjustment as a percentage of Equity: |
-0.02% - -0.16% | -0.04% | ||
Adjustment as a percentage of Revenue: |
0.02% - 0.03% | 0.02% | ||
Adjustment as a percentage of Depreciation: |
0.15% - 0.18% | 0.10% - 0.11% | ||
Adjustment as a percentage of Net Income from continuing operations: |
0.22% - 3.00% (roll over method); 4.48% (iron curtain method) |
0.11% - 0.12% (rollover method); 2.51% (iron curtain method) |
Support for the foregoing metrics is attached as Annex A to this letter:
Qualitative Determination of Materiality
The Companys qualitative analysis of the materiality of such adjustments is as follows:
| The initially assigned intangible lease liabilities were based on valuations which were not capable of precise measurement and were thus subject to a considerable degree of estimation. Factors affecting such valuations included, market rent assumptions, competitive considerations for the property and the tenants, sales projections, financial strength and staying power of tenants, renewal rate assumptions, and discount rates. |
| The adjustments do not mask a change in earnings or other trends. They have no material impact (less than 0.1%) on Funds from Operations, a primary non-GAAP measure of performance for real estate operating companies and real estate investment trusts, widely used by the investment and banking community, which excludes real estate related depreciation altogether. The adjustments primarily impact real estate related depreciation. |
| The adjustment do not change a loss into income or vice versa for any of the relevant years. For certain years the Company operated with minimal income or loss due to depreciation expense and/or impairment charges, therefore adjustments as a percentage of net income are not a meaningful measurement. |
December 30, 2010
Page 4
| The Company has considered the impact on its segment data and determined it to not be material (i.e. from 0.0% to 0.2% of respective segment profit for all periods presented). |
| The adjustments have no impact on the Companys compliance with any debt covenants or other contractual or regulatory requirements. |
| The adjustments will not effect managements compensation or the determination thereof. |
As a result of recording this entry where the effect is immaterial to each period, the Company would propose to insert the following disclosure in footnote 1 to the financial statements:
We have determined that at the time we acquired certain properties during 2003 to 2005, we underestimated the value of certain identifiable intangible lease liabilities relating to fixed price renewal options included in the acquired leases that were below market rates at the date the related properties were acquired. We originally determined the fair value of the renewal options on certain leases to be de minimus based upon our assessment of no probability of renewal of those leases. We have revised our assumptions to reflect the expected renewal rates at the time the related properties were acquired. Using the revised assumptions, we determined that the intangible liability and related property carrying amounts were understated by $2.1 million and $1.8 million at September 30, 2010.
We performed an evaluation to determine if any adjustment resulting from using the revised assumptions was material to any individual prior period, taking into account the requirements of the Securities Exchange Commission (SEC) Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (SAB 108). We determined that these adjustments are immaterial to the financial statements for nine month period ended September 30, 2010 and have not had a material impact on any individual prior period financial statements; however, any necessary adjustment could potentially become material to future periods. Based on this information, we have revised our September 30, 2010 combined balance sheet and statement of operations within these financial statements as follows (in thousands):
As of September 30, 2010 | ||||||||||||
As Reported | Adjustment | As Revised | ||||||||||
Real estate: |
$ | 1,141,572 | $ | 2,132 | $ | 1,143,704 | ||||||
Less accumulated depreciation |
(214,142 | ) | (325 | ) | (214,467 | ) | ||||||
Real estate, net |
$ | 927,430 | $ | 1,807 | $ | 929,237 | ||||||
Other liabilities and deferred credits |
$ | 29,934 | $ | 2,050 | $ | 31,984 | ||||||
Total equity |
$ | 154,122 | $ | (243 | ) | $ | 153,879 | |||||
Nine months ended September 30, 2009 | ||||||||||||
As Reported | Adjustment | As Revised | ||||||||||
Revenue |
$ | 94,207 | $ | 82 | $ | 94,289 | ||||||
Depreciation and amortization |
$ | 27,347 | $ | 325 | $ | 27,762 | ||||||
Net income |
$ | 5,413 | $ | (243 | ) | $ | 5,170 |
December 30, 2010
Page 5
For your convenience, we have also included as Annex B revised pages from the Companys Registration showing the impact of this revision to the Companys calculation of its intangible lease liability on the historical financial statements of its predecessor.
Please do not hesitate to contact me by telephone at (213) 891-8371 or by fax at (213) 891-8763 with any questions or comments regarding this correspondence.
Very truly yours,
/s/ Julian T. H. Kleindorfer
Julian T.H. Kleindorfer
of LATHAM & WATKINS LLP
cc: | John Chamberlain, American Assets Trust, Inc. |
Adam Wyll, American Assets Trust, Inc. |
Steven Jacobs, Ernst & Young LLP |
John French, Ernst & Young LLP |
Michael Verbeck, Ernst & Young LLP |
Scott N. Wolfe, Esq., Latham & Watkins LLP |
Michael E. Sullivan, Esq., Latham & Watkins LLP |
David W. Bonser, Esq., Hogan Lovells US LLP |
Samantha S. Gallagher, Esq., Hogan Lovells US LLP |
Annex A
SAB 108 Analysis
Below Market Leases with Fixed Rate Renewal Options
(In thousands)
2005 | 2006 | 2007 | 2008 | 2009 | 9/30/2010 | Pro Forma 2009 |
Pro Forma 9/30/2010 |
|||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||
Total Real Estate |
817,309 | 803,589 | 802,605 | 793,237 | 774,208 | 927,430 | N/A | 1,288,236 | ||||||||||||||||||||||||
Total Assets |
1,057,606 | 1,029,157 | 1,039,909 | 971,118 | 938,991 | 1,101,906 | N/A | 1,511,941 | ||||||||||||||||||||||||
Adjustment |
2,064 | 2,010 | 1,956 | 1,902 | 1,848 | 1,807 | N/A | 1,807 | ||||||||||||||||||||||||
Percentage of Real Estate Assets |
0.25 | % | 0.25 | % | 0.24 | % | 0.24 | % | 0.24 | % | 0.19 | % | N/A | 0.14 | % | |||||||||||||||||
Percentage of Total Assets |
0.20 | % | 0.20 | % | 0.19 | % | 0.20 | % | 0.20 | % | 0.16 | % | N/A | 0.12 | % | |||||||||||||||||
LIABILITIES |
||||||||||||||||||||||||||||||||
Other liabilities and deferred credits |
20,099 | 18,517 | 16,286 | 13,049 | 11,573 | 29,934 | N/A | 36,583 | ||||||||||||||||||||||||
Total Liabilities |
753,449 | 746,799 | 763,717 | 781,944 | 768,028 | 947,784 | N/A | 914,661 | ||||||||||||||||||||||||
Adjustment |
2,132 | 2,132 | 2,132 | 2,112 | 2,080 | 2,050 | N/A | 2,050 | ||||||||||||||||||||||||
Percentage of Other liabilities and deferred credits |
10.61 | % | 11.51 | % | 13.09 | % | 16.19 | % | 17.97 | % | 6.85 | % | N/A | 5.60 | % | |||||||||||||||||
Percentage of Liabilities |
0.28 | % | 0.29 | % | 0.28 | % | 0.27 | % | 0.27 | % | 0.22 | % | N/A | 0.22 | % | |||||||||||||||||
EQUITY |
||||||||||||||||||||||||||||||||
Equity |
304,157 | 282,358 | 276,192 | 189,174 | 170,963 | 154,122 | N/A | 597,280 | ||||||||||||||||||||||||
Adjustment |
(68 | ) | (122 | ) | (176 | ) | (210 | ) | (232 | ) | (243 | ) | N/A | (243 | ) | |||||||||||||||||
Percentage of Equity |
-0.02 | % | -0.04 | % | -0.06 | % | -0.11 | % | -0.14 | % | -0.16 | % | N/A | -0.04 | % | |||||||||||||||||
REVENUES |
||||||||||||||||||||||||||||||||
Revenues |
105,038 | 113,003 | 117,508 | 120,943 | 117,043 | 94,207 | 195,562 | 147,543 | ||||||||||||||||||||||||
Adjustment |
| | | 21 | 32 | 29 | 32 | 29 | ||||||||||||||||||||||||
Percentage of Revenue |
0.00 | % | 0.00 | % | 0.00 | % | 0.02 | % | 0.03 | % | 0.03 | % | 0.02 | % | 0.02 | % | ||||||||||||||||
DEPRECIATION |
||||||||||||||||||||||||||||||||
Depreciation |
29,587 | 31,197 | 31,376 | 31,089 | 29,858 | 27,347 | 48,520 | 40,183 | ||||||||||||||||||||||||
Adjustment |
54 | 54 | 54 | 54 | 54 | 41 | 54 | 41 | ||||||||||||||||||||||||
Percentage of Depreciation |
0.18 | % | 0.17 | % | 0.17 | % | 0.17 | % | 0.18 | % | 0.15 | % | 0.11 | % | 0.10 | % | ||||||||||||||||
OPERATING INCOME |
||||||||||||||||||||||||||||||||
Operating Income |
41,161 | 39,751 | 43,109 | 48,245 | 51,485 | 36,341 | 73,197 | 49,955 | ||||||||||||||||||||||||
Adjustment |
(54 | ) | (54 | ) | (54 | ) | (33 | ) | (22 | ) | (12 | ) | (22 | ) | (12 | ) | ||||||||||||||||
Percentage of Operating Income |
-0.13 | % | -0.14 | % | -0.13 | % | -0.07 | % | -0.04 | % | -0.03 | % | -0.03 | % | -0.02 | % | ||||||||||||||||
FUNDS FROM OPERATIONS |
||||||||||||||||||||||||||||||||
FFO |
N/A | N/A | N/A | N/A | N/A | N/A | 68,029 | 49,846 | ||||||||||||||||||||||||
Adjustment |
N/A | N/A | N/A | N/A | N/A | N/A | 32 | 29 | ||||||||||||||||||||||||
Percentage of FFO |
N/A | N/A | N/A | N/A | N/A | N/A | 0.05 | % | 0.06 | % | ||||||||||||||||||||||
NET INCOME FROM CONTINUING OPERATIONS |
||||||||||||||||||||||||||||||||
Net Income from Continuing Operations |
(3,280 | ) | (2,018 | ) | (1,801 | ) | (12,059 | ) | 5,239 | 5,413 | 19,509 | 9,663 | ||||||||||||||||||||
Adjustment on an annual basis |
(54 | ) | (54 | ) | (54 | ) | (33 | ) | (22 | ) | (12 | ) | (22 | ) | (12 | ) | ||||||||||||||||
Percentage of Net Income from continuing operations |
1.65 | % | 2.68 | % | 3.00 | % | 0.27 | % | -0.42 | % | -0.22 | % | -0.11 | % | -0.12 | % | ||||||||||||||||
Adjustment on a cumulative basis |
(68 | ) | (122 | ) | (176 | ) | (209 | ) | (231 | ) | (243 | ) | (231 | ) | (243 | ) | ||||||||||||||||
Percentage of Net Income from continuing operations |
2.07 | % | 6.05 | % | 9.75 | % | 1.73 | % | -4.40 | % | -4.48 | % | -1.18 | % | -2.51 | % |
Balance Sheet | December 31, 2008 | December 31, 2009 | ||||||||||||||||||||||||||||||
12/31/2008 | Adjustment | As Adjusted | Variance % | 12/31/2009 | Adjustment | As Adjusted | Variance % | |||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||
Real estate, at cost |
||||||||||||||||||||||||||||||||
Operating Real Estate |
953,116 | 2,132 | 955,248 | 0.22 | % | 959,724 | 2,132 | 961,856 | 0.22 | % | ||||||||||||||||||||||
Construction in progress |
1,347 | 1,347 | 0.00 | % | 762 | 762 | 0.00 | % | ||||||||||||||||||||||||
Held for development |
7,639 | 7,639 | 0.00 | % | 7,846 | 7,846 | 0.00 | % | ||||||||||||||||||||||||
Subtotal |
962,102 | 2,132 | 964,234 | 0.22 | % | 968,332 | 2,132 | 970,464 | ||||||||||||||||||||||||
Accumulated depreciation |
(168,865 | ) | (230 | ) | (169,095 | ) | 0.14 | % | (194,124 | ) | (284 | ) | (194,408 | ) | 0.15 | % | ||||||||||||||||
Net real estate |
793,237 | 1,902 | 795,139 | 0.24 | % | 774,208 | 1,848 | 776,056 | ||||||||||||||||||||||||
Cash and cash equivalents |
18,978 | 18,978 | 0.00 | % | 24,189 | 24,189 | 0.00 | % | ||||||||||||||||||||||||
Restricted cash |
4,527 | 4,527 | 0.00 | % | 4,644 | 4,644 | 0.00 | % | ||||||||||||||||||||||||
Accounts receivable, net |
19,843 | 19,843 | 0.00 | % | 20,767 | 20,767 | 0.00 | % | ||||||||||||||||||||||||
Notes receivable from affiliates |
22,099 | 22,099 | 0.00 | % | 20,969 | 20,969 | 0.00 | % | ||||||||||||||||||||||||
Investment in real estate partnerships |
69,967 | 69,967 | 0.00 | % | 57,810 | 57,810 | 0.00 | % | ||||||||||||||||||||||||
Prepaid expenses and other assets |
39,993 | 39,993 | 0.00 | % | 34,003 | 34,003 | 0.00 | % | ||||||||||||||||||||||||
Debt issuance costs, net of accumulated amortization |
2,474 | 2,474 | 0.00 | % | 2,401 | 2,401 | 0.00 | % | ||||||||||||||||||||||||
TOTAL ASSETS |
971,118 | 1,902 | 973,020 | 0.20 | % | 938,991 | 1,848 | 940,839 | ||||||||||||||||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||
Secured notes payable |
724,206 | 724,206 | 0.00 | % | 723,920 | 723,920 | 0.00 | % | ||||||||||||||||||||||||
Unsecured notes payable |
21,143 | 21,143 | 0.00 | % | 12,864 | 12,864 | 0.00 | % | ||||||||||||||||||||||||
Notes payable to affiliates |
9,840 | 9,840 | 0.00 | % | 7,667 | 7,667 | 0.00 | % | ||||||||||||||||||||||||
Accounts payable and accrued expenses |
8,998 | 8,998 | 0.00 | % | 7,193 | 7,193 | 0.00 | % | ||||||||||||||||||||||||
Security deposits payable |
2,402 | 2,402 | 0.00 | % | 2,362 | 2,362 | 0.00 | % | ||||||||||||||||||||||||
Other liabilities and deferred credits |
13,049 | 2,112 | 15,161 | 16.19 | % | 11,573 | 2,080 | 13,653 | 17.97 | % | ||||||||||||||||||||||
Distributions in excess of earnings on JVs |
2,306 | 2,306 | 0.00 | % | 2,449 | 2,449 | 0.00 | % | ||||||||||||||||||||||||
Total liabilities |
781,944 | 2,112 | 784,056 | 0.27 | % | 768,028 | 2,080 | 770,108 | ||||||||||||||||||||||||
Equity |
| |||||||||||||||||||||||||||||||
Controlling interests |
148,864 | (210 | ) | 148,654 | -0.14 | % | 133,173 | (232 | ) | 132,941 | -0.17 | % | ||||||||||||||||||||
Noncontrolling interests |
40,310 | 40,310 | 0.00 | % | 37,790 | 37,790 | 0.00 | % | ||||||||||||||||||||||||
Total equity |
189,174 | (210 | ) | 188,964 | -0.11 | % | 170,963 | (232 | ) | 170,731 | -0.14 | % | ||||||||||||||||||||
TOTAL LIABILITIES AND EQUITY |
971,118 | 1,902 | 973,020 | 0.20 | % | 938,991 | 1,848 | 940,839 | 0.20 | % | ||||||||||||||||||||||
Balance Sheet | September 30, 2010 | Pro Forma September 30, 2010 |
||||||||||||||||||||||||||||||
9/30/2010 | Adjustment | As Adjusted | Variance % | 9/30/2010 | Adjustment | As Adjusted | Variance % | |||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||
Real estate, at cost |
||||||||||||||||||||||||||||||||
Operating Real Estate |
1,132,980 | 2,132 | 1,135,112 | 0.19 | % | |||||||||||||||||||||||||||
Construction in progress |
621 | 621 | 0.00 | % | ||||||||||||||||||||||||||||
Held for development
|
7,971 | 7,971 | 0.00 | % | ||||||||||||||||||||||||||||
Subtotal |
1,141,572 | 2,132 | 1,143,704 | |||||||||||||||||||||||||||||
Accumulated depreciation |
(214,142 | ) | (325 | ) | (214,467 | ) | 0.15 | % | ||||||||||||||||||||||||
Net real estate |
927,430 | 1,807 | 929,237 | 1,288,236 | 1,807 | 1,290,043 | 0.14 | % | ||||||||||||||||||||||||
Cash and cash equivalents |
37,363 | 37,363 | 0.00 | % | 120,135 | 120,135 | 0.00 | % | ||||||||||||||||||||||||
Restricted cash |
5,493 | 5,493 | 0.00 | % | 9,038 | 9,038 | 0.00 | % | ||||||||||||||||||||||||
Accounts receivable, net |
21,875 | 21,875 | 0.00 | % | 23,357 | 23,357 | 0.00 | % | ||||||||||||||||||||||||
Notes receivable from affiliates |
21,769 | 21,769 | 0.00 | % | | | ||||||||||||||||||||||||||
Investment in real estate partnerships |
43,583 | 43,583 | 0.00 | % | | | ||||||||||||||||||||||||||
Prepaid expenses and other assets |
42,079 | 42,079 | 0.00 | % | 68,015 | 68,015 | 0.00 | % | ||||||||||||||||||||||||
Debt issuance costs, net of accumulated amortization
|
2,314 | 2,314 | 0.00 | % | 3,160 | 3,160 | 0.00 | % | ||||||||||||||||||||||||
TOTAL ASSETS
|
1,101,906 | 1,807 | 1,103,713 | 1,511,941 | 1,807 | 1,513,748 | ||||||||||||||||||||||||||
LIABILITIES AND EQUITY |
||||||||||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||
Secured notes payable |
853,774 | 853,774 | 0.00 | % | 859,832 | 859,832 | 0.00 | % | ||||||||||||||||||||||||
Unsecured notes payable |
31,376 | 31,376 | 0.00 | % | | | ||||||||||||||||||||||||||
Notes payable to affiliates |
5,889 | 5,889 | 0.00 | % | | | ||||||||||||||||||||||||||
Accounts payable and accrued expenses |
10,244 | 10,244 | 0.00 | % | 14,115 | 14,115 | 0.00 | % | ||||||||||||||||||||||||
Security deposits payable |
2,639 | 2,639 | 0.00 | % | 4,131 | 4,131 | 0.00 | % | ||||||||||||||||||||||||
Other liabilities and deferred credits |
29,934 | 2,050 | 31,984 | 6.85 | % | 36,583 | 2,050 | 38,633 | 5.60 | % | ||||||||||||||||||||||
Distributions in excess of earnings on JVs |
13,928 | 13,928 | 0.00 | % | | | ||||||||||||||||||||||||||
Total liabilities |
947,784 | 2,050 | 949,834 | 914,661 | 2,050 | 916,711 | ||||||||||||||||||||||||||
Equity |
| | ||||||||||||||||||||||||||||||
Controlling interests |
120,499 | (243 | ) | 120,256 | -0.20 | % | 526,096 | (243 | ) | 525,853 | -0.05 | % | ||||||||||||||||||||
Noncontrolling interests |
33,623 | 33,623 | 71,184 | 71,184 | ||||||||||||||||||||||||||||
Total equity |
154,122 | (243 | ) | 153,879 | -0.16 | % | 597,280 | (243 | ) | 597,037 | -0.04 | % | ||||||||||||||||||||
TOTAL LIABILITIES AND EQUITY |
1,101,906 | 1,807 | 1,103,713 | 0.16 | % | 1,511,941 | 1,807 | 1,513,748 | 0.12 | % | ||||||||||||||||||||||
Income Statement Effect of Annual Adjustment |
December 31, 2007 | December 31, 2008 | ||||||||||||||||||||||||||||||
12/31/2007 | Adjustment | As Adjusted | Variance % | 12/31/2008 | Adjustment | As Adjusted | Variance % | |||||||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||||||||||
Rental income |
113,324 | | 113,324 | 0.00 | % | 117,104 | 21 | 117,125 | 0.02 | % | ||||||||||||||||||||||
Other property income |
4,184 | 4,184 | 0.00 | % | 3,839 | 3,839 | 0.00 | % | ||||||||||||||||||||||||
Total revenue |
117,508 | | 117,508 | 0.00 | % | 120,943 | 21 | 120,964 | 0.02 | % | ||||||||||||||||||||||
EXPENSES |
0 | |||||||||||||||||||||||||||||||
Rental expenses |
21,674 | 21,674 | 0.00 | % | 22,029 | 22,029 | 0.00 | % | ||||||||||||||||||||||||
Real estate taxes |
10,878 | 10,878 | 0.00 | % | 10,890 | 10,890 | 0.00 | % | ||||||||||||||||||||||||
General and administrative |
10,471 | 10,471 | 0.00 | % | 8,690 | 8,690 | 0.00 | % | ||||||||||||||||||||||||
Depreciation and amortization |
31,376 | 54 | 31,430 | 0.17 | % | 31,089 | 54 | 31,143 | 0.17 | % | ||||||||||||||||||||||
Total operating expenses |
74,399 | 54 | 74,453 | 0.07 | % | 72,698 | 54 | 72,752 | 0.07 | % | ||||||||||||||||||||||
OPERATING INCOME |
43,109 | (54 | ) | 43,055 | -0.13 | % | 48,245 | (33 | ) | 48,212 | -0.07 | % | ||||||||||||||||||||
Interest income |
2,462 | 2,462 | 0.00 | % | 1,167 | 1,167 | 0.00 | % | ||||||||||||||||||||||||
Interest expenses |
(42,902 | ) | (42,902 | ) | 0.00 | % | (43,737 | ) | (43,737 | ) | 0.00 | % | ||||||||||||||||||||
Fee Income |
2,721 | 2,721 | 0.00 | % | 1,538 | 1,538 | 0.00 | % | ||||||||||||||||||||||||
Income from real estate partnership |
(7,191 | ) | (7,191 | ) | 0.00 | % | (19,272 | ) | (19,272 | ) | 0.00 | % | ||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
(1,801 | ) | (54 | ) | (1,855 | ) | 3.00 | % | (12,059 | ) | (33 | ) | (12,092 | ) | 0.27 | % | ||||||||||||||||
DISCONTINUED OPERATIONS |
||||||||||||||||||||||||||||||||
Income from discontinued operations |
(2,874 | ) | (2,874 | ) | 0.00 | % | (2,071 | ) | (2,071 | ) | 0.00 | % | ||||||||||||||||||||
Gain on sale of real estate from discontinued operations |
2,625 | 2,625 | 0.00 | % | ||||||||||||||||||||||||||||
Results from discontinued operations |
(2,874 | ) | | (2,874 | ) | 0.00 | % | 554 | | 554 | 0.00 | % | ||||||||||||||||||||
NET INCOME |
(4,675 | ) | (54 | ) | (4,729 | ) | 1.16 | % | (11,505 | ) | (33 | ) | (11,538 | ) | 0.29 | % | ||||||||||||||||
Income Statement Effect of Cumulative Adjustment |
December 31, 2007 | December 31, 2008 | ||||||||||||||||||||||||||||||
12/31/2007 | Adjustment | As Adjusted | Variance % | 12/31/2008 | Adjustment | As Adjusted | Variance % | |||||||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||||||||||
Rental income |
113,324 | | 113,324 | 0.00 | % | 117,104 | 21 | 117,125 | 0.02 | % | ||||||||||||||||||||||
Other property income |
4,184 | 4,184 | 0.00 | % | 3,839 | 3,839 | 0.00 | % | ||||||||||||||||||||||||
Total revenue |
117,508 | | 117,508 | 0.00 | % | 120,943 | 21 | 120,964 | 0.02 | % | ||||||||||||||||||||||
EXPENSES |
0 | |||||||||||||||||||||||||||||||
Rental expenses |
21,674 | 21,674 | 0.00 | % | 22,029 | 22,029 | 0.00 | % | ||||||||||||||||||||||||
Real estate taxes |
10,878 | 10,878 | 0.00 | % | 10,890 | 10,890 | 0.00 | % | ||||||||||||||||||||||||
General and administrative |
10,471 | 10,471 | 0.00 | % | 8,690 | 8,690 | 0.00 | % | ||||||||||||||||||||||||
Depreciation and amortization |
31,376 | 176 | 31,552 | 0.56 | % | 31,089 | 230 | 31,319 | 0.74 | % | ||||||||||||||||||||||
Total operating expenses |
74,399 | 176 | 74,575 | 0.24 | % | 72,698 | 230 | 72,928 | 0.32 | % | ||||||||||||||||||||||
OPERATING INCOME |
43,109 | (176 | ) | 42,933 | -0.41 | % | 48,245 | (209 | ) | 48,036 | -0.43 | % | ||||||||||||||||||||
Interest income |
2,462 | 2,462 | 0.00 | % | 1,167 | 1,167 | 0.00 | % | ||||||||||||||||||||||||
Interest expenses |
(42,902 | ) | (42,902 | ) | 0.00 | % | (43,737 | ) | (43,737 | ) | 0.00 | % | ||||||||||||||||||||
Fee Income |
2,721 | 2,721 | 0.00 | % | 1,538 | 1,538 | 0.00 | % | ||||||||||||||||||||||||
Income from real estate partnership |
(7,191 | ) | (7,191 | ) | 0.00 | % | (19,272 | ) | (19,272 | ) | 0.00 | % | ||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
(1,801 | ) | (176 | ) | (1,977 | ) | 9.75 | % | (12,059 | ) | (209 | ) | (12,268 | ) | 1.73 | % | ||||||||||||||||
DISCONTINUED OPERATIONS |
||||||||||||||||||||||||||||||||
Income from discontinued operations |
(2,874 | ) | (2,874 | ) | 0.00 | % | (2,071 | ) | (2,071 | ) | 0.00 | % | ||||||||||||||||||||
Gain on sale of real estate from discontinued operations |
2,625 | 2,625 | 0.00 | % | ||||||||||||||||||||||||||||
Results from discontinued operations |
(2,874 | ) | | (2,874 | ) | 0.00 | % | 554 | | 554 | 0.00 | % | ||||||||||||||||||||
NET INCOME |
(4,675 | ) | (176 | ) | (4,851 | ) | 3.76 | % | (11,505 | ) | (209 | ) | (11,714 | ) | 1.81 | % |
Income Statement Effect of Annual Adjustment |
December 31, 2009 | Pro Forma December 31, 2009 | ||||||||||||||||||||||||||||||
12/31/2009 | Adjustment | As Adjusted | Variance % | 12/31/2009 | Adjustment | As Adjusted | Variance % | |||||||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||||||||||
Rental income |
113,080 | 32 | 113,112 | 0.03 | % | 188,794 | 32 | 188,826 | 0.02 | % | ||||||||||||||||||||||
Other property income |
3,963 | 3,963 | 0.00 | % | 6,768 | 6,768 | 0.00 | % | ||||||||||||||||||||||||
Total revenue |
117,043 | 32 | 117,075 | 0.03 | % | 195,562 | 32 | 195,594 | 0.02 | % | ||||||||||||||||||||||
EXPENSES |
0 | 0 | ||||||||||||||||||||||||||||||
Rental expenses |
20,336 | 20,336 | 0.00 | % | 49,433 | 49,433 | 0.00 | % | ||||||||||||||||||||||||
Real estate taxes |
8,306 | 8,306 | 0.00 | % | 13,298 | 13,298 | 0.00 | % | ||||||||||||||||||||||||
General and administrative |
7,058 | 7,058 | 0.00 | % | 11,114 | 11,114 | 0.00 | % | ||||||||||||||||||||||||
Depreciation and amortization |
29,858 | 54 | 29,912 | 0.18 | % | 48,520 | 54 | 48,574 | 0.11 | % | ||||||||||||||||||||||
Total operating expenses |
65,558 | 54 | 65,612 | 0.08 | % | 122,365 | 54 | 122,419 | 0.04 | % | ||||||||||||||||||||||
OPERATING INCOME |
51,485 | (22 | ) | 51,463 | -0.04 | % | 73,197 | (22 | ) | 73,175 | -0.03 | % | ||||||||||||||||||||
Interest income |
173 | 173 | 0.00 | % | (113 | ) | (113 | ) | 0.00 | % | ||||||||||||||||||||||
Interest expenses |
(43,290 | ) | (43,290 | ) | 0.00 | % | (53,575 | ) | (53,575 | ) | 0.00 | % | ||||||||||||||||||||
Fee Income |
1,736 | 1,736 | 0.00 | % | | | ||||||||||||||||||||||||||
Income from real estate partnership |
(4,865 | ) | (4,865 | ) | 0.00 | % | | | ||||||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
5,239 | (22 | ) | 5,217 | -0.42 | % | 19,509 | (22 | ) | 19,487 | -0.11 | % | ||||||||||||||||||||
DISCONTINUED OPERATIONS |
||||||||||||||||||||||||||||||||
Income from discontinued operations |
| | | | ||||||||||||||||||||||||||||
Gain on sale of real estate from discontinued operations |
| | | | ||||||||||||||||||||||||||||
Results from discontinued operations |
| | | | | | ||||||||||||||||||||||||||
NET INCOME |
5,239 | (22 | ) | 5,217 | -0.42 | % | 19,509 | (22 | ) | 19,487 | -0.11 | % | ||||||||||||||||||||
Income Statement Effect of Cumulative Adjustment |
December 31, 2009 | Pro Forma December 31, 2009 | ||||||||||||||||||||||||||||||
12/31/2009 | Adjustment | As Adjusted | Variance % | 12/31/2009 | Adjustment | As Adjusted | Variance % | |||||||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||||||||||
Rental income |
113,080 | 53 | 113,133 | 0.05 | % | 188,794 | 53 | 188,847 | 0.03 | % | ||||||||||||||||||||||
Other property income |
3,963 | 3,963 | 0.00 | % | 6,768 | 6,768 | 0.00 | % | ||||||||||||||||||||||||
Total revenue |
117,043 | 53 | 117,096 | 0.05 | % | 195,562 | 53 | 195,615 | 0.03 | % | ||||||||||||||||||||||
EXPENSES |
0 | 0 | ||||||||||||||||||||||||||||||
Rental expenses |
20,336 | 20,336 | 0.00 | % | 49,433 | 49,433 | 0.00 | % | ||||||||||||||||||||||||
Real estate taxes |
8,306 | 8,306 | 0.00 | % | 13,298 | 13,298 | 0.00 | % | ||||||||||||||||||||||||
General and administrative |
7,058 | 7,058 | 0.00 | % | 11,114 | 11,114 | 0.00 | % | ||||||||||||||||||||||||
Depreciation and amortization |
29,858 | 284 | 30,142 | 0.95 | % | 48,520 | 284 | 48,804 | 0.58 | % | ||||||||||||||||||||||
Total operating expenses |
65,558 | 284 | 65,842 | 0.43 | % | 122,365 | 284 | 122,649 | 0.23 | % | ||||||||||||||||||||||
OPERATING INCOME |
51,485 | (231 | ) | 51,254 | -0.45 | % | 73,197 | (231 | ) | 72,966 | -0.31 | % | ||||||||||||||||||||
Interest income |
173 | 173 | 0.00 | % | (113 | ) | (113 | ) | 0.00 | % | ||||||||||||||||||||||
Interest expenses |
(43,290 | ) | (43,290 | ) | 0.00 | % | (53,575 | ) | (53,575 | ) | 0.00 | % | ||||||||||||||||||||
Fee Income |
1,736 | 1,736 | 0.00 | % | | | ||||||||||||||||||||||||||
Income from real estate partnership |
(4,865 | ) | (4,865 | ) | 0.00 | % | | | ||||||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
5,239 | (231 | ) | 5,008 | -4.40 | % | 19,509 | (231 | ) | 19,278 | -1.18 | % | ||||||||||||||||||||
DISCONTINUED OPERATIONS |
||||||||||||||||||||||||||||||||
Income from discontinued operations |
| | | | ||||||||||||||||||||||||||||
Gain on sale of real estate from discontinued operations |
| | | | ||||||||||||||||||||||||||||
Results from discontinued operations |
| | | | | | ||||||||||||||||||||||||||
NET INCOME |
5,239 | (231 | ) | 5,008 | -4.40 | % | 19,509 | (231 | ) | 19,278 | -1.18 | % |
Income Statement Effect of Annual Adjustment |
Year-to-date September 30, 2010 |
Pro Forma September 30, 2010 |
||||||||||||||||||||||||||||||
9/30/2010 | Adjustment | As Adjusted | Variance % | 9/30/2010 | Adjustment | As Adjusted | Variance % | |||||||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||||||||||
Rental income |
91,437 | 29 | 91,466 | 0.03 | % | 142,634 | 29 | 142,663 | 0.02 | % | ||||||||||||||||||||||
Other property income |
2,770 | 2,770 | 0.00 | % | 4,909 | 4,909 | 0.00 | % | ||||||||||||||||||||||||
Total revenue |
94,207 | 29 | 94,236 | 0.03 | % | 147,543 | 29 | 147,572 | 0.02 | % | ||||||||||||||||||||||
EXPENSES |
0 | 0 | ||||||||||||||||||||||||||||||
Rental expenses |
16,114 | 16,114 | 0.00 | % | 36,729 | 36,729 | 0.00 | % | ||||||||||||||||||||||||
Real estate taxes |
9,481 | 9,481 | 0.00 | % | 12,636 | 12,636 | 0.00 | % | ||||||||||||||||||||||||
General and administrative |
4,924 | 4,924 | 0.00 | % | 8,040 | 8,040 | 0.00 | % | ||||||||||||||||||||||||
Depreciation and amortization |
27,347 | 41 | 27,388 | 0.15 | % | 40,183 | 41 | 40,224 | 0.10 | % | ||||||||||||||||||||||
Total operating expenses |
57,866 | 41 | 57,907 | 0.07 | % | 97,588 | 41 | 97,629 | 0.04 | % | ||||||||||||||||||||||
OPERATING INCOME |
36,341 | (12 | ) | 36,329 | -0.03 | % | 49,955 | (12 | ) | 49,943 | -0.02 | % | ||||||||||||||||||||
Interest income |
62 | 62 | 0.00 | % | (170 | ) | (170 | ) | 0.00 | % | ||||||||||||||||||||||
Interest expenses |
(34,057 | ) | (34,057 | ) | 0.00 | % | (40,122 | ) | (40,122 | ) | 0.00 | % | ||||||||||||||||||||
Fee Income |
2,201 | 2,201 | 0.00 | % | | | ||||||||||||||||||||||||||
Income from real estate partnership |
866 | 866 | 0.00 | % | | | ||||||||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
5,413 | (12 | ) | 5,401 | -0.22 | % | 9,663 | (12 | ) | 9,651 | -0.12 | % | ||||||||||||||||||||
DISCONTINUED OPERATIONS |
||||||||||||||||||||||||||||||||
Income from discontinued operations |
| | | | ||||||||||||||||||||||||||||
Gain on sale of real estate from discontinued operations |
| | | | ||||||||||||||||||||||||||||
Results from discontinued operations |
| | | | | | ||||||||||||||||||||||||||
NET INCOME |
5,413 | (12 | ) | 5,401 | -0.22 | % | 9,663 | (12 | ) | 9,651 | -0.12 | % | ||||||||||||||||||||
Income Statement Effect of Cumulative Adjustment |
Year-to-date September 30, 2010 |
Pro Forma September 30, 2010 |
||||||||||||||||||||||||||||||
9/30/2010 | Adjustment | As Adjusted | Variance % | 9/30/2010 | Adjustment | As Adjusted | Variance % | |||||||||||||||||||||||||
REVENUE |
||||||||||||||||||||||||||||||||
Rental income |
91,437 | 82 | 91,519 | 0.09 | % | 142,634 | 82 | 142,716 | 0.06 | % | ||||||||||||||||||||||
Other property income |
2,770 | 2,770 | 0.00 | % | 4,909 | 4,909 | 0.00 | % | ||||||||||||||||||||||||
Total revenue |
94,207 | 82 | 94,289 | 0.09 | % | 147,543 | 82 | 147,625 | 0.06 | % | ||||||||||||||||||||||
EXPENSES |
0 | 0 | ||||||||||||||||||||||||||||||
Rental expenses |
16,114 | 16,114 | 0.00 | % | 36,729 | 36,729 | 0.00 | % | ||||||||||||||||||||||||
Real estate taxes |
9,481 | 9,481 | 0.00 | % | 12,636 | 12,636 | 0.00 | % | ||||||||||||||||||||||||
General and administrative |
4,924 | 4,924 | 0.00 | % | 8,040 | 8,040 | 0.00 | % | ||||||||||||||||||||||||
Depreciation and amortization |
27,347 | 325 | 27,672 | 1.19 | % | 40,183 | 325 | 40,508 | 0.81 | % | ||||||||||||||||||||||
Total operating expenses |
57,866 | 325 | 58,191 | 0.56 | % | 97,588 | 325 | 97,913 | 0.33 | % | ||||||||||||||||||||||
OPERATING INCOME |
36,341 | (243 | ) | 36,098 | -0.67 | % | 49,955 | (243 | ) | 49,712 | -0.49 | % | ||||||||||||||||||||
Interest income |
62 | 62 | 0.00 | % | (170 | ) | (170 | ) | 0.00 | % | ||||||||||||||||||||||
Interest expenses |
(34,057 | ) | (34,057 | ) | 0.00 | % | (40,122 | ) | (40,122 | ) | 0.00 | % | ||||||||||||||||||||
Fee Income |
2,201 | 2,201 | 0.00 | % | | | ||||||||||||||||||||||||||
Income from real estate partnership |
866 | 866 | 0.00 | % | | | ||||||||||||||||||||||||||
INCOME FROM CONTINUING OPERATIONS |
5,413 | (243 | ) | 5,170 | -4.48 | % | 9,663 | (243 | ) | 9,420 | -2.51 | % | ||||||||||||||||||||
DISCONTINUED OPERATIONS |
||||||||||||||||||||||||||||||||
Income from discontinued operations |
| | | | ||||||||||||||||||||||||||||
Gain on sale of real estate from discontinued operations |
| | | | ||||||||||||||||||||||||||||
Results from discontinued operations |
| | | | | | ||||||||||||||||||||||||||
NET INCOME |
5,413 | (243 | ) | 5,170 | -4.48 | % | 9,663 | (243 | ) | 9,420 | -2.51 | % |
Annex B
American Assets Trust, Inc. Predecessor
Combined Balance Sheets
(In Thousands)
As
of September 30, 2010 |
As of December 31, | |||||||||||
2009 | 2008 | |||||||||||
(unaudited) | ||||||||||||
Assets |
||||||||||||
Real estate, at cost |
||||||||||||
Operating real estate |
$ | 1,135,112 | $ | 959,724 | $ | 953,116 | ||||||
Construction in progress |
621 | 762 | 1,347 | |||||||||
Held for development |
7,971 | 7,846 | 7,639 | |||||||||
1,143,704 | 968,332 | 962,102 | ||||||||||
Accumulated depreciation |
(214,467 | ) | (194,124 | ) | (168,865 | ) | ||||||
Net real estate |
929,237 | 774,208 | 793,237 | |||||||||
Cash and cash equivalents |
37,363 | 24,189 | 18,978 | |||||||||
Restricted cash |
5,493 | 4,644 | 4,527 | |||||||||
Accounts receivable, net |
21,875 | 20,767 | 19,843 | |||||||||
Notes receivable from affiliate |
21,769 | 20,969 | 22,099 | |||||||||
Investment in real estate joint ventures |
43,583 | 57,810 | 69,967 | |||||||||
Prepaid expenses and other assets |
42,079 | 34,003 | 39,993 | |||||||||
Debt issuance costs, net of accumulated amortization |
2,314 | 2,401 | 2,474 | |||||||||
Total assets |
$ | 1,103,713 | $ | 938,991 | $ | 971,118 | ||||||
Liabilities and equity |
||||||||||||
Liabilities: |
||||||||||||
Secured notes payable |
$ | 853,774 | $ | 723,920 | $ | 724,206 | ||||||
Unsecured notes payable |
31,376 | 12,864 | 21,143 | |||||||||
Notes payable to affiliates |
5,889 | 7,667 | 9,840 | |||||||||
Accounts payable and accrued expenses |
10,244 | 7,193 | 8,998 | |||||||||
Security deposits payable |
2,639 | 2,362 | 2,402 | |||||||||
Other liabilities and deferred credits |
31,984 | 11,573 | 13,049 | |||||||||
Distributions in excess of earnings on real estate joint ventures |
13,928 | 2,449 | 2,306 | |||||||||
Total liabilities |
949,834 | 768,028 | 781,944 | |||||||||
Commitments and contingencies |
||||||||||||
Equity: |
||||||||||||
Controlling interests |
120,292 | 133,173 | 148,864 | |||||||||
Noncontrolling interests |
33,587 | 37,790 | 40,310 | |||||||||
Total equity |
153,879 | 170,963 | 189,174 | |||||||||
Total liabilities and equity |
$ | 1,103,713 | $ | 938,991 | $ | 971,118 | ||||||
See accompanying notes.
F-26
American Assets Trust, Inc. Predecessor
Combined Statements of Operations
(In Thousands)
For the nine months ended September 30, |
Year ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Revenue: |
||||||||||||||||||||
Rental income |
$ | 91,519 | $ | 84,190 | $ | 113,080 | $ | 117,104 | $ | 113,324 | ||||||||||
Other property income |
2,770 | 3,226 | 3,963 | 3,839 | 4,184 | |||||||||||||||
Total revenue |
94,289 | 87,416 | 117,043 | 120,943 | 117,508 | |||||||||||||||
Expenses: |
||||||||||||||||||||
Rental expenses |
16,114 | 14,823 | 20,336 | 22,029 | 21,674 | |||||||||||||||
Real estate taxes |
9,481 | 5,266 | 8,306 | 10,890 | 10,878 | |||||||||||||||
General and administrative |
4,924 | 5,089 | 7,058 | 8,690 | 10,471 | |||||||||||||||
Depreciation and amortization |
27,672 | 22,285 | 29,858 | 31,089 | 31,376 | |||||||||||||||
Total operating expenses |
58,191 | 47,463 | 65,558 | 72,698 | 74,399 | |||||||||||||||
Operating income |
36,098 | 39,953 | 51,485 | 48,245 | 43,109 | |||||||||||||||
Interest income |
62 | 134 | 173 | 1,167 | 2,462 | |||||||||||||||
Interest expense |
(34,057 | ) | (32,395 | ) | (43,290 | ) | (43,737 | ) | (42,902 | ) | ||||||||||
Fee income from real estate joint ventures |
2,201 | 1,300 | 1,736 | 1,538 | 2,721 | |||||||||||||||
Income (loss) from real estate joint ventures |
866 | (3,685 | ) | (4,865 | ) | (19,272 | ) | (7,191 | ) | |||||||||||
Income from continuing operations |
5,170 | 5,307 | 5,239 | (12,059 | ) | (1,801 | ) | |||||||||||||
Discontinued operations: |
||||||||||||||||||||
Loss from discontinued operations |
| | | (2,071 | ) | (2,874 | ) | |||||||||||||
Gain on sale of real estate property |
| | | 2,625 | | |||||||||||||||
Results from discontinued operations |
| | | 554 | (2,874 | ) | ||||||||||||||
Net income (loss) |
5,170 | 5,307 | 5,239 | (11,505 | ) | (4,675 | ) | |||||||||||||
Net loss attributable to noncontrolling interests |
(1,941 | ) | (787 | ) | (1,205 | ) | (4,488 | ) | (2,140 | ) | ||||||||||
Net income (loss) attributable to American Assets Trust Inc. Predecessor |
$ | 7,111 | $ | 6,094 | $ | 6,444 | $ | (7,017 | ) | $ | (2,535 | ) | ||||||||
See accompanying notes.
F-27
American Assets Trust, Inc. Predecessor
Combined Statements of Equity
For the nine months ended September 30, 2010 (unaudited) and
the years ended December 31, 2009, 2008 and 2007
(In Thousands)
Controlling |
Noncontrolling Interests |
Total | ||||||||||
Combined equity, December 31, 2006 |
$ | 223,193 | $ | 59,165 | $ | 282,358 | ||||||
Contributions |
28,180 | 6,561 | 34,741 | |||||||||
Distributions |
(33,527 | ) | (2,705 | ) | (36,232 | ) | ||||||
Net loss |
(2,535 | ) | (2,140 | ) | (4,675 | ) | ||||||
Combined equity, December 31, 2007 |
215,311 | 60,881 | 276,192 | |||||||||
Contributions |
4,863 | 570 | 5,433 | |||||||||
Distributions |
(64,293 | ) | (16,653 | ) | (80,946 | ) | ||||||
Net loss |
(7,017 | ) | (4,488 | ) | (11,505 | ) | ||||||
Combined equity, December 31, 2008 |
148,864 | 40,310 | 189,174 | |||||||||
Contributions |
1,168 | 28 | 1,196 | |||||||||
Distributions |
(23,303 | ) | (1,343 | ) | (24,646 | ) | ||||||
Net income (loss) |
6,444 | (1,205 | ) | 5,239 | ||||||||
Combined equity, December 31, 2009 |
133,173 | 37,790 | 170,963 | |||||||||
Contributions |
1,147 | | 1,147 | |||||||||
Distributions |
(21,139 | ) | (2,262 | ) | (23,401 | ) | ||||||
Net income (loss) |
7,111 | (1,941 | ) | 5,170 | ||||||||
Combined equity, September 30, 2010 (unaudited) |
$ | 120,292 | $ | 33,587 | $ | 153,879 | ||||||
See accompanying notes.
F-28
American Assets Trust, Inc. Predecessor
Combined Statements of Cash Flows
(In Thousands)
For the nine months ended September 30, |
Year ended December 31, | |||||||||||||||||||
2010 | 2009 | 2009 | 2008 | 2007 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
OPERATING ACTIVITIES |
||||||||||||||||||||
Net income (loss) |
$ | 5,170 | $ | 5,307 | $ | 5,239 | $ | (11,505 | ) | $ | (4,675 | ) | ||||||||
Net income (loss) from discontinued operations |
| | | 554 | (2,874 | ) | ||||||||||||||
Net income (loss) from continuing operations |
5,170 | 5,307 | 5,239 | (12,059 | ) | (1,801 | ) | |||||||||||||
Adjustments to reconcile net income (loss) from continuing operations to net cash provided by operating activities: |
||||||||||||||||||||
Depreciation and amortization |
27,672 | 22,285 | 29,858 | 31,089 | 31,376 | |||||||||||||||
Amortization of debt issuance costs |
452 | 477 | 632 | 496 | 488 | |||||||||||||||
Net accretion of above and below market lease intangibles |
1,518 | 1,055 | 1,407 | 170 | (294 | ) | ||||||||||||||
Amortization of lease incentives |
278 | 278 | 370 | 370 | 370 | |||||||||||||||
(Income) loss from real estate joint ventures |
(866 | ) | 3,685 | 4,865 | 19,272 | 7,191 | ||||||||||||||
Distribution of earnings from real estate joint ventures |
3,812 | 4,768 | 7,361 | 9,855 | 4,812 | |||||||||||||||
Deferred rent |
(836 | ) | (922 | ) | (1,313 | ) | (2,489 | ) | (2,649 | ) | ||||||||||
Bad debt expense |
409 | 314 | 273 | 488 | 459 | |||||||||||||||
Abandoned project costs |
| | 273 | | | |||||||||||||||
Changes in operating assets and liabilities |
||||||||||||||||||||
Increase in restricted cash |
(828 | ) | (956 | ) | (50 | ) | (549 | ) | (103 | ) | ||||||||||
(Increase) decrease in accounts receivable |
(488 | ) | (193 | ) | 117 | 2,755 | (1,552 | ) | ||||||||||||
(Increase) decrease in prepaid expenses and other assets |
(1,609 | ) | 114 | (242 | ) | 301 | 164 | |||||||||||||
Increase (decrease) in accounts payable and accrued expenses |
2,226 | 1,239 | (1,297 | ) | 129 | (6,010 | ) | |||||||||||||
Increase (decrease) in security deposits and other liabilities |
684 | (1 | ) | 8 | (164 | ) | 1,714 | |||||||||||||
Net cash provided by operating activities of continuing operations |
37,594 | 37,450 | 47,501 | 49,664 | 34,165 | |||||||||||||||
Net cash used in operating activities of discontinued operations |
| | | (2,072 | ) | (2,986 | ) | |||||||||||||
Net cash provided by operating activities |
37,594 | 37,450 | 47,501 | 47,592 | 31,179 | |||||||||||||||
INVESTING ACTIVITIES |
||||||||||||||||||||
Acquisition of real estate, net of cash acquired |
(19,762 | ) | | | | | ||||||||||||||
Capital expendituresoperating properties |
(3,551 | ) | (5,286 | ) | (6,782 | ) | (19,442 | ) | (19,223 | ) | ||||||||||
Capital expendituresproperties held for development |
(125 | ) | (151 | ) | (226 | ) | (480 | ) | (888 | ) | ||||||||||
Decrease (increase) in restricted cash |
(21 | ) | (24 | ) | (67 | ) | 949 | (382 | ) | |||||||||||
Investment in real estate joint ventures |
| | | | (47,727 | ) | ||||||||||||||
Distribution of capital from real estate joint ventures |
10,607 | | | 11,383 | 27,871 | |||||||||||||||
Leasing commissions |
(1,736 | ) | (1,310 | ) | (1,599 | ) | (3,309 | ) | (2,041 | ) | ||||||||||
Issuance of notes receivable to affiliates |
(800 | ) | (30 | ) | (30 | ) | (15,635 | ) | (29,098 | ) | ||||||||||
Repayment of notes receivable from affiliates |
| 480 | 1,160 | 11,530 | 24,638 | |||||||||||||||
Net cash used in investing activities of continuing operations |
(15,388 | ) | (6,321 | ) | (7,544 | ) | (15,004 | ) | (46,850 | ) | ||||||||||
Net cash provided by investing activities of discontinued operations |
| | | 17,115 | 2,409 | |||||||||||||||
Net cash (used in) provided by investing activities |
(15,388 | ) | (6,321 | ) | (7,544 | ) | 2,111 | (44,441 | ) | |||||||||||
Financing activities |
||||||||||||||||||||
Issuance of secured notes payable |
7,500 | 24,887 | 24,887 | 74,024 | 73,315 | |||||||||||||||
Repayment of secured notes payable |
(10,647 | ) | (22,788 | ) | (25,172 | ) | (53,818 | ) | (50,604 | ) | ||||||||||
Issuance of unsecured notes payable |
23,000 | | | | 300 | |||||||||||||||
Repayment of unsecured notes payable |
(4,488 | ) | (6,174 | ) | (8,279 | ) | (4,032 | ) | (875 | ) | ||||||||||
Issuance of notes payable to affiliates |
| | | 12,000 | | |||||||||||||||
Repayment of notes payable to affiliates |
(1,778 | ) | (1,610 | ) | (2,173 | ) | (2,160 | ) | (1,552 | ) | ||||||||||
Debt issuance costs |
(365 | ) | (527 | ) | (559 | ) | (458 | ) | (243 | ) | ||||||||||
Contributions from controlling interests |
1,147 | 985 | 1,168 | 4,863 | 28,180 | |||||||||||||||
Distributions to controlling interests |
(21,139 | ) | (19,534 | ) | (23,303 | ) | (64,293 | ) | (33,527 | ) | ||||||||||
Contributions from noncontrolling interests |
| | 28 | 570 | 6,561 | |||||||||||||||
Distributions to noncontrolling interests |
(2,262 | ) | (1,026 | ) | (1,343 | ) | (16,653 | ) | (2,705 | ) | ||||||||||
Net cash (used in) provided by financing activities |
(9,032 | ) | (25,787 | ) | (34,746 | ) | (49,957 | ) | 18,850 | |||||||||||
Net increase (decrease) in cash and cash equivalents |
13,174 | 5,342 | 5,211 | (254 | ) | 5,588 | ||||||||||||||
Cash and cash equivalents, beginning of period |
24,189 | 18,978 | 18,978 | 19,232 | 13,644 | |||||||||||||||
Cash and cash equivalents, end of period |
$ | 37,363 | $ | 24,320 | $ | 24,189 | $ | 18,978 | $ | 19,232 | ||||||||||
Supplemental cash flow information |
||||||||||||||||||||
Cash paid for interest, net of amounts capitalized |
$ | 33,131 | $ | 32,019 | $ | 42,702 | $ | 43,957 | $ | 42,669 | ||||||||||
Supplemental schedule of noncash investing and financing activities |
||||||||||||||||||||
Accounts payable and accrued expenses for property under development |
$ | (103 | ) | $ | 148 | $ | (508 | ) | $ | (4,484 | ) | $ | 2,681 | |||||||
Assumption of Landmark debt upon acquisition |
$ | 133,000 | | | | | ||||||||||||||
Acquisition of Landmark working capital |
$ | 1,278 | | | | | ||||||||||||||
See accompanying notes.
F-29
American Assets Trust, Inc. Predecessor
Notes to Combined Financial Statements(Continued)
September 30, 2010 and 2009 (unaudited) and December 31, 2009, 2008, and 2007
effective for us on January 1, 2010. The adoption of the standard did not have a material impact on our combined financial statements.
Unaudited interim information
The financial statements as of September 30, 2010 and for the nine months ended September 30, 2010 and 2009 are unaudited. In the opinion of management, such financial statements reflect all adjustments necessary for a fair presentation of the respective interim periods. All such adjustments are of a normal recurring nature.
Revision to September 30, 2010 Financial Statements
We have determined that at the time we acquired certain properties during 2003 to 2005, we underestimated the value of certain identifiable intangible lease liabilities relating to fixed price renewal options included in the acquired leases that were below market rates at the date the related properties were acquired. We originally determined the fair value of the renewal options on certain leases to be de minimus based upon our assessment of no probability of renewal of those leases. We have revised our assumptions to reflect the expected renewal rates at the time the related properties were acquired. Using the revised assumptions, we determined that the intangible liability and related property carrying amounts were understated by $2.1 million and $1.8 million at September 30, 2010.
We performed an evaluation to determine if any adjustment resulting from using the revised assumptions was material to any individual prior period, taking into account the requirements of the Securities Exchange Commission (SEC) Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (SAB 108). We determined that these adjustments are immaterial to the financial statements for nine month period ended September 30, 2010 and have not had a material impact on any individual prior period financial statements; however, any necessary adjustment could potentially become material to future periods. Based on this information, we have revised our September 30, 2010 combined balance sheet and statement of operations within these financial statements as follows (in thousands):
As of September 30, 2010 | ||||||||||||
As Reported | Adjustment | As Revised | ||||||||||
Real estate: |
$ | 1,141,572 | $ | 2,132 | $ | 1,143,704 | ||||||
Less accumulated depreciation |
(214,142 | ) | (325 | ) | (214,467 | ) | ||||||
Real estate, net |
$ | 927,430 | $ | 1,807 | $ | 929,237 | ||||||
Other liabilities and deferred credits |
$ | 29,934 | $ | 2,050 | $ | 31,984 | ||||||
Total equity |
$ | 154,122 | $ | (243 | ) | $ | 153,879 | |||||
Nine months ended September 30, 2009 | ||||||||||||
As Reported | Adjustment | As Revised | ||||||||||
Revenue |
$ | 94,207 | $ | 82 | $ | 94,289 | ||||||
Depreciation and amortization |
$ | 27,347 | $ | 325 | $ | 27,762 | ||||||
Net income |
$ | 5,413 | $ | (243 | ) | $ | 5,170 |
F-39
American Assets Trust, Inc. Predecessor
Notes to Combined Financial Statements(Continued)
September 30, 2010 and 2009 (unaudited) and December 31, 2009, 2008, and 2007
NOTE 2. REAL ESTATE
A summary of our real estate investments and related encumbrances is as follows (In thousands):
Cost | Accumulated Depreciation and Amortization |
Encumbrances | ||||||||||
September 30, 2010 (unaudited) |
||||||||||||
Retail |
$ | 699,765 | $ | (126,358 | ) | $ | 464,746 | |||||
Office |
373,343 | (56,212 | ) | 285,716 | ||||||||
Multifamily |
70,596 | (31,897 | ) | 103,312 | ||||||||
$ | 1,143,704 | $ | (214,467 | ) | $ | 853,774 | ||||||
December 31, 2009 |
||||||||||||
Retail |
$ | 694,363 | $ | (112,404 | ) | $ | 467,728 | |||||
Office |
203,753 | (51,208 | ) | 152,846 | ||||||||
Multifamily |
70,216 | (30,512 | ) | 103,346 | ||||||||
$ | 968,332 | $ | (194,124 | ) | $ | 723,920 | ||||||
December 31, 2008 |
||||||||||||
Retail |
$ | 692,723 | $ | (94,355 | ) | $ | 471,508 | |||||
Office |
201,381 | (45,855 | ) | 149,310 | ||||||||
Multifamily |
67,998 | (28,655 | ) | 103,388 | ||||||||
$ | 962,102 | $ | (168,865 | ) | $ | 724,206 | ||||||
We completed no significant acquisitions in 2009, 2008, or 2007. On June 30, 2010, we acquired the controlling interests in an office building located in San Francisco, California, known as The Landmark at One Market (Landmark). Prior to acquisition of the controlling interests in Landmark, we owned a 35% noncontrolling interest in the entity owning Landmark, which was accounted for under the equity method of accounting. The aggregate net acquisition cost for this property approximated $23.0 million. Upon acquisition, we remeasured the assets and liabilities at fair value and recorded a gain of $4.3 million which is included in income (loss) from real estate joint ventures. The gain was calculated based on the difference between the estimated fair value of our ownership interest of $12.1 million compared to our historical cost interest of $7.8 million. The fair value was estimated utilizing the price we paid for the outside ownership interest as an indicator of value; and we compared this value to market data. 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 purchase price to tangible assets and liabilities and identified intangible assets and liabilities. We may adjust the preliminary purchase price allocation after obtaining more information about asset valuations and liabilities assumed. The identified intangible assets are being amortized over a weighted average life of 9.2 years.
F-39.1