FOURTH QUARTER 2021
Supplemental Information
Investor and Media Contact
American Assets Trust, Inc. Robert F. Barton
Executive Vice President and Chief Financial Officer 858-350-2607
American Assets Trust, Inc.'s Portfolio is concentrated in high-barrier-to-entry markets
with favorable supply/demand characteristics
Office | Retail | Multifamily | Mixed-Use | |||
Market | Square | Square | Units | Square | Suites | |
Feet | Feet | Feet | ||||
San Diego | 1,563,221 | 1,322,200 | 1,455 | (1) | - | - |
San Francisco | 522,696 | 35,159 | - | - | - | |
Oahu | - | 429,718 | - | 93,925 | 369 | |
Monterey | - | 673,155 | - | - | - | |
- | - | - | - | |||
San Antonio | 588,148 | |||||
876,242 | - | - | ||||
Portland | 44,236 | 657 | ||||
933,653 | - | - | - | |||
Seattle | - | |||||
Total | 3,895,812 | 3,092,616 | 2,112 | 93,925 | 369 |
Note: Circled areas represent all markets in which American Assets Trust, Inc. currently owns and operates its real estate properties. Size of circle denotes approximation of square feet / units. Net rentable square footage may be adjusted from the prior periods to reflect re-measurement of leased space at the properties.
Data is as of December 31, 2021.
- Includes 122 RV spaces.
- Percentage of Net Operating Income (NOI) calculated for the three months ended December 31, 2021. Reconciliation of NOI to net income is included in the Glossary of Terms.
Square Feet | % | NOI % (2) | ||
Office | 3.9 | million | 56% | 54% |
Retail | 3.1 | million | 44% | 26% |
Totals | 7.0 | million |
Fourth Quarter 2021 Supplemental Information | Page 2 |
INDEX
FOURTH QUARTER 2021 SUPPLEMENTAL INFORMATION | ||
1. | FINANCIAL HIGHLIGHTS | |
Consolidated Balance Sheets | ||
Consolidated Statements of Operations | 6 | |
Funds From Operations (FFO), FFO As Adjusted & Funds Available for Distribution | 7 | |
Corporate Guidance | 9 | |
Same-Store Net Operating Income (NOI) | 10 | |
Same-Store Cash NOI Comparison excluding Redevelopment | 12 | |
Same-Store Cash NOI Comparison with Redevelopment | 13 | |
Cash NOI By Region | 14 | |
Cash NOI Breakdown | 15 | |
Property Revenue and Operating Expenses | 16 | |
Segment Capital Expenditures | 18 | |
Summary of Outstanding Debt | 19 | |
Market Capitalization | 20 | |
Summary of Development Opportunities | 22 | |
2. | PORTFOLIO DATA | |
Property Report | 24 | |
Office Leasing Summary | 27 | |
Retail Leasing Summary | 28 | |
Multifamily Leasing Summary | 29 | |
Mixed-Use Leasing Summary | 31 | |
Lease Expirations | 32 | |
Portfolio Leased Statistics | 34 | |
Top Tenants - Office | 35 | |
Top Tenants - Retail | 36 | |
3. | APPENDIX | |
Glossary of Terms | 38 |
This Supplemental Information contains 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). 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; difficulties in completing dispositions; 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. Currently, one of the most significant risk factors is the potential adverse effect of the current COVID-19 pandemic on our financial condition, results of operations, cash flows and performance or that of, our tenants and guests, the real estate market and the global economy and financial markets. The extent to which COVID-19 impacts us, our tenants and guests will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others.
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, or new information, data or methods, future events or other changes. For a further discussion of these and other factors that could impact our future results, refer to our most recent Annual Report on Form 10-K and other risks described in documents subsequently filed by us from time to time with the Securities and Exchange Commission.
Fourth Quarter 2021 Supplemental Information | Page 3 |
FINANCIAL HIGHLIGHTS
Fourth Quarter 2021 Supplemental Information | Page 4 |
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except shares and per share data) | December 31, 2021 | December 31, 2020 | |||
ASSETS | (unaudited) | ||||
Real estate, at cost | |||||
Operating real estate | $ | 3,389,726 | $ | 3,155,280 | |
Construction in progress | 139,098 | 91,047 | |||
Held for development | 547 | 547 | |||
3,529,371 | 3,246,874 | ||||
Accumulated depreciation | (847,390) | (754,140) | |||
Net real estate | 2,681,981 | 2,492,734 | |||
Cash and cash equivalents | 139,524 | 137,333 | |||
Restricted cash | - | 1,716 | |||
Accounts receivable, net | 7,445 | 6,938 | |||
Deferred rent receivable, net | 82,724 | 72,476 | |||
Other assets, net | 106,253 | 106,112 | |||
TOTAL ASSETS | $ | 3,017,927 | $ | 2,817,309 | |
LIABILITIES AND EQUITY | |||||
LIABILITIES: | |||||
Secured notes payable, net | $ | 110,965 | $ | 110,923 | |
Unsecured notes payable, net | 1,538,238 | 1,196,677 | |||
Unsecured line of credit, net | - | 99,151 | |||
Accounts payable and accrued expenses | 64,531 | 59,262 | |||
Security deposits payable | 7,855 | 6,590 | |||
Other liabilities and deferred credits, net | 86,215 | 91,300 | |||
Total liabilities | 1,807,804 | 1,563,903 | |||
Commitments and contingencies | |||||
EQUITY: | |||||
American Assets Trust, Inc. stockholders' equity | |||||
Common stock, $0.01 par value, 490,000,000 shares authorized, 60,525,580 and 60,476,292 shares issued | |||||
and outstanding at December 31, 2021 and December 31, 2020, respectively | 605 | 605 | |||
Additional paid in capital | 1,453,272 | 1,445,644 | |||
Accumulated dividends in excess of net income | (217,785) | (176,560) | |||
Accumulated other comprehensive income | 2,872 | 1,753 | |||
Total American Assets Trust, Inc. stockholders' equity | 1,238,964 | 1,271,442 | |||
Noncontrolling interests | (28,841) | (18,036) | |||
Total equity | 1,210,123 | 1,253,406 | |||
TOTAL LIABILITIES AND EQUITY | $ | 3,017,927 | $ | 2,817,309 | |
Fourth Quarter 2021 Supplemental Information | Page 5 |
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
American Assets Trust Inc. published this content on 08 February 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 08 February 2022 21:25:47 UTC.