Annual Income Statements for American Assets Trust
This table shows American Assets Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for American Assets Trust
This table shows American Assets Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
9.63 |
16 |
12 |
12 |
10 |
19 |
12 |
17 |
8.98 |
43 |
5.46 |
Consolidated Net Income / (Loss) |
|
12 |
21 |
15 |
15 |
13 |
25 |
15 |
21 |
12 |
54 |
7.12 |
Net Income / (Loss) Continuing Operations |
|
12 |
21 |
15 |
15 |
13 |
25 |
15 |
21 |
12 |
54 |
7.12 |
Total Pre-Tax Income |
|
27 |
30 |
31 |
31 |
29 |
31 |
31 |
38 |
30 |
72 |
26 |
Total Revenue |
|
106 |
108 |
110 |
111 |
112 |
111 |
111 |
123 |
113 |
153 |
108 |
Net Interest Income / (Expense) |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Non-Interest Income |
|
106 |
108 |
110 |
111 |
112 |
111 |
111 |
123 |
113 |
153 |
108 |
Other Service Charges |
|
4.96 |
5.04 |
5.82 |
5.70 |
5.22 |
5.67 |
5.80 |
17 |
5.51 |
5.66 |
6.86 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
- |
- |
44 |
0.00 |
Other Non-Interest Income |
|
101 |
103 |
104 |
105 |
107 |
105 |
105 |
106 |
108 |
103 |
101 |
Total Non-Interest Expense |
|
79 |
78 |
78 |
80 |
83 |
80 |
80 |
85 |
83 |
81 |
82 |
Net Occupancy & Equipment Expense |
|
29 |
28 |
29 |
30 |
33 |
30 |
30 |
31 |
33 |
30 |
30 |
Other Operating Expenses |
|
20 |
21 |
20 |
20 |
21 |
20 |
20 |
20 |
20 |
20 |
19 |
Depreciation Expense |
|
30 |
30 |
30 |
30 |
30 |
30 |
31 |
34 |
31 |
30 |
33 |
Other Gains / (Losses), net |
|
-15 |
-9.05 |
-16 |
-16 |
-16 |
-5.93 |
-16 |
-16 |
-18 |
-18 |
-19 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.18 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.20 |
0.19 |
0.20 |
0.20 |
0.21 |
Other Adjustment to Net Income / (Loss) Attributable to Common Shareholders) |
|
2.59 |
4.34 |
3.22 |
3.17 |
2.82 |
5.17 |
3.20 |
4.47 |
2.41 |
11 |
1.46 |
Basic Earnings per Share |
|
$0.15 |
$0.27 |
$0.20 |
$0.20 |
$0.17 |
$0.32 |
$0.20 |
$0.28 |
$0.14 |
$0.70 |
$0.09 |
Weighted Average Basic Shares Outstanding |
|
60.05M |
60.14M |
60.15M |
60.15M |
60.16M |
60.31M |
60.31M |
60.32M |
60.33M |
60.54M |
60.54M |
Diluted Earnings per Share |
|
$0.15 |
$0.27 |
$0.20 |
$0.20 |
$0.17 |
$0.32 |
$0.20 |
$0.28 |
$0.14 |
$0.70 |
$0.09 |
Weighted Average Diluted Shares Outstanding |
|
76.23M |
76.33M |
76.33M |
76.33M |
76.34M |
76.49M |
76.49M |
76.50M |
76.51M |
76.72M |
76.72M |
Weighted Average Basic & Diluted Shares Outstanding |
|
60.72M |
60.72M |
60.72M |
60.72M |
60.90M |
60.89M |
60.90M |
60.90M |
61.14M |
61.13M |
61.15M |
Cash Dividends to Common per Share |
|
- |
$0.33 |
$0.33 |
$0.33 |
- |
$0.34 |
$0.34 |
$0.34 |
- |
$0.34 |
$0.34 |
Annual Cash Flow Statements for American Assets Trust
This table details how cash moves in and out of American Assets Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
10 |
-19 |
3.20 |
37 |
-35 |
52 |
30 |
0.48 |
-90 |
33 |
343 |
Net Cash From Operating Activities |
|
106 |
110 |
121 |
146 |
137 |
154 |
127 |
168 |
179 |
189 |
207 |
Net Cash From Continuing Operating Activities |
|
106 |
110 |
121 |
146 |
137 |
152 |
127 |
168 |
179 |
189 |
207 |
Net Income / (Loss) Continuing Operations |
|
31 |
54 |
46 |
40 |
27 |
60 |
36 |
37 |
56 |
65 |
73 |
Consolidated Net Income / (Loss) |
|
31 |
54 |
46 |
40 |
27 |
60 |
36 |
37 |
56 |
65 |
73 |
Provision For Loan Losses |
|
- |
- |
- |
- |
0.79 |
0.00 |
18 |
-2.29 |
2.33 |
1.44 |
1.52 |
Depreciation Expense |
|
67 |
63 |
71 |
83 |
107 |
96 |
108 |
116 |
123 |
120 |
125 |
Amortization Expense |
|
-0.59 |
-1.37 |
1.84 |
0.51 |
0.37 |
-5.52 |
-30 |
-15 |
-8.91 |
-3.85 |
-2.13 |
Non-Cash Adjustments to Reconcile Net Income |
|
5.19 |
-3.60 |
1.41 |
15 |
1.35 |
3.28 |
4.28 |
13 |
6.96 |
7.96 |
6.55 |
Changes in Operating Assets and Liabilities, net |
|
3.30 |
-1.88 |
0.48 |
6.74 |
-0.30 |
-2.09 |
-9.84 |
20 |
-0.53 |
-0.98 |
2.89 |
Net Cash From Investing Activities |
|
-153 |
-126 |
-63 |
-331 |
-64 |
-599 |
-69 |
-312 |
-166 |
-90 |
-77 |
Net Cash From Continuing Investing Activities |
|
-153 |
-126 |
-63 |
-331 |
-64 |
-599 |
-69 |
-312 |
-166 |
-90 |
-77 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-145 |
-134 |
-60 |
-47 |
-54 |
-88 |
-63 |
-105 |
-114 |
-83 |
-70 |
Purchase of Investment Securities |
|
- |
0.00 |
0.00 |
-278 |
0.00 |
-508 |
0.00 |
-252 |
-45 |
0.00 |
0.00 |
Other Investing Activities, net |
|
-8.17 |
-4.46 |
-3.57 |
-4.93 |
-9.94 |
-11 |
-5.59 |
-3.14 |
-7.37 |
-6.91 |
-7.20 |
Net Cash From Financing Activities |
|
58 |
-2.89 |
-54 |
222 |
-107 |
498 |
-28 |
144 |
-103 |
-66 |
213 |
Net Cash From Continuing Financing Activities |
|
58 |
-2.89 |
-54 |
222 |
-107 |
498 |
-28 |
144 |
-103 |
-66 |
213 |
Issuance of Debt |
|
250 |
265 |
184 |
623 |
84 |
209 |
100 |
495 |
111 |
225 |
623 |
Repayment of Debt |
|
-237 |
-274 |
-183 |
-363 |
-120 |
-145 |
-51 |
-260 |
-115 |
-188 |
-305 |
Payment of Dividends |
|
-54 |
-59 |
-64 |
-68 |
-70 |
-81 |
-77 |
-89 |
-98 |
-102 |
-103 |
Other Financing Activities, Net |
|
-4.78 |
-7.40 |
-0.81 |
-0.88 |
-0.29 |
-1.34 |
-0.67 |
-0.87 |
-0.76 |
-0.83 |
-1.45 |
Quarterly Cash Flow Statements for American Assets Trust
This table details how cash moves in and out of American Assets Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-14 |
38 |
-2.62 |
5.26 |
-7.08 |
16 |
16 |
418 |
-107 |
-282 |
-0.18 |
Net Cash From Operating Activities |
|
38 |
52 |
46 |
52 |
39 |
55 |
59 |
52 |
41 |
37 |
49 |
Net Cash From Continuing Operating Activities |
|
38 |
52 |
46 |
52 |
39 |
55 |
59 |
52 |
41 |
37 |
49 |
Net Income / (Loss) Continuing Operations |
|
12 |
21 |
15 |
15 |
13 |
25 |
15 |
21 |
12 |
54 |
7.12 |
Consolidated Net Income / (Loss) |
|
12 |
21 |
15 |
15 |
13 |
25 |
15 |
21 |
12 |
54 |
7.12 |
Provision For Loan Losses |
|
2.37 |
0.52 |
0.22 |
0.35 |
0.35 |
0.42 |
0.07 |
0.61 |
0.42 |
-0.01 |
0.19 |
Depreciation Expense |
|
30 |
30 |
30 |
30 |
30 |
30 |
31 |
34 |
31 |
30 |
33 |
Amortization Expense |
|
-2.07 |
-2.27 |
-0.96 |
-0.38 |
-0.24 |
-2.32 |
-0.01 |
-0.44 |
0.64 |
0.84 |
0.24 |
Non-Cash Adjustments to Reconcile Net Income |
|
1.61 |
1.39 |
2.24 |
0.99 |
3.34 |
0.96 |
13 |
-9.35 |
1.54 |
-42 |
1.33 |
Changes in Operating Assets and Liabilities, net |
|
-6.24 |
1.77 |
-0.57 |
5.83 |
-8.01 |
0.87 |
-0.48 |
6.75 |
-4.25 |
-6.23 |
7.51 |
Net Cash From Investing Activities |
|
-27 |
-26 |
-23 |
-21 |
-20 |
-13 |
-17 |
-26 |
-21 |
33 |
-23 |
Net Cash From Continuing Investing Activities |
|
-27 |
-26 |
-23 |
-21 |
-20 |
-13 |
-17 |
-26 |
-21 |
33 |
-23 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-25 |
-25 |
-20 |
-20 |
-19 |
-11 |
-16 |
-24 |
-19 |
-16 |
-21 |
Other Investing Activities, net |
|
-1.22 |
-1.18 |
-3.50 |
-1.32 |
-0.91 |
-2.35 |
-1.46 |
-1.90 |
-1.49 |
-0.79 |
-2.24 |
Net Cash From Financing Activities |
|
-25 |
11 |
-25 |
-25 |
-26 |
-26 |
-26 |
392 |
-127 |
-351 |
-26 |
Net Cash From Continuing Financing Activities |
|
-25 |
11 |
-25 |
-25 |
-26 |
-26 |
-26 |
392 |
-127 |
-351 |
-26 |
Payment of Dividends |
|
-25 |
-25 |
-25 |
-25 |
-25 |
-26 |
-26 |
-26 |
-26 |
-26 |
-26 |
Annual Balance Sheets for American Assets Trust
This table presents American Assets Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,942 |
1,974 |
1,987 |
2,260 |
2,198 |
2,790 |
2,817 |
3,018 |
2,988 |
2,985 |
3,273 |
Cash and Due from Banks |
|
59 |
40 |
45 |
83 |
48 |
99 |
137 |
140 |
50 |
83 |
426 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
1,580 |
1,762 |
1,781 |
2,008 |
1,969 |
2,432 |
2,402 |
2,543 |
2,532 |
2,396 |
2,411 |
Other Assets |
|
292 |
161 |
151 |
159 |
172 |
249 |
277 |
336 |
406 |
506 |
437 |
Total Liabilities & Shareholders' Equity |
|
1,942 |
1,974 |
1,987 |
2,260 |
2,198 |
2,790 |
2,817 |
3,018 |
2,988 |
2,985 |
3,273 |
Total Liabilities |
|
1,175 |
1,145 |
1,148 |
1,416 |
1,396 |
1,497 |
1,564 |
1,808 |
1,802 |
1,831 |
2,149 |
Non-Interest Bearing Deposits |
|
5.52 |
5.96 |
6.11 |
6.57 |
8.84 |
8.32 |
6.59 |
7.86 |
8.70 |
8.78 |
8.90 |
Other Short-Term Payables |
|
51 |
32 |
32 |
38 |
47 |
- |
- |
- |
- |
- |
64 |
Long-Term Debt |
|
1,063 |
1,026 |
1,042 |
1,325 |
1,228 |
1,358 |
1,308 |
1,649 |
1,614 |
1,690 |
2,011 |
Other Long-Term Liabilities |
|
56 |
52 |
48 |
46 |
50 |
131 |
151 |
151 |
146 |
133 |
66 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
767 |
829 |
839 |
2,532 |
802 |
1,294 |
1,253 |
1,210 |
1,186 |
1,154 |
1,124 |
Total Preferred & Common Equity |
|
735 |
800 |
810 |
834 |
803 |
1,314 |
1,271 |
1,239 |
1,221 |
1,198 |
1,176 |
Total Common Equity |
|
735 |
800 |
810 |
2,522 |
803 |
1,316 |
1,253 |
1,239 |
1,221 |
1,198 |
1,176 |
Common Stock |
|
796 |
864 |
875 |
926 |
921 |
1,453 |
1,427 |
1,454 |
1,462 |
1,470 |
1,475 |
Retained Earnings |
|
-60 |
-64 |
-77 |
-97 |
-129 |
-144 |
-177 |
-218 |
-251 |
-280 |
-304 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.09 |
-0.26 |
12 |
27 |
11 |
5.68 |
1.75 |
2.87 |
11 |
8.28 |
4.76 |
Noncontrolling Interest |
|
31 |
29 |
29 |
10 |
-0.51 |
-20 |
-18 |
-29 |
-36 |
-44 |
-52 |
Quarterly Balance Sheets for American Assets Trust
This table presents American Assets Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
3,007 |
3,009 |
3,020 |
3,012 |
3,011 |
2,988 |
2,993 |
3,396 |
2,968 |
2,956 |
Cash and Due from Banks |
|
61 |
63 |
87 |
85 |
90 |
99 |
115 |
533 |
144 |
144 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,561 |
2,541 |
2,515 |
2,501 |
2,482 |
2,455 |
2,437 |
2,467 |
2,457 |
2,566 |
Other Assets |
|
386 |
404 |
418 |
426 |
439 |
434 |
441 |
397 |
367 |
246 |
Total Liabilities & Shareholders' Equity |
|
3,007 |
3,009 |
3,020 |
3,012 |
3,011 |
2,988 |
2,993 |
3,396 |
2,968 |
2,956 |
Total Liabilities |
|
1,807 |
1,811 |
1,840 |
1,836 |
1,842 |
1,833 |
1,847 |
2,258 |
1,815 |
1,822 |
Non-Interest Bearing Deposits |
|
8.52 |
8.82 |
8.84 |
8.68 |
8.95 |
8.86 |
8.95 |
9.11 |
8.91 |
9.21 |
Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
67 |
Long-Term Debt |
|
1,650 |
1,614 |
1,688 |
1,688 |
1,689 |
1,690 |
1,691 |
2,110 |
1,686 |
1,687 |
Other Long-Term Liabilities |
|
149 |
155 |
144 |
139 |
144 |
134 |
147 |
140 |
120 |
59 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,200 |
1,198 |
1,180 |
1,176 |
1,169 |
1,155 |
1,146 |
1,138 |
1,152 |
1,134 |
Total Preferred & Common Equity |
|
1,232 |
1,230 |
1,217 |
1,215 |
1,209 |
1,200 |
1,192 |
1,187 |
1,198 |
1,184 |
Total Common Equity |
|
1,232 |
1,230 |
1,217 |
1,215 |
1,209 |
1,200 |
1,192 |
1,187 |
1,198 |
1,184 |
Common Stock |
|
1,457 |
1,459 |
1,464 |
1,466 |
1,468 |
1,471 |
1,473 |
1,475 |
1,477 |
1,479 |
Retained Earnings |
|
-235 |
-242 |
-255 |
-263 |
-271 |
-281 |
-289 |
-293 |
-282 |
-298 |
Accumulated Other Comprehensive Income / (Loss) |
|
9.46 |
13 |
8.17 |
12 |
12 |
9.30 |
8.56 |
4.48 |
3.62 |
2.81 |
Noncontrolling Interest |
|
-32 |
-33 |
-37 |
-39 |
-41 |
-44 |
-47 |
-49 |
-46 |
-50 |
Annual Metrics And Ratios for American Assets Trust
This table displays calculated financial ratios and metrics derived from American Assets Trust's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.94% |
6.01% |
7.06% |
-11.51% |
113.39% |
-43.76% |
9.96% |
9.07% |
12.46% |
4.38% |
3.78% |
EBITDA Growth |
|
1.93% |
4.36% |
9.56% |
-27.77% |
31.11% |
-6.82% |
10.67% |
20.46% |
13.85% |
3.59% |
6.38% |
EBIT Growth |
|
3.17% |
12.53% |
4.03% |
-59.37% |
37.13% |
10.51% |
46.88% |
12.74% |
14.88% |
6.11% |
6.12% |
NOPAT Growth |
|
3.17% |
12.53% |
4.03% |
-59.37% |
37.13% |
10.51% |
46.88% |
12.74% |
14.88% |
6.11% |
6.12% |
Net Income Growth |
|
37.85% |
73.11% |
-15.35% |
-12.06% |
35.56% |
10.63% |
-40.87% |
2.82% |
52.70% |
15.77% |
12.57% |
EPS Growth |
|
34.21% |
68.63% |
-16.28% |
-13.89% |
35.48% |
0.00% |
-45.24% |
2.17% |
53.19% |
16.67% |
11.90% |
Operating Cash Flow Growth |
|
13.89% |
4.59% |
9.25% |
20.86% |
-6.41% |
12.68% |
-17.44% |
32.56% |
6.38% |
5.41% |
9.72% |
Free Cash Flow Firm Growth |
|
-117.51% |
379.24% |
111.29% |
-378.26% |
156.91% |
-481.45% |
116.02% |
-224.51% |
241.44% |
-20.21% |
-244.87% |
Invested Capital Growth |
|
5.64% |
3.01% |
0.82% |
14.16% |
-3.50% |
26.66% |
0.33% |
7.49% |
-0.90% |
0.34% |
10.25% |
Revenue Q/Q Growth |
|
-15.81% |
1.55% |
23.70% |
-28.34% |
121.29% |
-58.76% |
148.45% |
27.84% |
-3.21% |
1.49% |
0.21% |
EBITDA Q/Q Growth |
|
-2.78% |
-11.97% |
7.15% |
-19.95% |
45.91% |
-45.84% |
600.75% |
7.29% |
-6.63% |
1.70% |
0.93% |
EBIT Q/Q Growth |
|
-5.57% |
-18.89% |
10.82% |
-44.49% |
1,388.65% |
-68.50% |
243.76% |
2.93% |
-12.85% |
1.95% |
0.50% |
NOPAT Q/Q Growth |
|
-5.57% |
-18.89% |
10.82% |
-44.33% |
1,312.37% |
-68.50% |
305.14% |
2.93% |
-12.85% |
1.95% |
0.50% |
Net Income Q/Q Growth |
|
-10.15% |
-38.45% |
83.03% |
20.47% |
84.48% |
-36.18% |
0.79% |
153.78% |
3.57% |
1.71% |
-2.55% |
EPS Q/Q Growth |
|
-10.53% |
-7.53% |
41.18% |
0.00% |
0.00% |
-39.13% |
12.20% |
147.37% |
2.86% |
2.44% |
-3.09% |
Operating Cash Flow Q/Q Growth |
|
5.99% |
-3.32% |
-2.00% |
1.56% |
-1.87% |
10.10% |
-9.85% |
14.15% |
-0.29% |
0.35% |
0.87% |
Free Cash Flow Firm Q/Q Growth |
|
-7,098.97% |
-26.80% |
-48.15% |
19.67% |
43.34% |
-31.58% |
233.45% |
-1.42% |
-8.75% |
4.75% |
37.89% |
Invested Capital Q/Q Growth |
|
0.29% |
-0.13% |
4.61% |
-0.19% |
0.34% |
-0.17% |
-0.46% |
-0.28% |
-0.41% |
-0.50% |
-3.47% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
57.56% |
56.66% |
57.98% |
47.33% |
29.08% |
48.19% |
48.50% |
53.56% |
54.22% |
53.81% |
55.16% |
EBIT Margin |
|
32.18% |
34.16% |
33.19% |
15.24% |
9.79% |
19.25% |
25.71% |
26.57% |
27.15% |
27.60% |
28.22% |
Profit (Net Income) Margin |
|
11.98% |
19.56% |
15.47% |
15.37% |
9.76% |
19.21% |
10.33% |
9.74% |
13.22% |
14.66% |
15.90% |
Tax Burden Percent |
|
37.22% |
57.26% |
46.60% |
100.84% |
99.69% |
100.00% |
40.18% |
36.64% |
48.70% |
53.13% |
56.36% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.80% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
4.70% |
5.07% |
5.18% |
1.96% |
2.56% |
2.54% |
3.34% |
3.62% |
4.03% |
4.29% |
4.32% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.28% |
1.27% |
0.23% |
2.05% |
2.52% |
2.53% |
-0.50% |
-0.52% |
0.46% |
0.87% |
1.27% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.41% |
1.69% |
0.30% |
0.43% |
0.70% |
3.20% |
-0.54% |
-0.65% |
0.63% |
1.24% |
2.07% |
Return on Equity (ROE) |
|
4.29% |
6.76% |
5.47% |
2.38% |
3.26% |
5.74% |
2.79% |
2.97% |
4.66% |
5.53% |
6.39% |
Cash Return on Invested Capital (CROIC) |
|
-0.78% |
2.10% |
4.35% |
-11.27% |
6.12% |
-20.98% |
3.00% |
-3.60% |
4.93% |
3.95% |
-5.43% |
Operating Return on Assets (OROA) |
|
4.43% |
4.81% |
4.95% |
1.87% |
2.45% |
2.42% |
3.16% |
3.42% |
3.82% |
4.08% |
4.13% |
Return on Assets (ROA) |
|
1.65% |
2.75% |
2.30% |
1.89% |
2.44% |
2.41% |
1.27% |
1.25% |
1.86% |
2.17% |
2.33% |
Return on Common Equity (ROCE) |
|
4.08% |
6.50% |
5.28% |
2.35% |
3.25% |
5.81% |
2.82% |
3.01% |
4.79% |
5.72% |
6.66% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.24% |
6.74% |
5.64% |
4.81% |
6.78% |
4.58% |
2.80% |
2.95% |
4.58% |
5.40% |
6.19% |
Net Operating Profit after Tax (NOPAT) |
|
84 |
94 |
98 |
40 |
55 |
60 |
89 |
100 |
115 |
122 |
129 |
NOPAT Margin |
|
32.18% |
34.16% |
33.19% |
15.24% |
9.79% |
19.25% |
25.71% |
26.57% |
27.15% |
27.60% |
28.22% |
Net Nonoperating Expense Percent (NNEP) |
|
4.98% |
3.80% |
4.94% |
-0.10% |
0.04% |
0.01% |
3.83% |
4.14% |
3.57% |
3.42% |
3.05% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
26.96% |
32.17% |
31.04% |
29.35% |
22.98% |
23.14% |
25.47% |
26.93% |
26.97% |
Operating Expenses to Revenue |
|
67.82% |
65.84% |
66.81% |
84.76% |
90.21% |
80.75% |
74.29% |
73.43% |
72.85% |
72.40% |
71.78% |
Earnings before Interest and Taxes (EBIT) |
|
84 |
94 |
98 |
40 |
55 |
60 |
89 |
100 |
115 |
122 |
129 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
150 |
156 |
171 |
124 |
162 |
151 |
167 |
201 |
229 |
237 |
253 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.70 |
1.61 |
1.84 |
0.56 |
1.89 |
1.71 |
1.18 |
1.60 |
1.17 |
1.08 |
1.36 |
Price to Tangible Book Value (P/TBV) |
|
1.70 |
1.61 |
1.84 |
0.56 |
1.89 |
1.71 |
1.18 |
1.60 |
1.17 |
1.08 |
1.36 |
Price to Revenue (P/Rev) |
|
4.81 |
4.66 |
5.05 |
5.36 |
2.72 |
7.20 |
4.28 |
5.27 |
3.37 |
2.93 |
3.49 |
Price to Earnings (P/E) |
|
57.53 |
33.35 |
45.69 |
48.17 |
32.59 |
49.36 |
53.29 |
69.84 |
32.76 |
25.67 |
28.16 |
Dividend Yield |
|
3.11% |
3.35% |
3.10% |
3.53% |
3.39% |
3.03% |
4.09% |
3.54% |
5.44% |
6.20% |
5.10% |
Earnings Yield |
|
1.74% |
3.00% |
2.19% |
2.08% |
3.07% |
2.03% |
1.88% |
1.43% |
3.05% |
3.90% |
3.55% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.24 |
1.23 |
1.33 |
1.22 |
1.31 |
1.31 |
1.02 |
1.21 |
1.05 |
1.00 |
1.00 |
Enterprise Value to Revenue (EV/Rev) |
|
8.75 |
8.41 |
8.56 |
10.13 |
4.94 |
11.12 |
7.90 |
9.21 |
7.07 |
6.47 |
6.84 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
15.21 |
14.84 |
14.76 |
21.39 |
16.98 |
23.08 |
16.30 |
17.20 |
13.04 |
12.03 |
12.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
27.20 |
24.62 |
25.78 |
66.44 |
50.40 |
57.78 |
30.75 |
34.67 |
26.04 |
23.46 |
24.25 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
27.20 |
24.62 |
25.78 |
66.44 |
50.40 |
57.78 |
30.75 |
34.67 |
26.04 |
23.46 |
24.25 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.55 |
20.98 |
20.92 |
18.13 |
20.15 |
22.66 |
21.45 |
20.57 |
16.69 |
15.13 |
15.13 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
59.43 |
30.64 |
0.00 |
21.08 |
0.00 |
34.15 |
0.00 |
21.28 |
25.48 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.39 |
1.27 |
1.27 |
0.52 |
1.61 |
1.05 |
1.12 |
1.36 |
1.39 |
1.46 |
1.79 |
Long-Term Debt to Equity |
|
1.39 |
1.24 |
1.24 |
0.52 |
1.53 |
1.05 |
1.04 |
1.36 |
1.36 |
1.46 |
1.79 |
Financial Leverage |
|
1.45 |
1.33 |
1.27 |
0.21 |
0.28 |
1.26 |
1.09 |
1.24 |
1.38 |
1.43 |
1.62 |
Leverage Ratio |
|
2.60 |
2.45 |
2.38 |
1.26 |
1.34 |
2.38 |
2.20 |
2.37 |
2.51 |
2.55 |
2.75 |
Compound Leverage Factor |
|
2.60 |
2.45 |
2.38 |
1.26 |
1.34 |
2.38 |
2.20 |
2.37 |
2.51 |
2.55 |
2.75 |
Debt to Total Capital |
|
58.10% |
56.01% |
55.87% |
34.35% |
61.66% |
51.21% |
52.88% |
57.68% |
58.16% |
59.42% |
64.13% |
Short-Term Debt to Total Capital |
|
0.00% |
1.59% |
1.05% |
0.00% |
2.98% |
0.00% |
3.73% |
0.00% |
1.20% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
58.10% |
54.42% |
54.82% |
34.35% |
58.69% |
51.21% |
49.16% |
57.68% |
56.96% |
59.42% |
64.13% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
1.71% |
1.56% |
1.53% |
0.27% |
-0.02% |
-0.76% |
-0.68% |
-1.01% |
-1.26% |
-1.55% |
-1.65% |
Common Equity to Total Capital |
|
40.19% |
42.43% |
42.61% |
65.38% |
38.36% |
49.63% |
47.12% |
43.33% |
43.10% |
42.13% |
37.51% |
Debt to EBITDA |
|
7.10 |
6.76 |
6.20 |
10.72 |
7.97 |
8.99 |
8.42 |
8.19 |
7.19 |
7.12 |
7.96 |
Net Debt to EBITDA |
|
6.63 |
6.43 |
5.88 |
9.98 |
7.61 |
8.27 |
7.59 |
7.50 |
6.98 |
6.77 |
6.28 |
Long-Term Debt to EBITDA |
|
7.10 |
6.57 |
6.09 |
10.72 |
7.58 |
8.99 |
7.82 |
8.19 |
7.04 |
7.12 |
7.96 |
Debt to NOPAT |
|
12.70 |
11.21 |
10.84 |
33.29 |
23.65 |
22.51 |
15.88 |
16.51 |
14.36 |
13.88 |
15.56 |
Net Debt to NOPAT |
|
11.86 |
10.66 |
10.28 |
30.98 |
22.60 |
20.70 |
14.31 |
15.12 |
13.93 |
13.20 |
12.27 |
Long-Term Debt to NOPAT |
|
12.70 |
10.89 |
10.63 |
33.29 |
22.51 |
22.51 |
14.76 |
16.51 |
14.07 |
13.88 |
15.56 |
Noncontrolling Interest Sharing Ratio |
|
4.77% |
3.80% |
3.50% |
1.17% |
0.30% |
-1.09% |
-0.87% |
-1.17% |
-2.70% |
-3.42% |
-4.20% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-14 |
39 |
82 |
-229 |
130 |
-498 |
80 |
-99 |
140 |
112 |
-162 |
Operating Cash Flow to CapEx |
|
73.00% |
82.33% |
202.37% |
307.08% |
250.88% |
174.14% |
200.01% |
160.94% |
157.38% |
227.47% |
295.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-4.26 |
1.25 |
-9.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.71 |
1.31 |
2.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.83 |
0.79 |
1.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.14 |
0.14 |
0.15 |
0.12 |
0.25 |
0.13 |
0.12 |
0.13 |
0.14 |
0.15 |
0.15 |
Fixed Asset Turnover |
|
0.16 |
0.17 |
0.17 |
0.14 |
0.28 |
0.14 |
0.14 |
0.15 |
0.17 |
0.18 |
0.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,829 |
1,885 |
1,900 |
2,169 |
2,093 |
2,651 |
2,660 |
2,859 |
2,834 |
2,843 |
3,135 |
Invested Capital Turnover |
|
0.15 |
0.15 |
0.16 |
0.13 |
0.26 |
0.13 |
0.13 |
0.14 |
0.15 |
0.16 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
98 |
55 |
16 |
269 |
-76 |
558 |
8.83 |
199 |
-26 |
9.69 |
292 |
Enterprise Value (EV) |
|
2,275 |
2,318 |
2,525 |
2,644 |
2,751 |
3,485 |
2,724 |
3,463 |
2,988 |
2,856 |
3,133 |
Market Capitalization |
|
1,252 |
1,284 |
1,489 |
1,401 |
1,518 |
2,257 |
1,474 |
1,982 |
1,425 |
1,293 |
1,599 |
Book Value per Share |
|
$16.86 |
$17.63 |
$17.74 |
$53.51 |
$17.00 |
$21.95 |
$20.79 |
$20.49 |
$20.18 |
$19.73 |
$19.31 |
Tangible Book Value per Share |
|
$16.86 |
$17.63 |
$17.74 |
$53.51 |
$17.00 |
$21.95 |
$20.79 |
$20.49 |
$20.18 |
$19.73 |
$19.31 |
Total Capital |
|
1,829 |
1,885 |
1,900 |
3,857 |
2,093 |
2,651 |
2,660 |
2,859 |
2,834 |
2,843 |
3,135 |
Total Debt |
|
1,063 |
1,056 |
1,062 |
1,325 |
1,291 |
1,358 |
1,407 |
1,649 |
1,648 |
1,690 |
2,011 |
Total Long-Term Debt |
|
1,063 |
1,026 |
1,042 |
1,325 |
1,228 |
1,358 |
1,308 |
1,649 |
1,614 |
1,690 |
2,011 |
Net Debt |
|
992 |
1,004 |
1,007 |
1,233 |
1,234 |
1,248 |
1,268 |
1,510 |
1,599 |
1,607 |
1,585 |
Capital Expenditures (CapEx) |
|
145 |
134 |
60 |
47 |
54 |
88 |
63 |
105 |
114 |
83 |
70 |
Net Nonoperating Expense (NNE) |
|
53 |
40 |
52 |
-0.33 |
0.17 |
0.12 |
53 |
63 |
59 |
57 |
56 |
Net Nonoperating Obligations (NNO) |
|
1,063 |
1,056 |
1,062 |
-363 |
1,291 |
1,358 |
1,407 |
1,649 |
1,648 |
1,690 |
2,011 |
Total Depreciation and Amortization (D&A) |
|
66 |
62 |
73 |
84 |
107 |
91 |
79 |
101 |
114 |
116 |
123 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.52 |
$0.87 |
$0.72 |
$0.62 |
$0.42 |
$0.84 |
$0.92 |
$0.47 |
$0.72 |
$0.84 |
$0.94 |
Adjusted Weighted Average Basic Shares Outstanding |
|
42.04M |
44.44M |
45.33M |
46.72M |
46.95M |
54.11M |
135.93M |
59.99M |
60.05M |
60.16M |
60.33M |
Adjusted Diluted Earnings per Share |
|
$0.51 |
$0.86 |
$0.72 |
$0.62 |
$0.42 |
$0.84 |
$0.92 |
$0.47 |
$0.72 |
$0.84 |
$0.94 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
59.95M |
62.34M |
63.23M |
64.09M |
64.14M |
70.79M |
152.24M |
76.17M |
76.23M |
76.34M |
76.51M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.84 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
43.57M |
45.41M |
46.43M |
47.20M |
47.33M |
60.07M |
60.47M |
60.52M |
60.72M |
60.90M |
61.14M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
59 |
66 |
69 |
28 |
38 |
42 |
62 |
70 |
80 |
85 |
90 |
Normalized NOPAT Margin |
|
22.53% |
23.91% |
23.23% |
10.67% |
6.86% |
13.47% |
18.00% |
18.60% |
19.00% |
19.32% |
19.75% |
Pre Tax Income Margin |
|
32.18% |
34.16% |
33.19% |
15.24% |
9.79% |
19.21% |
25.71% |
26.57% |
27.15% |
27.60% |
28.22% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.74 |
0.52 |
1.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.74 |
0.52 |
1.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.14 |
0.00 |
-0.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.14 |
0.00 |
-0.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
174.38% |
110.20% |
140.41% |
168.29% |
129.09% |
133.92% |
214.99% |
243.04% |
175.83% |
157.01% |
141.95% |
Augmented Payout Ratio |
|
174.38% |
110.20% |
140.41% |
168.29% |
129.52% |
133.92% |
214.99% |
243.04% |
175.83% |
157.01% |
141.95% |
Quarterly Metrics And Ratios for American Assets Trust
This table displays calculated financial ratios and metrics derived from American Assets Trust's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-11.68% |
6.19% |
5.34% |
0.16% |
6.12% |
2.73% |
1.07% |
10.44% |
0.86% |
38.29% |
-2.67% |
EBITDA Growth |
|
-22.80% |
4.48% |
2.08% |
0.97% |
7.19% |
1.93% |
2.38% |
16.94% |
3.93% |
76.75% |
-4.53% |
EBIT Growth |
|
-38.46% |
4.85% |
11.22% |
0.44% |
8.60% |
2.80% |
-2.22% |
21.42% |
2.20% |
135.60% |
-15.64% |
NOPAT Growth |
|
-38.46% |
4.85% |
11.22% |
0.44% |
8.60% |
2.80% |
-2.22% |
21.42% |
2.20% |
135.60% |
-15.64% |
Net Income Growth |
|
18.40% |
52.92% |
13.31% |
-7.54% |
8.75% |
19.15% |
-0.67% |
40.85% |
-14.14% |
119.74% |
-53.44% |
EPS Growth |
|
15.38% |
50.00% |
11.11% |
-4.76% |
13.33% |
18.52% |
0.00% |
40.00% |
-17.65% |
118.75% |
-55.00% |
Operating Cash Flow Growth |
|
-1.34% |
32.74% |
-1.61% |
-5.56% |
1.74% |
5.41% |
28.45% |
1.19% |
4.62% |
-32.69% |
-17.06% |
Free Cash Flow Firm Growth |
|
134.02% |
-69.50% |
-69.46% |
-64.90% |
-62.66% |
201.93% |
253.60% |
-1,983.55% |
-1,426.60% |
51.75% |
-28.07% |
Invested Capital Growth |
|
-0.90% |
0.44% |
0.52% |
0.44% |
0.34% |
-0.76% |
-0.97% |
13.65% |
10.25% |
-0.25% |
-0.57% |
Revenue Q/Q Growth |
|
-4.52% |
1.65% |
1.83% |
1.35% |
1.16% |
-1.60% |
0.18% |
10.75% |
-7.61% |
34.92% |
-29.49% |
EBITDA Q/Q Growth |
|
-8.21% |
4.06% |
5.25% |
0.45% |
-2.56% |
-1.05% |
5.72% |
14.73% |
-13.40% |
68.27% |
-42.90% |
EBIT Q/Q Growth |
|
-12.68% |
9.76% |
5.98% |
-1.12% |
-5.58% |
3.91% |
0.80% |
22.78% |
-20.52% |
139.52% |
-63.91% |
NOPAT Q/Q Growth |
|
-12.68% |
9.76% |
5.98% |
-1.12% |
-5.58% |
3.91% |
0.80% |
22.78% |
-20.52% |
139.52% |
-63.91% |
Net Income Q/Q Growth |
|
-24.21% |
66.58% |
-25.50% |
-1.70% |
-10.86% |
82.50% |
-37.89% |
39.39% |
-45.66% |
367.08% |
-86.84% |
EPS Q/Q Growth |
|
-28.57% |
80.00% |
-25.93% |
0.00% |
-15.00% |
88.24% |
-37.50% |
40.00% |
-50.00% |
400.00% |
-87.14% |
Operating Cash Flow Q/Q Growth |
|
-30.37% |
36.11% |
-11.19% |
12.21% |
-24.99% |
41.01% |
8.22% |
-11.60% |
-22.44% |
-9.28% |
33.37% |
Free Cash Flow Firm Q/Q Growth |
|
-0.89% |
-67.25% |
-4.20% |
12.87% |
5.43% |
164.84% |
12.19% |
-701.24% |
25.74% |
130.30% |
-46.82% |
Invested Capital Q/Q Growth |
|
-0.41% |
1.19% |
-0.10% |
-0.24% |
-0.50% |
0.08% |
-0.32% |
14.49% |
-3.47% |
-9.45% |
-0.63% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
51.99% |
53.22% |
55.01% |
54.52% |
52.51% |
52.80% |
55.72% |
57.73% |
54.11% |
67.49% |
54.66% |
EBIT Margin |
|
25.54% |
27.58% |
28.70% |
28.00% |
26.14% |
27.60% |
27.77% |
30.79% |
26.48% |
47.02% |
24.07% |
Profit (Net Income) Margin |
|
11.70% |
19.18% |
14.03% |
13.61% |
11.99% |
22.24% |
13.79% |
17.36% |
10.21% |
35.34% |
6.60% |
Tax Burden Percent |
|
45.82% |
69.55% |
48.89% |
48.60% |
45.89% |
80.60% |
49.67% |
56.38% |
38.55% |
75.18% |
27.41% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
3.79% |
4.13% |
4.37% |
4.27% |
4.06% |
4.29% |
4.34% |
4.61% |
4.06% |
8.28% |
4.23% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.90% |
3.59% |
3.40% |
3.31% |
3.11% |
3.94% |
3.42% |
3.74% |
3.06% |
7.22% |
3.11% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.00% |
5.02% |
4.78% |
4.67% |
4.44% |
5.70% |
4.98% |
6.16% |
4.97% |
10.56% |
4.62% |
Return on Equity (ROE) |
|
7.79% |
9.16% |
9.14% |
8.94% |
8.50% |
9.99% |
9.32% |
10.77% |
9.02% |
18.83% |
8.85% |
Cash Return on Invested Capital (CROIC) |
|
4.93% |
3.62% |
3.65% |
3.75% |
3.95% |
5.05% |
5.25% |
-8.56% |
-5.43% |
6.26% |
6.43% |
Operating Return on Assets (OROA) |
|
3.59% |
3.92% |
4.14% |
4.04% |
3.86% |
4.08% |
4.12% |
4.39% |
3.88% |
7.90% |
4.02% |
Return on Assets (ROA) |
|
1.65% |
2.73% |
2.03% |
1.97% |
1.77% |
3.29% |
2.05% |
2.48% |
1.49% |
5.94% |
1.10% |
Return on Common Equity (ROCE) |
|
8.00% |
9.42% |
9.41% |
9.21% |
8.79% |
10.34% |
9.66% |
11.18% |
9.40% |
19.57% |
9.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.18% |
5.34% |
5.26% |
0.00% |
5.72% |
5.75% |
6.30% |
0.00% |
8.54% |
7.95% |
Net Operating Profit after Tax (NOPAT) |
|
27 |
30 |
31 |
31 |
29 |
31 |
31 |
38 |
30 |
72 |
26 |
NOPAT Margin |
|
25.54% |
27.58% |
28.70% |
28.00% |
26.14% |
27.60% |
27.77% |
30.79% |
26.48% |
47.02% |
24.07% |
Net Nonoperating Expense Percent (NNEP) |
|
0.89% |
0.54% |
0.96% |
0.96% |
0.95% |
0.35% |
0.92% |
0.87% |
1.00% |
1.06% |
1.12% |
SG&A Expenses to Revenue |
|
27.56% |
25.53% |
26.17% |
26.90% |
29.04% |
26.96% |
26.61% |
25.54% |
28.91% |
19.79% |
27.50% |
Operating Expenses to Revenue |
|
74.46% |
72.42% |
71.30% |
72.00% |
73.86% |
72.40% |
72.23% |
69.21% |
73.52% |
52.99% |
75.93% |
Earnings before Interest and Taxes (EBIT) |
|
27 |
30 |
31 |
31 |
29 |
31 |
31 |
38 |
30 |
72 |
26 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
55 |
57 |
60 |
61 |
59 |
58 |
62 |
71 |
61 |
103 |
59 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.17 |
0.86 |
0.90 |
0.92 |
1.08 |
1.05 |
1.14 |
1.37 |
1.36 |
1.03 |
1.02 |
Price to Tangible Book Value (P/TBV) |
|
1.17 |
0.86 |
0.90 |
0.92 |
1.08 |
1.05 |
1.14 |
1.37 |
1.36 |
1.03 |
1.02 |
Price to Revenue (P/Rev) |
|
3.37 |
2.43 |
2.52 |
2.56 |
2.93 |
2.83 |
3.06 |
3.56 |
3.49 |
2.46 |
2.43 |
Price to Earnings (P/E) |
|
32.76 |
21.22 |
21.67 |
22.48 |
25.67 |
23.53 |
25.51 |
27.91 |
28.16 |
15.38 |
16.40 |
Dividend Yield |
|
5.44% |
7.51% |
7.21% |
7.15% |
6.20% |
6.39% |
5.94% |
5.00% |
5.10% |
6.68% |
6.84% |
Earnings Yield |
|
3.05% |
4.71% |
4.61% |
4.45% |
3.90% |
4.25% |
3.92% |
3.58% |
3.55% |
6.50% |
6.10% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.05 |
0.91 |
0.93 |
0.93 |
1.00 |
0.99 |
1.02 |
0.97 |
1.00 |
0.96 |
0.96 |
Enterprise Value to Revenue (EV/Rev) |
|
7.07 |
6.07 |
6.12 |
6.15 |
6.47 |
6.32 |
6.50 |
6.91 |
6.84 |
5.45 |
5.43 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.04 |
11.25 |
11.42 |
11.44 |
12.03 |
11.77 |
12.05 |
12.61 |
12.40 |
9.17 |
9.17 |
Enterprise Value to EBIT (EV/EBIT) |
|
26.04 |
22.44 |
22.30 |
22.37 |
23.46 |
22.89 |
23.73 |
24.54 |
24.25 |
15.99 |
16.28 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.04 |
22.44 |
22.30 |
22.37 |
23.46 |
22.89 |
23.73 |
24.54 |
24.25 |
15.99 |
16.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.69 |
13.58 |
13.92 |
14.20 |
15.13 |
14.65 |
14.13 |
15.37 |
15.13 |
14.42 |
15.08 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.28 |
25.13 |
25.49 |
24.97 |
25.48 |
19.46 |
19.33 |
0.00 |
0.00 |
15.33 |
14.84 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.39 |
1.43 |
1.44 |
1.45 |
1.46 |
1.46 |
1.48 |
1.85 |
1.79 |
1.46 |
1.49 |
Long-Term Debt to Equity |
|
1.36 |
1.43 |
1.44 |
1.45 |
1.46 |
1.46 |
1.48 |
1.85 |
1.79 |
1.46 |
1.49 |
Financial Leverage |
|
1.38 |
1.40 |
1.40 |
1.41 |
1.43 |
1.45 |
1.46 |
1.65 |
1.62 |
1.46 |
1.48 |
Leverage Ratio |
|
2.51 |
2.53 |
2.53 |
2.54 |
2.55 |
2.57 |
2.59 |
2.78 |
2.75 |
2.58 |
2.61 |
Compound Leverage Factor |
|
2.51 |
2.53 |
2.53 |
2.54 |
2.55 |
2.57 |
2.59 |
2.78 |
2.75 |
2.58 |
2.61 |
Debt to Total Capital |
|
58.16% |
58.86% |
58.94% |
59.10% |
59.42% |
59.40% |
59.61% |
64.96% |
64.13% |
59.40% |
59.80% |
Short-Term Debt to Total Capital |
|
1.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
56.96% |
58.86% |
58.94% |
59.10% |
59.42% |
59.40% |
59.61% |
64.96% |
64.13% |
59.40% |
59.80% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
-1.26% |
-1.30% |
-1.35% |
-1.42% |
-1.55% |
-1.55% |
-1.64% |
-1.50% |
-1.65% |
-1.62% |
-1.78% |
Common Equity to Total Capital |
|
43.10% |
42.45% |
42.41% |
42.32% |
42.13% |
42.15% |
42.03% |
36.54% |
37.51% |
42.22% |
41.98% |
Debt to EBITDA |
|
7.19 |
7.29 |
7.25 |
7.24 |
7.12 |
7.09 |
7.05 |
8.43 |
7.96 |
5.67 |
5.73 |
Net Debt to EBITDA |
|
6.98 |
6.91 |
6.89 |
6.85 |
6.77 |
6.67 |
6.57 |
6.30 |
6.28 |
5.19 |
5.24 |
Long-Term Debt to EBITDA |
|
7.04 |
7.29 |
7.25 |
7.24 |
7.12 |
7.09 |
7.05 |
8.43 |
7.96 |
5.67 |
5.73 |
Debt to NOPAT |
|
14.36 |
14.53 |
14.15 |
14.14 |
13.88 |
13.79 |
13.87 |
16.41 |
15.56 |
9.88 |
10.17 |
Net Debt to NOPAT |
|
13.93 |
13.78 |
13.44 |
13.39 |
13.20 |
12.99 |
12.93 |
12.26 |
12.27 |
9.04 |
9.31 |
Long-Term Debt to NOPAT |
|
14.07 |
14.53 |
14.15 |
14.14 |
13.88 |
13.79 |
13.87 |
16.41 |
15.56 |
9.88 |
10.17 |
Noncontrolling Interest Sharing Ratio |
|
-2.70% |
-2.83% |
-2.96% |
-3.10% |
-3.42% |
-3.49% |
-3.67% |
-3.87% |
-4.20% |
-3.91% |
-4.25% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
53 |
17 |
17 |
19 |
20 |
52 |
59 |
-352 |
-261 |
79 |
42 |
Operating Cash Flow to CapEx |
|
149.92% |
211.95% |
232.00% |
261.31% |
207.17% |
500.76% |
378.15% |
214.46% |
212.19% |
224.20% |
236.24% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.15 |
0.14 |
0.15 |
0.17 |
0.17 |
Fixed Asset Turnover |
|
0.17 |
0.17 |
0.17 |
0.17 |
0.18 |
0.18 |
0.18 |
0.18 |
0.19 |
0.20 |
0.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,834 |
2,867 |
2,864 |
2,858 |
2,843 |
2,846 |
2,837 |
3,248 |
3,135 |
2,838 |
2,820 |
Invested Capital Turnover |
|
0.15 |
0.15 |
0.15 |
0.15 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.18 |
0.18 |
Increase / (Decrease) in Invested Capital |
|
-26 |
12 |
15 |
12 |
9.69 |
-22 |
-28 |
390 |
292 |
-7.25 |
-16 |
Enterprise Value (EV) |
|
2,988 |
2,605 |
2,660 |
2,671 |
2,856 |
2,806 |
2,892 |
3,155 |
3,133 |
2,727 |
2,700 |
Market Capitalization |
|
1,425 |
1,043 |
1,095 |
1,113 |
1,293 |
1,259 |
1,363 |
1,627 |
1,599 |
1,231 |
1,207 |
Book Value per Share |
|
$20.18 |
$20.05 |
$20.01 |
$19.91 |
$19.73 |
$19.89 |
$19.58 |
$19.48 |
$19.31 |
$19.60 |
$19.37 |
Tangible Book Value per Share |
|
$20.18 |
$20.05 |
$20.01 |
$19.91 |
$19.73 |
$19.89 |
$19.58 |
$19.48 |
$19.31 |
$19.60 |
$19.37 |
Total Capital |
|
2,834 |
2,867 |
2,864 |
2,858 |
2,843 |
2,846 |
2,837 |
3,248 |
3,135 |
2,838 |
2,820 |
Total Debt |
|
1,648 |
1,688 |
1,688 |
1,689 |
1,690 |
1,690 |
1,691 |
2,110 |
2,011 |
1,686 |
1,687 |
Total Long-Term Debt |
|
1,614 |
1,688 |
1,688 |
1,689 |
1,690 |
1,690 |
1,691 |
2,110 |
2,011 |
1,686 |
1,687 |
Net Debt |
|
1,599 |
1,600 |
1,604 |
1,599 |
1,607 |
1,592 |
1,576 |
1,577 |
1,585 |
1,542 |
1,543 |
Capital Expenditures (CapEx) |
|
25 |
25 |
20 |
20 |
19 |
11 |
16 |
24 |
19 |
16 |
21 |
Net Nonoperating Expense (NNE) |
|
15 |
9.05 |
16 |
16 |
16 |
5.93 |
16 |
16 |
18 |
18 |
19 |
Net Nonoperating Obligations (NNO) |
|
1,648 |
1,688 |
1,688 |
1,689 |
1,690 |
1,690 |
1,691 |
2,110 |
2,011 |
1,686 |
1,687 |
Total Depreciation and Amortization (D&A) |
|
28 |
28 |
29 |
29 |
30 |
28 |
31 |
33 |
31 |
31 |
33 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.15 |
$0.27 |
$0.20 |
$0.20 |
$0.17 |
$0.32 |
$0.20 |
$0.28 |
$0.14 |
$0.70 |
$0.09 |
Adjusted Weighted Average Basic Shares Outstanding |
|
60.05M |
60.14M |
60.15M |
60.15M |
60.16M |
60.31M |
60.31M |
60.32M |
60.33M |
60.54M |
60.54M |
Adjusted Diluted Earnings per Share |
|
$0.15 |
$0.27 |
$0.20 |
$0.20 |
$0.17 |
$0.32 |
$0.20 |
$0.28 |
$0.14 |
$0.70 |
$0.09 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
76.23M |
76.33M |
76.33M |
76.33M |
76.34M |
76.49M |
76.49M |
76.50M |
76.51M |
76.72M |
76.72M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
60.72M |
60.72M |
60.72M |
60.72M |
60.90M |
60.89M |
60.90M |
60.90M |
61.14M |
61.13M |
61.15M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
21 |
22 |
22 |
21 |
21 |
22 |
26 |
21 |
50 |
18 |
Normalized NOPAT Margin |
|
17.88% |
19.30% |
20.09% |
19.60% |
18.29% |
19.32% |
19.44% |
21.55% |
18.54% |
32.91% |
16.85% |
Pre Tax Income Margin |
|
25.54% |
27.58% |
28.70% |
28.00% |
26.14% |
27.60% |
27.77% |
30.79% |
26.48% |
47.02% |
24.07% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
175.83% |
157.20% |
154.09% |
158.39% |
157.01% |
148.61% |
149.48% |
137.70% |
141.95% |
101.50% |
110.81% |
Augmented Payout Ratio |
|
175.83% |
157.20% |
154.09% |
158.39% |
157.01% |
148.61% |
149.48% |
137.70% |
141.95% |
101.50% |
110.81% |
Key Financial Trends
American Assets Trust (NYSE: AAT) Financial Summary and Trends (Q2 2022 - Q2 2025)
American Assets Trust has demonstrated consistent operating performance and steady asset management over the last four years, despite facing periodic fluctuations in earnings and cash flows. Below is an analysis focusing on the key points from its income statements, cash flow statements, and balance sheets across the recent quarterly reports.
- Steady Net Income with Consistent Profitability: The company has maintained positive net income in all quarters from Q2 2022 through Q2 2025. Although quarterly net income varies, the persistent profitability is a positive indicator for investors.
- Growing Depreciation and Amortization Reflect Asset Investment: Depreciation expense increased from approximately $30 million in early 2022 to over $32 million by Q2 2025, signaling ongoing investment in property and equipment that may benefit future operations.
- Strong Operating Cash Flows: Net cash from operating activities remained robust, consistently above $36 million per quarter recently, with Q2 2025 at about $49.2 million, indicating solid cash generation from core operations.
- Dividend Payments Consistent and Growing: The company maintained quarterly dividends per share around $0.32 to $0.34, underpinning a shareholder-friendly capital return policy. Dividends paid were in the $25-26 million range per quarter.
- Maintained Large Asset Base: Total assets steadily remained around $3 billion, with premises and equipment net value showing slight growth, reflecting asset stability.
- Moderate Leverage with Stable Debt Levels: Long-term debt hovered near $1.6 to $1.7 billion without significant increases, indicating controlled leverage. Some fluctuations in other long-term liabilities were noted but within manageable ranges.
- Fluctuating Non-Interest Income: Other non-interest income showed variability, e.g., $107.9 million in Q2 2025 down from $153 million in Q1 2025, which combined with zero interest income/expenses suggests business reliance on non-interest revenue streams.
- Reduced Net Income in Recent Quarters: Net income attributable to common shareholders decreased notably from $42.5 million in Q1 2025 to $5.5 million in Q2 2025, with basic and diluted EPS dropping from around $0.70 to $0.09, indicating earnings pressure likely from operating challenges or non-recurring factors.
- Significant Decline in Capital Gains and Other Gains Impact: Negative 'Other Gains / (Losses), net' increased to approximately -$18.9 million in Q2 2025 from -$17.9 million in Q1 2025, which adversely affects pre-tax income.
- Negative Net Cash from Financing Activities Recent Trend: The company showed net cash outflows from financing activities (e.g., -$26.3 million in Q2 2025), reflective of dividends paid and possible debt repayments, which reduces cash reserves.
Overall Analysis: American Assets Trust has managed a solid operational and asset base over the last several years, with reliable cash flows and consistent dividend payments appealing to income-focused investors. However, the sharp decline in earnings and EPS in the recent quarters, together with increasing losses from other gains, signals caution. The company appears to face some headwinds affecting net income, potentially from market conditions or specific operational challenges. Investors should watch upcoming quarters for stabilization or further declines, alongside management's actions related to financing and capital expenditures.
Key Investment Considerations:
- Consistent profitability and operating cash flow generation.
- Sustained asset base and ongoing property/equipment investments.
- Strong dividend policy sustaining shareholder returns.
- Leverage stable but requires monitoring amidst earnings softness.
- Declining recent net income and earnings per share.
- Increasing negative impacts from non-operating gains/losses.
Potential investors should weigh the strong historical cash flow and dividends against recent weakening earnings performance. Keeping an eye on management’s strategic moves and quarterly results is recommended for assessing future prospects.
10/08/25 11:48 PM ETAI Generated. May Contain Errors.