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, Inc. (NYSE: AAT) has experienced some notable trends from Q2 2022 through Q2 2025 based on its income statements, cash flow statements, and balance sheets.
Positive Trends:
- Consistent positive net income across all quarters, with Q2 2025 reporting $7.12 million, showing the company remains profitable.
- Total revenue remained relatively stable and strong, with Q2 2025 total revenue at about $108 million, reflecting stable business operations.
- Depreciation expense steadily increased, indicating growth or acquisitions of property and equipment that may contribute to future revenue.
- Net cash from continuing operating activities has shown strength, with Q2 2025 at $49.2 million, suggesting robust cash-generating operations.
- Cash and due from banks increased from $60.7 million in Q2 2022 to $143.7 million in Q2 2025, improving liquidity position.
- Total common equity grew over the period, reaching approximately $1.18 billion in Q2 2025, indicative of financial solidity.
- The company consistently paid dividends, with a stable dividend per share of $0.34 in Q2 2025, which may indicate shareholder-friendly policies.
Neutral Observations:
- American Assets Trust reported no interest income or expense, indicating limited or no involvement in traditional lending or borrowing activities impacting net interest.
- Non-interest income primarily driven by “Other Non-Interest Income” and “Other Service Charges” has been a consistent revenue source.
- Long-term debt levels remained fairly stable around $1.68 billion by mid-2025, aligned with total liabilities growth.
Negative Trends and Risks:
- Net income per share declined sharply from $0.70 basic EPS in Q1 2025 to $0.09 in Q2 2025, signaling recent profit pressure.
- Significant volatility in “Other Gains / (Losses), net” which was negative $18.8 million in Q2 2025, negatively impacting pre-tax income.
- Large repayment of debt in Q1 2025 ($325 million) leads to a strong cash outflow from financing activities, potentially reducing financial flexibility.
- Provision for loan losses fluctuates, with an increased provision to $193,000 in Q2 2025 from negative values earlier, suggesting potential credit risks or conservative accounting.
- Decline in retained earnings from -$235.1 million in Q2 2022 to -$297.5 million in Q2 2025, indicating accumulated losses or significant cash payouts exceeding earnings.
- Net cash from investing activities remains consistently negative due to property and equipment purchases, possibly increasing future depreciation burden.
- The total equity and noncontrolling interest balance tightened slightly from $1.2 billion in early 2023 to $1.13 billion in Q2 2025, potentially indicating pressure on book value.
In summary, American Assets Trust demonstrates a stable operational foundation with solid cash flow from operations and maintaining dividends. However, recent quarters show earnings pressures and increased losses from other gains and expenses that have impacted net income and retained earnings. Investors should watch for how the company manages these pressures alongside its significant long-term debt and capital expenditures going forward.
09/18/25 05:00 PM ETAI Generated. May Contain Errors.