American Assets Trust, Inc. AAT
Unless otherwise indicated or unless the context requires otherwise, references to "we," "our," "us" and "our company" refer to American Assets Trust, Inc., a Maryland corporation, together with our consolidated subsidiaries, including American Assets Trust, L.P., a Maryland limited partnership, of which we are the sole general partner and which we refer to in this report as our Operating Partnership. In statements regarding qualification as a REIT, such terms refer solely to American Assets Trust, Inc.
We are a full service, vertically integrated and self-administered real estate investment trust, or REIT, that owns, operates, acquires and develops high quality office, retail, multifamily and mixed-use properties in attractive, high-barrier-to-entry markets in Southern California, Northern California, Washington, Oregon, Texas and Hawaii. As of December 31, 2025, our portfolio is comprised of twelve office properties; eleven retail shopping centers; a mixed-use property consisting of a 369-room all-suite hotel and a retail shopping center; and seven multifamily properties. Additionally, as of December 31, 2025, we owned land at two of our properties that we classified as held for development and construction in progress. Our core markets include San Diego, California; the San Francisco Bay Area, California; Bellevue, Washington; Portland, Oregon and Oahu, Hawaii.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $39.9M | $43.0M | $42.9M | $38.1M | $24.9M | $17.2M | $40.3M | $40.0M | $39.5M | $39.4M |
| Gross profit | $266.6M | $290.1M | $277.2M | $270.2M | $246.1M | $223.5M | $234.8M | $209.4M | $198.3M | $187.2M |
| SG&A | $37.8M | $35.5M | $36.0M | $32.1M | $29.9M | $26.6M | $24.9M | $22.8M | $21.4M | $17.9M |
| Total operating expenses | $334.7M | $328.7M | $319.4M | $307.9M | $276.0M | $256.0M | $253.1M | $251.3M | $221.3M | $197.1M |
| Operating income | $145.9M | $129.2M | $121.7M | $114.7M | $99.9M | $88.6M | $113.7M | $79.5M | $93.6M | $97.9M |
| Interest expense | — | — | — | — | $58.6M | $53.4M | $54.0M | $52.2M | $53.8M | $51.9M |
| Pre-tax income | $72.1M | $73.7M | $65.7M | $56.7M | $37.3M | $35.6M | $61.0M | $20.0M | $29.3M | $33.2M |
| Income tax | $770.0K | $886.0K | $1.0M | $850.0K | $738.0K | $9.0K | $819.0K | $327.0K | $214.0K | $566.0K |
| Net income | $71.4M | $72.8M | $64.7M | $55.9M | $36.6M | $35.6M | $60.2M | $19.7M | $29.1M | $32.6M |
| EPS, basic | 0.92 | 0.94 | 0.84 | 0.72 | 0.47 | 0.46 | 0.84 | 0.42 | 0.62 | 0.72 |
| EPS, diluted | 0.92 | 0.94 | 0.84 | 0.72 | 0.47 | 0.46 | 0.84 | 0.42 | 0.62 | 0.72 |
| Shares, diluted (wtd. avg.) | $76.7M | $76.5M | $76.3M | $76.2M | $76.2M | $76.1M | $70.8M | $64.1M | $64.1M | $63.2M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $129.4M | $425.7M | $82.9M | $49.6M | $139.5M | $139.0M | $109.5M | $57.3M | $92.0M | $54.8M |
| Other intangibles | $10.2M | $14.0M | $18.7M | $23.6M | $29.2M | — | — | — | — | — |
| Total assets | $2.92B | $3.27B | $2.98B | $2.99B | $3.02B | $2.82B | $2.79B | $2.20B | $2.26B | $1.99B |
| Long-term debt | $1.70B | $2.02B | $1.70B | $1.62B | $1.66B | $1.31B | $1.36B | $1.23B | $1.33B | $1.05B |
| Total liabilities | $1.83B | $2.15B | $1.83B | $1.80B | $1.81B | $1.56B | $1.50B | $1.40B | $1.42B | $1.15B |
| Retained earnings | -$331.1M | -$304.3M | -$280.2M | -$251.2M | -$217.8M | -$176.6M | -$144.4M | -$128.8M | -$97.3M | -$77.3M |
| Total equity | $1.15B | $1.18B | $1.15B | $1.19B | $1.21B | $1.25B | $1.29B | $802.5M | $844.1M | $838.6M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $167.1M | $207.1M | $188.8M | $179.1M | $168.3M | $127.0M | $153.8M | $136.5M | $145.9M | $120.7M |
| Depreciation and amortisation | $127.3M | $125.5M | $119.5M | $123.3M | $116.3M | $108.3M | $96.2M | $107.1M | $83.3M | $71.3M |
| Stock-based compensation | $7.4M | $7.1M | $8.8M | $8.7M | $8.5M | $6.3M | $4.5M | $3.0M | $4.7M | $2.4M |
| Capital expenditure | $72.3M | $70.2M | $83.0M | $113.8M | $104.6M | $63.5M | $88.3M | $54.4M | $47.5M | $59.6M |
| Investing cash flow | -$30.5M | -$77.4M | -$89.9M | -$166.3M | -$312.3M | -$69.1M | -$599.2M | -$64.3M | -$330.6M | -$63.2M |
| Financing cash flow | -$432.9M | $213.1M | -$65.5M | -$102.7M | $144.4M | -$28.3M | $497.5M | -$106.8M | $221.9M | -$54.3M |
| Dividends paid | $105.3M | $103.4M | $101.6M | $98.2M | $88.9M | $76.5M | $80.6M | $70.2M | $67.5M | $64.1M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001500217-26-000023.
Others in SIC 6798
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| WELL | WELLTOWER INC. | $166.72B | 169.9x | 40.2% |
| PLD | Prologis, Inc. | $128.05B | 38.6x | 7.2% |
| EQIX | EQUINIX INC | $102.22B | 75.3x | 5.4% |
| AMT | AMERICAN TOWER CORP /MA/ | $81.93B | 32.6x | 20.8% |
| SPG | SIMON PROPERTY GROUP INC. | $67.86B | 14.8x | 6.7% |
| DLR | DIGITAL REALTY TRUST, INC. | $66.20B | 52.6x | 10.0% |
| O | REALTY INCOME CORP | $57.96B | 52.4x | 9.1% |
| PSA | Public Storage | $53.04B | 33.5x | 2.7% |