American Assets Trust, Inc. Financial Ratios — AAT Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	0.34	2.92	1.23	1.65	2.75	2.3	1.89	1.22	2.41	1.27	1.25	1.86	2.17	2.33	2.3
Return on Capital (%)	4.52	10.48	7.5	7.13	8.32	8.24	7.34	5.94	8.39	- -	7.03	8.04	9.25	9.56	9.94
Return on Invested Capital (%)	4.06	4.03	4.55	4.63	5.04	5.11	4.58	3.69	4.72	- -	3.52	3.94	4.19	4.24	3.37
Gross Margin (%)	62.09	63.43	64.72	64.91	64.44	63.42	62.96	63.29	64.01	64.85	65.47	63.93	62.84	63.37	61.12
EBITDA Margin (%)	55.37	56.81	57.98	57.78	57.16	57.36	56.17	56.41	57.23	57.14	57.52	56.33	54.68	55.62	52.45
Operating Margin (%)	27.78	30.54	31.8	32.18	34.16	33.19	29.73	24.04	31	25.71	26.57	27.15	27.6	28.22	23.26
Incremental Operating Margin (%)	16.37	47.62	46.93	51.95	67.09	19.47	-21.59	-88.84	95.19	113.24	36.12	31.75	37.88	44.64	128.14
Pretax Margin (%)	7.15	6.36	9.11	12.16	19.67	15.66	12.81	8.32	16.63	10.33	9.93	13.42	14.9	16.1	16.54
Profit Margin (%)	2.36	21.91	8.86	11.98	19.56	15.47	12.74	8.22	16.41	10.33	9.74	13.22	14.66	15.9	16.36
Net Income to Common Margin (%)	2.36	21.91	8.86	11.98	19.56	15.47	12.74	8.22	16.41	10.33	9.74	13.22	14.66	15.9	16.36
Effective Tax Rate (%)	5.73	6.79	2.78	1.46	0.54	1.23	0.53	1.19	1.34	- -	1.98	1.5	1.58	1.2	1.07
Dvd Payout Ratio (%)	163.51	347.35	219.08	133.99	85.71	109.18	131.94	202.28	107.97	175.82	243.04	175.83	157.01	141.95	147.48
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	912	1,045	1,045	1,063	1,056	1,062	1,325	1,291	1,363	1,437	1,677	1,674	1,713	2,031	1,706
ST Debt	- -	- -	93	- -	30	20	- -	62	- -	99	- -	34	- -	- -	- -
LT Debt	912	1,045	952	1,063	1,026	1,042	1,325	1,228	1,363	1,338	1,677	1,640	1,713	2,031	1,706
Total Debt/EBITDA	8.12	7.81	7.07	7.07	6.7	6.27	7.49	6.92	6.49	7.3	7.76	7.03	7.1	7.98	7.46
Net Debt/EBITDA	7.12	7.49	6.74	6.68	6.45	6.01	7.02	6.66	6	6.45	6.98	6.71	6.66	6.22	6.81
Total Debt/EBIT	16.19	14.53	12.89	12.7	11.21	10.84	14.15	16.23	11.99	16.22	16.79	14.59	14.07	15.72	16.82
Net Debt/EBIT	14.19	13.94	12.28	11.99	10.79	10.38	13.27	15.63	11.07	14.33	15.12	13.93	13.2	12.27	15.36
EBITDA to Interest Expense	2.06	2.33	2.55	2.84	3.33	3.26	3.29	3.57	3.89	3.68	3.69	4.09	3.73	3.42	2.93
EBITDA-CapEx/Interest Expense	-2.19	2.33	2.55	2.84	3.33	3.26	3.29	3.57	3.89	3.68	3.69	4.09	3.73	3.42	2.93
EBIT to Interest Expense	1.03	1.25	1.4	1.58	1.99	1.89	1.74	1.52	2.1	1.66	1.7	1.97	1.88	1.73	1.3
Interest Expense	55	57	58	53	47	52	54	52	54	53	59	58	65	75	78
Common Equity/Total Assets	-1.62	-1.38	-2.38	-3.08	-3.22	-3.87	-4.28	-5.84	-5.15	-6.25	-7.2	-8.39	-9.37	-9.28	-11.31
Long-Term Debt/Equity (%)	134.18	152.35	138.68	138.64	123.73	124.21	156.97	153.08	105.36	106.72	138.59	138.31	148.47	180.66	156.38
Long-Term Debt/Capital (%)	97.22	97.92	91.59	102.76	100.42	102.75	106.97	105.72	113.68	107.63	117.19	118.18	123.31	121.2	129.63
Long-Term Debt/Total Assets (%)	53.36	57.16	51.96	54.73	51.95	52.42	58.63	55.88	48.85	47.48	55.57	54.88	57.39	62.05	58.41
Total Debt/Equity (%)	134.18	152.35	152.23	138.64	127.35	126.59	156.97	160.85	105.36	114.63	138.59	141.18	148.47	180.66	156.38
Total Debt/Capital (%)	97.22	97.92	100.54	102.76	103.35	104.72	106.97	111.09	113.68	115.61	117.19	120.63	123.31	121.2	129.63
Total Debt/Total Assets (%)	53.36	57.16	57.04	54.73	53.47	53.43	58.63	58.72	48.85	51	55.57	56.02	57.39	62.05	58.41
Net Debt to Equity	117.6	146.15	145.09	130.9	122.53	121.25	147.18	154.87	97.27	101.28	124.75	134.84	139.27	140.96	142.8
Net Debt/Capital (%)	96.84	97.84	100.57	102.93	103.49	104.94	107.47	111.56	114.43	114.83	116.89	119.48	123.01	126.77	131.28
EBITDA	112	134	148	150	158	169	177	187	210	197	216	238	241	255	229
EBITDA-CapEx	-119	134	148	150	158	169	177	187	210	197	216	238	241	255	229
Operating Income (Loss)	56	72	81	84	94	98	94	80	114	89	100	115	122	129	101

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	2.1	1.04	0.34	0.9	0.51	0.65	1.44	0.35	0.95	0.7	1.36	0.36	0.84	4.21	1.19
Current Ratio	1.91	1.47	0.48	1.22	0.81	1.01	1.87	0.54	1.73	1.15	2.32	1.1	2.54	5.92	2.04
Quick Ratio	2.2	1.2	0.39	1	0.61	0.78	1.61	0.42	1.56	1.1	2.23	1.04	1.79	5.15	2.04
CFO/Avg Current Liab	1.62	1.41	1	1.01	1.53	1.64	2.3	1.4	1.27	0.84	1.12	1.48	1.58	2.07	1.59
Common Equity/Total Assets	-1.62	-1.38	-2.38	-3.08	-3.22	-3.87	-4.28	-5.84	-5.15	-6.25	-7.2	-8.39	-9.37	-9.28	-11.31
Long-Term Debt/Equity (%)	134.18	152.35	138.68	138.64	123.73	124.21	156.97	153.08	105.36	106.72	138.59	138.31	148.47	180.66	156.38
Long-Term Debt/Capital (%)	97.22	97.92	91.59	102.76	100.42	102.75	106.97	105.72	113.68	107.63	117.19	118.18	123.31	121.2	129.63
Long-Term Debt/Total Assets (%)	53.36	57.16	51.96	54.73	51.95	52.42	58.63	55.88	48.85	47.48	55.57	54.88	57.39	62.05	58.41
Total Debt/Equity (%)	134.18	152.35	152.23	138.64	127.35	126.59	156.97	160.85	105.36	114.63	138.59	141.18	148.47	180.66	156.38
Total Debt/Capital (%)	97.22	97.92	100.54	102.76	103.35	104.72	106.97	111.09	113.68	115.61	117.19	120.63	123.31	121.2	129.63
Total Debt/Total Assets (%)	53.36	57.16	57.04	54.73	53.47	53.43	58.63	58.72	48.85	51	55.57	56.02	57.39	62.05	58.41
CFO/Total Liabilities	6.35	6.65	8.09	8.99	9.64	10.51	10.3	9.78	10.28	8.12	9.31	9.94	10.31	9.64	9.13
CFO/CapEx	0.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.69	0.83	0.86	1.1	1.14	1.28	1	0.96	1.22	0.82	0.94	0.69	0.66	0.77	0.53

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	48.43	35.54	37.14	37.08	38.7	35.03	32.81	34.54	34.43	36.36	52.26	55.27	61.55	68.38	60.96
Days Sales Outstanding	7.54	10.27	9.83	9.84	9.43	10.42	11.12	10.57	10.6	10.04	6.98	6.6	5.93	5.34	5.99
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	3.98	3.17	2.7	2.08	2.37	3.36	3.31	2.87	2.42	1.99	2.1	2.34	2.58	2.69	2.52
Accounts Payable Turnover Days	91.63	115.11	135.01	175.88	153.96	108.59	110.23	127.25	150.99	183.58	174.09	156.27	141.31	135.63	145.04
Cash Conversion Cycle	-84.09	-104.84	-125.19	-166.04	-144.53	-98.17	-99.1	-116.68	-140.39	-173.54	-167.1	-149.66	-135.38	-130.29	-139.06
Inventory to Cash Days	7.54	10.27	9.83	9.84	9.43	10.42	11.12	10.57	10.6	10.04	6.98	6.6	5.93	5.34	5.99
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	754	1,082	1,243	1,674	1,704	1,953	1,786	1,886	2,484	1,727	2,251	1,591	1,354	1,584	1,146
- Cash & Cash Equivalents	113	42	49	59	40	45	83	48	99	137	140	50	83	426	129
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	54	47	38	31	29	29	10	-1	-20	-18	-29	-36	-44	-52	-60
+ Total Debt	912	1,045	1,045	1,063	1,056	1,062	1,325	1,291	1,363	1,437	1,677	1,674	1,713	2,031	1,706
Enterprise Value	1,579	2,131	2,277	2,708	2,749	2,999	3,039	3,128	3,727	3,009	3,760	3,180	2,940	3,138	2,664
Total Capital	938	1,067	1,040	1,034	1,021	1,014	1,239	1,162	1,199	1,243	1,431	1,387	1,389	1,676	1,316
Total Debt/Capital (%)	97.22	97.92	100.54	102.76	103.35	104.72	106.97	111.09	113.68	115.61	117.19	120.63	123.31	121.2	129.63
Total Debt / EV	0.58	0.49	0.46	0.39	0.38	0.35	0.44	0.41	0.37	0.48	0.45	0.53	0.58	0.65	0.64
EV/Sales	7.78	9.05	8.93	10.42	9.97	10.16	9.65	9.45	10.16	8.73	10.01	7.52	6.66	6.85	6.11
EV/EBITDA	14.06	15.94	15.4	18.03	17.45	17.72	17.18	16.76	17.76	15.28	17.39	13.36	12.19	12.32	11.64
EV/EBIT	28.02	29.64	28.08	32.37	29.2	30.62	32.45	39.33	32.79	33.96	37.65	27.71	24.15	24.29	26.25
EV/Cash Flow to Firm	13.51	16.47	15.27	17.16	17.46	17.44	15.24	16.63	18	16.67	16.66	13.45	11.65	11.18	10.9
EV/Free Cash Flow to Firm	4.53	16.47	15.27	17.16	17.46	17.44	15.24	16.63	18	16.67	16.66	13.45	11.65	11.18	10.9
Diluted Market Cap	1,112	1,594	1,808	2,387	2,391	2,724	2,451	2,576	3,249	2,198	2,859	2,020	1,718	2,009	1,453
Diluted Enterprise Value	1,965	2,643	2,842	3,421	3,436	3,770	3,704	3,819	4,493	3,480	4,368	3,609	3,304	3,563	2,970
EV per Share	42.95	55.03	57.59	64.42	61.87	66.15	65.06	66.63	68.88	50.31	62.68	52.95	48.87	52.02	43.99
TTM Sales	203	235	255	260	276	295	315	331	367	345	376	423	441	458	436
TTM EBITDA	112	134	148	150	158	169	177	187	210	197	216	238	241	255	229
TTM Operating Income	56	72	81	84	94	98	94	80	114	89	100	115	122	129	101
TTM Cash Flow to Firm	117	129	149	158	157	172	199	188	207	180	226	236	252	281	244
TTM Free Cash Flow to Firm	348	129	149	158	157	172	199	188	207	180	226	236	252	281	244

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	3.75	20.98	19.49	22.6	21.64	22.57	16.8	18.87	21.12	17.31	16.98	11.28	9.1	9.7	8.69
EV/EBIT	28.02	29.64	28.08	32.37	29.2	30.62	32.45	39.33	32.79	33.96	37.65	27.71	24.15	24.29	26.25
Enterprise Value	1,579	2,131	2,277	2,708	2,749	2,999	3,039	3,128	3,727	3,009	3,760	3,180	2,940	3,138	2,664
Low Price	16.47	19.79	27.95	30.64	37.27	34.07	36.79	30.62	38.94	20.15	27.21	24.01	16.04	20.03	16.69
EV/Sales	7.78	9.05	8.93	10.42	9.97	10.16	9.65	9.45	10.16	8.73	10.01	7.52	6.66	6.85	6.11
EV/EBITDA	14.06	15.94	15.4	18.03	17.45	17.72	17.18	16.76	17.76	15.28	17.39	13.36	12.19	12.32	11.64
Price/Earnings	157.45	20.97	55	53.74	31.61	42.79	44.51	69.33	41.27	48.53	61.53	28.48	20.93	21.76	16.06
Price/Earnings Average	159.09	18.53	55.44	47.05	33.79	40.4	47.51	63.3	41.13	50.46	58.32	33.76	19.5	19.96	17.26
Price/Earnings High	179.18	21.36	63.47	55.44	37.17	46.07	52.18	73.96	44.29	80.92	66.94	42.13	27.65	24.15	22.4
Price/Earnings Low	126.44	14.86	48.91	41.36	30.72	33.84	42.83	52.85	35.01	33.86	44.61	25.8	14.92	16.6	14.16
Price/Book Value	-27.29	-42.88	-28.45	-27.96	-26.79	-25.42	-18.45	-14.7	-17.27	-9.82	-10.37	-6.35	-4.84	-5.22	-3.47
Price/Book Value Average	-27.58	-37.91	-28.67	-24.48	-28.64	-24	-19.7	-13.42	-17.22	-10.21	-9.83	-7.53	-4.51	-4.79	-3.73
Price/Book Value High	-31.06	-43.68	-32.83	-28.85	-31.5	-27.36	-21.63	-15.68	-18.54	-16.37	-11.28	-9.39	-6.4	-5.79	-4.84
Price/Book Value Low	-21.92	-30.39	-25.3	-21.52	-26.04	-20.1	-17.75	-11.2	-14.66	-6.85	-7.52	-5.75	-3.45	-3.98	-3.06
Price/Tangible Book Value	1.11	1.69	1.9	2.25	2.1	2.36	2.14	2.38	1.97	1.41	1.91	1.37	1.2	1.43	1.06
Price/Tangible Book Value Average	1.12	1.5	1.92	1.97	2.25	2.23	2.29	2.17	1.97	1.47	1.81	1.63	1.11	1.31	1.14
Price/Tangible Book Value High	1.26	1.72	2.19	2.33	2.47	2.54	2.51	2.54	2.12	2.35	2.08	2.03	1.58	1.59	1.48
Price/Tangible Book Value Low	0.89	1.2	1.69	1.74	2.04	1.87	2.06	1.81	1.67	0.98	1.39	1.24	0.85	1.09	0.94
Price/Sales	3.72	4.59	4.87	6.44	6.18	6.62	5.67	5.7	6.77	5.01	5.99	3.77	3.07	3.46	2.63
Price/Sales Average	3.76	4.06	4.91	5.64	6.61	6.25	6.05	5.2	6.75	5.21	5.68	4.46	2.86	3.17	2.82
Price/Sales High	4.23	4.68	5.62	6.64	7.27	7.13	6.65	6.08	7.27	8.36	6.52	5.57	4.05	3.84	3.66
Price/Sales Low	2.98	3.26	4.33	4.95	6.01	5.23	5.46	4.35	5.75	3.5	4.34	3.41	2.19	2.64	2.32
Price/Cash Flow	11.53	14.25	13.4	15.85	15.43	16.18	12.25	13.82	16.15	13.6	13.38	8.89	7.17	7.65	6.86
Price/Cash Flow Average	11.65	12.59	13.51	13.87	16.49	15.28	13.07	12.61	16.09	14.14	12.68	10.53	6.68	7.02	7.37
Price/Cash Flow High	13.12	14.51	15.46	16.35	18.14	17.42	14.36	14.74	17.33	22.68	14.55	13.15	9.48	8.49	9.57
Price/Cash Flow Low	9.26	10.09	11.92	12.2	14.99	12.8	11.78	10.53	13.7	9.49	9.7	8.05	5.11	5.84	6.05
Price/Free Cash Flow Average	3.78	18.55	19.65	19.78	23.13	21.31	17.93	17.23	21.05	18	16.1	13.37	8.48	8.9	9.34
Price/Free Cash Flow High	4.26	21.37	22.5	23.31	25.45	24.3	19.7	20.13	22.67	28.86	18.48	16.69	12.02	10.77	12.12
Price/Free Cash Flow Low	3.01	14.87	17.34	17.39	21.03	17.85	16.17	14.39	17.92	12.08	12.31	10.22	6.49	7.4	7.66
EV/Sales Average	7.96	8.52	8.97	9.62	10.4	9.79	10.03	8.96	10.14	8.93	9.69	8.22	6.45	6.57	6.3
EV/Sales High	8.44	9.14	9.68	10.62	11.06	10.67	10.63	9.84	10.66	12.08	10.53	9.33	7.65	7.24	7.14
EV/Sales Low	7.19	7.71	8.39	8.93	9.8	8.78	9.43	8.1	9.14	7.22	8.36	7.17	5.78	6.03	5.8
EV/EBITDA Average	14.38	15	15.47	16.64	18.2	17.07	17.86	15.88	17.72	15.63	16.85	14.6	11.8	11.81	12.02
EV/EBITDA High	15.24	16.09	16.69	18.38	19.35	18.6	18.92	17.44	18.62	21.14	18.31	16.56	13.99	13.01	13.62
EV/EBITDA Low	12.99	13.58	14.47	15.46	17.15	15.3	16.8	14.36	15.96	12.63	14.53	12.73	10.57	10.85	11.05
EV/EBIT Average	28.66	27.9	28.2	29.88	30.45	29.5	33.74	37.27	32.71	34.74	36.48	30.29	23.39	23.28	27.1
EV/EBIT High	30.36	29.92	30.44	33	32.38	32.14	35.74	40.91	34.38	46.98	39.63	34.36	27.72	25.64	30.71
EV/EBIT Low	25.88	25.26	26.38	27.76	28.69	26.45	31.73	33.7	29.47	28.07	31.45	26.41	20.95	21.38	24.92
Last Price	20.51	27.93	31.43	39.81	38.35	43.08	38.24	40.17	45.9	28.88	37.53	26.5	22.51	26.26	18.93
High Price	23.34	28.45	36.27	41.07	45.09	46.38	44.83	42.85	49.26	48.15	40.83	39.2	29.73	29.15	26.4
Enterprise Value Average	1,615	2,006	2,287	2,500	2,867	2,890	3,160	2,964	3,719	3,077	3,643	3,475	2,847	3,008	2,749
Enterprise Value High	1,711	2,152	2,468	2,761	3,049	3,148	3,347	3,254	3,909	4,161	3,958	3,942	3,374	3,313	3,116
Enterprise Value Low	1,458	1,816	2,139	2,323	2,701	2,590	2,972	2,680	3,351	2,487	3,141	3,030	2,551	2,762	2,528

Shares Outstanding	39	40	41	44	45	46	47	47	60	60	61	61	61	61	61
Diluted Weighted Avg Shares	54	57	58	60	62	63	64	64	71	76	76	76	76	77	77
Basic Weighted Avg Shares	37	39	40	42	44	45	47	47	54	60	60	60	60	60	61
Revenue per Share	5.52	6.08	6.45	6.18	6.2	6.51	6.74	7.05	6.78	5.76	6.26	7.04	7.33	7.59	7.2
EBITDA per Share	3.06	3.45	3.74	3.57	3.55	3.73	3.79	3.97	3.88	3.29	3.6	3.96	4.01	4.22	3.78
Operating Income per Share	1.53	1.86	2.05	1.99	2.12	2.16	2	1.69	2.1	1.48	1.66	1.91	2.02	2.14	1.68
Basic EPS, GAAP	0.13	1.33	0.57	0.74	1.21	1.01	0.86	0.58	1.11	0.6	0.61	0.93	1.08	1.21	1.18
Basic EPS from Cont Ops	0.37	0.36	0.57	0.74	1.21	1.01	0.86	0.58	1.11	0.6	0.61	0.93	1.08	1.21	1.18
Diluted EPS, GAAP	0.09	0.9	0.39	0.52	0.86	0.72	0.63	0.42	0.85	0.47	0.48	0.73	0.85	0.95	0.93
Diluted EPS from Cont Ops	0.25	0.24	0.39	0.52	0.86	0.72	0.63	0.42	0.85	0.47	0.48	0.73	0.85	0.95	0.93
Dividend per Share	1.26	1.25	1.25	1.29	1.34	1.41	1.45	1.5	1.49	1.28	1.48	1.64	1.69	1.71	1.74
Cash Flow per Share	1.78	1.96	2.35	2.51	2.49	2.66	3.12	2.91	2.84	2.12	2.81	2.98	3.14	3.43	2.76
Free Cash Flow per Basic Share	-4.52	1.96	2.35	2.51	2.49	2.66	3.12	2.91	2.84	2.12	2.81	2.98	3.14	3.43	2.76
Cash & Equivalents per Share	3.84	1.1	1.24	1.41	0.9	0.99	1.77	1.02	1.84	2.3	2.33	0.83	1.38	7.06	2.14
Book Value per Share	-0.75	-0.65	-1.1	-1.42	-1.43	-1.7	-2.07	-2.73	-2.66	-2.94	-3.62	-4.17	-4.65	-5.03	-5.46
Tangible Book Value per Share	18.5	16.5	16.54	17.66	18.24	18.23	17.86	16.88	23.27	20.47	19.64	19.31	18.84	18.38	17.83

American Assets Trust, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)