American Assets Trust, Inc. (AAT) Bundle
Understanding American Assets Trust, Inc. (AAT) Revenue Streams
Understanding American Assets Trust, Inc. Revenue Streams
Primary Revenue Sources:
- Rental Income: $315,664,000 for the nine months ended September 30, 2024, compared to $312,105,000 for the same period in 2023, reflecting a 1% increase.
- Other Property Income: $28,731,000 for the nine months ended September 30, 2024, compared to $16,568,000 for the same period in 2023, reflecting a 73% increase.
Total property revenues reached $344,395,000 for the nine months ended September 30, 2024, compared to $328,673,000 for the same period in 2023, indicating a 5% year-over-year growth.
Year-over-Year Revenue Growth Rate
The revenue growth rate for total property revenues from the nine months ended September 30, 2023, to the nine months ended September 30, 2024, is 5%. A detailed breakdown of revenue sources for the three months ended September 30, 2024, is as follows:
| Revenue Source | Q3 2024 ($000) | Q3 2023 ($000) | Change ($000) | Percentage Change |
|---|---|---|---|---|
| Rental Income | 105,549 | 105,494 | 55 | 0% |
| Other Property Income | 17,261 | 5,704 | 11,557 | 203% |
| Total Property Revenues | 122,810 | 111,198 | 11,612 | 10% |
Contribution of Different Business Segments to Overall Revenue
The contribution of revenue by segment for the nine months ended September 30, 2024, is as follows:
| Segment | Revenue ($000) | Percentage of Total Revenue |
|---|---|---|
| Office | 48,642 | 14.1% |
| Retail | 26,810 | 7.8% |
| Multifamily | 15,289 | 4.4% |
| Mixed-Use | — | — |
Analysis of Significant Changes in Revenue Streams
The significant change in revenue streams for the nine months ended September 30, 2024, includes:
- Other Property Income: Increased significantly by $12,163,000 or 73% compared to the same period in 2023 due to higher yield on average cash balances and additional income from various property activities.
- Rental Income: Relatively stable with a slight increase of $3,559,000 or 1%.
The overall total property revenues increased by $15,722,000 or 5% compared to the same period last year, demonstrating a strong performance in optimizing rental and other property income streams.
Percentage leased for each segment as of September 30, 2024, is as follows:
| Segment | Percentage Leased (2024) | Percentage Leased (2023) |
|---|---|---|
| Office | 87.0% | 86.8% |
| Retail | 94.5% | 94.4% |
| Multifamily | 90.3% | 89.5% |
| Mixed-Use | 96.3% | 95.1% |
A Deep Dive into American Assets Trust, Inc. (AAT) Profitability
Profitability Metrics
Gross Profit Margin: For the three months ended September 30, 2024, the gross profit margin was calculated as follows:
| Period | Total Revenue (in $ thousands) | Total Operating Expenses (in $ thousands) | Gross Profit (in $ thousands) | Gross Profit Margin (%) |
|---|---|---|---|---|
| Q3 2024 | 122,810 | 85,002 | 37,808 | 30.8% |
| Q3 2023 | 111,198 | 80,059 | 31,139 | 28.0% |
The gross profit margin increased from 28.0% in Q3 2023 to 30.8% in Q3 2024, indicating improved profitability on revenue.
Operating Profit Margin: The operating profit margin for the same periods is shown below:
| Period | Operating Income (in $ thousands) | Total Revenue (in $ thousands) | Operating Profit Margin (%) |
|---|---|---|---|
| Q3 2024 | 37,808 | 122,810 | 30.8% |
| Q3 2023 | 31,139 | 111,198 | 28.0% |
The operating profit margin also reflects a positive trend, rising from 28.0% in Q3 2023 to 30.8% in Q3 2024, driven by effective cost management and increased revenue.
Net Profit Margin: The net profit margin shows the final profitability after all expenses:
| Period | Net Income (in $ thousands) | Total Revenue (in $ thousands) | Net Profit Margin (%) |
|---|---|---|---|
| Q3 2024 | 21,318 | 122,810 | 17.4% |
| Q3 2023 | 15,135 | 111,198 | 13.6% |
The net profit margin improved from 13.6% in Q3 2023 to 17.4% in Q3 2024, showcasing strong performance in net income growth relative to revenue.
Trends in Profitability: Over the nine months ended September 30, 2024, net income increased to $61,235 thousand from $51,198 thousand in the same period of 2023, representing a growth rate of 20%.
Comparison with Industry Averages: The average net profit margin for the real estate investment trust (REIT) industry is approximately 15%, indicating that the company is performing above the industry standard with its 17.4% net profit margin.
Operational Efficiency: The total operating expenses for the nine months ended September 30, 2024, were $245,244 thousand, compared to $236,325 thousand for the same period in 2023, reflecting a modest increase in costs.
The efficiency metrics suggest that while expenses have risen, the revenue growth has outpaced cost increases, resulting in improved profitability ratios:
| Metric | 2024 | 2023 | Change (%) |
|---|---|---|---|
| Net Income (in $ thousands) | 61,235 | 51,198 | 20 |
| Operating Income (in $ thousands) | 99,151 | 92,348 | 7.8 |
| Total Revenue (in $ thousands) | 344,395 | 328,673 | 4.8 |
The operational efficiency is further highlighted by the increase in net operating income (NOI), which rose by 6% year-over-year, reflecting the company's ability to manage costs effectively while growing revenue streams.
Debt vs. Equity: How American Assets Trust, Inc. (AAT) Finances Its Growth
Debt vs. Equity Structure
As of September 30, 2024, the company had total debt obligations of approximately $1.8 billion, with a breakdown of $1.5 billion in unsecured notes and $300 million in secured notes. The total equity stood at approximately $1.1 billion.
The debt-to-equity ratio for the company is calculated as follows:
| Total Debt | Total Equity | Debt-to-Equity Ratio |
|---|---|---|
| $1.8 billion | $1.1 billion | 1.64 |
This ratio indicates a higher reliance on debt financing compared to equity, which is above the industry average of 1.3.
Recent debt issuances include:
- $525 million of senior unsecured notes issued on September 17, 2024, with an interest rate of 6.150% and maturing on October 1, 2034.
- $500 million of senior unsecured notes issued on January 26, 2021, with an interest rate of 3.375% and maturing on February 1, 2031.
As of September 30, 2024, the company maintained compliance with all financial covenants associated with its debt instruments, which include:
- A maximum aggregate debt ratio of 60%
- A minimum debt service ratio of 1.5x
- A maximum secured debt ratio of 40%
- A minimum maintenance of total unencumbered assets of 150%
The company balances its debt and equity financing by utilizing proceeds from debt issuances to fund expansion projects while ensuring a consistent dividend payout to shareholders. For the nine months ended September 30, 2024, dividends declared totaled $77.5 million, reflecting a slight increase from $76.1 million during the same period in 2023.
Interest expense for the company increased to $50.8 million for the nine months ended September 30, 2024, compared to $48.4 million for the same period in 2023, primarily due to new debt issuances and higher interest rates on existing debt.
Assessing American Assets Trust, Inc. (AAT) Liquidity
Assessing American Assets Trust, Inc. Liquidity
Current Ratio: As of September 30, 2024, the current ratio stands at 1.72. This indicates that the company has $1.72 in current assets for every $1.00 in current liabilities.
Quick Ratio: The quick ratio is calculated at 1.72 as well, suggesting that the company maintains a good level of liquid assets to cover its short-term obligations.
Working Capital Trends
As of September 30, 2024, the working capital is reported at $274,371,000. This reflects an increase from $99,525,000 in the previous year. The improvement in working capital indicates enhanced operational efficiency and liquidity management.
| Period | Working Capital (in thousands) |
|---|---|
| September 30, 2024 | $274,371 |
| September 30, 2023 | $99,525 |
Cash Flow Statements Overview
Operating Cash Flow: For the nine months ended September 30, 2024, the net cash provided by operating activities is $166,464,000, compared to $149,905,000 for the same period in 2023. This represents a 11% increase, highlighting robust operational performance.
Investing Cash Flow: The cash used in investing activities amounts to $56,763,000 for the nine months ended September 30, 2024, down from $70,228,000 in 2023. This decrease indicates a reduction in capital expenditures.
Financing Cash Flow: The cash provided by financing activities is $340,415,000 for the nine months ended September 30, 2024, compared to a cash outflow of $39,280,000 in the prior year, indicating strong liquidity management strategies.
| Cash Flow Type | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Operating Activities | $166,464 | $149,905 |
| Investing Activities | ($56,763) | ($70,228) |
| Financing Activities | $340,415 | ($39,280) |
Potential Liquidity Concerns or Strengths
As of September 30, 2024, the company holds $533,004,000 in cash and cash equivalents, significantly up from $82,888,000 at the end of 2023. This substantial increase enhances the company's liquidity position and provides a buffer against potential market fluctuations.
Debt Obligations: The total liabilities as of September 30, 2024, are $2,258,357,000, compared to $1,831,006,000 as of December 31, 2023. This increase reflects the company's strategy to leverage debt for growth.
| Liquidity Metrics | September 30, 2024 | December 31, 2023 |
|---|---|---|
| Cash and Cash Equivalents | $533,004,000 | $82,888,000 |
| Total Liabilities | $2,258,357,000 | $1,831,006,000 |
The company's ability to manage its liquidity effectively is evidenced by its strong cash reserves and improved working capital trends, positioning it favorably for future operational needs and strategic investments.
Is American Assets Trust, Inc. (AAT) Overvalued or Undervalued?
Valuation Analysis
The valuation analysis of American Assets Trust, Inc. (AAT) focuses on key financial metrics including the price-to-earnings (P/E) ratio, price-to-book (P/B) ratio, and enterprise value-to-EBITDA (EV/EBITDA) ratio, along with stock price trends, dividend yield, and analyst consensus.
Price-to-Earnings (P/E) Ratio
As of September 30, 2024, the P/E ratio for AAT is calculated based on the earnings per share (EPS). The EPS for the trailing twelve months (TTM) is $0.79. Assuming the current stock price is approximately $19.50, the P/E ratio is:
P/E Ratio = Stock Price / EPS = $19.50 / $0.79 ≈ 24.68
Price-to-Book (P/B) Ratio
The book value per share is calculated based on total equity and outstanding shares. As of September 30, 2024, total equity is approximately $1.18 billion and the number of outstanding shares is 60.90 million. Thus, the book value per share is:
Book Value per Share = Total Equity / Outstanding Shares = $1,182,126 / 60,901,583 ≈ $19.39
Using the current stock price of $19.50, the P/B ratio is:
P/B Ratio = Stock Price / Book Value per Share = $19.50 / $19.39 ≈ 1.01
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The enterprise value (EV) is calculated as market capitalization plus total debt minus cash and cash equivalents. As of September 30, 2024, the debt is approximately $1.00 billion and cash is $450 million. The market capitalization is:
Market Cap = Stock Price x Outstanding Shares = $19.50 x 60,901,583 ≈ $1.19 billion
Thus, the enterprise value is:
EV = Market Cap + Total Debt - Cash = $1.19 billion + $1.00 billion - $0.45 billion = $2.74 billion
The EBITDA for the trailing twelve months is approximately $220 million. Therefore, the EV/EBITDA ratio is:
EV/EBITDA = EV / EBITDA = $2.74 billion / $220 million ≈ 12.45
Stock Price Trends
Over the last 12 months, AAT’s stock has experienced fluctuations. The stock price started at approximately $18.00 and reached a peak of $22.00 before settling at $19.50 as of September 30, 2024. The 52-week range has been $17.00 to $22.00.
Dividend Yield and Payout Ratios
AAT has declared dividends of $1.005 per share over the past year. With the current stock price at $19.50, the dividend yield is calculated as:
Dividend Yield = Annual Dividends / Stock Price = $1.005 / $19.50 ≈ 5.15%
The payout ratio, based on the TTM EPS of $0.79, is:
Payout Ratio = Dividends / EPS = $1.005 / $0.79 ≈ 127.3%
Analyst Consensus on Stock Valuation
As of October 2024, the analyst consensus on AAT is predominantly a Hold, with a few analysts rating it as a Buy. The average target price set by analysts is around $20.00, suggesting limited upside potential from the current price of $19.50.
| Metric | Value |
|---|---|
| P/E Ratio | 24.68 |
| P/B Ratio | 1.01 |
| EV/EBITDA Ratio | 12.45 |
| Stock Price | $19.50 |
| 52-Week Range | $17.00 - $22.00 |
| Dividend Yield | 5.15% |
| Payout Ratio | 127.3% |
| Analyst Consensus | Hold |
| Average Target Price | $20.00 |
Key Risks Facing American Assets Trust, Inc. (AAT)
Key Risks Facing American Assets Trust, Inc.
The financial health of American Assets Trust, Inc. is influenced by a variety of internal and external risk factors that can significantly impact its operations and profitability. Below is a breakdown of these risks, supported by recent financial data.
Industry Competition
Competition within the real estate sector remains fierce. The company operates in a market characterized by numerous players, which can pressure rental prices and occupancy rates. As of September 30, 2024, the percentage leased across various segments was:
| Segment | Percentage Leased (2024) | Percentage Leased (2023) |
|---|---|---|
| Office | 87.0% | 86.8% |
| Retail | 94.5% | 94.4% |
| Multifamily | 90.3% | 89.5% |
| Mixed-Use | 96.3% | 95.1% |
Regulatory Changes
Changes in zoning laws, tax regulations, and environmental laws can affect operations. The company is structured as a Real Estate Investment Trust (REIT), which requires compliance with specific regulations to maintain its tax-exempt status. Non-compliance could lead to significant tax liabilities.
Market Conditions
Fluctuations in the real estate market can impact property values and rental income. For instance, total rental income for the nine months ended September 30, 2024, was $315.7 million, a slight increase of 1% from $312.1 million in the same period of 2023. Economic downturns can also lead to increased vacancy rates.
Operational Risks
Operational risks include potential disruptions in property management and maintenance. The company reported total operating expenses of $245.2 million for the nine months ended September 30, 2024, compared to $236.3 million in 2023, reflecting a 3.8% increase, primarily due to higher rental expenses and real estate taxes.
Financial Risks
Financial risks include interest rate fluctuations which can impact borrowing costs. For the nine months ended September 30, 2024, interest expense increased to $50.8 million, up from $48.4 million in 2023, representing a 5% rise due to the closing of new senior notes and increased borrowings.
Liquidity Risks
The company’s liquidity is impacted by its reliance on cash flows from operations and external financing. As of September 30, 2024, cash and cash equivalents stood at $533 million, a significant increase from $82.9 million at the end of 2023, indicating improved liquidity but also highlighting the importance of maintaining cash flow stability.
Mitigation Strategies
The company employs various strategies to mitigate these risks, including:
- Diversification: By maintaining a varied portfolio across different real estate sectors.
- Proactive Management: Implementing robust property management practices to enhance occupancy rates and tenant satisfaction.
- Financial Prudence: Managing debt levels and refinancing existing debt to take advantage of favorable interest rates.
Overall, while there are significant risks facing the company, its proactive strategies and strong financial position help to mitigate these challenges.
Future Growth Prospects for American Assets Trust, Inc. (AAT)
Future Growth Prospects for American Assets Trust, Inc.
Analysis of Key Growth Drivers
The company is positioned for growth through various strategic initiatives, including market expansions and product innovations. The total property revenues for the nine months ended September 30, 2024, reached $344.4 million, an increase of 5% compared to $328.7 million in 2023.
Future Revenue Growth Projections and Earnings Estimates
Revenue growth is projected to continue with a forecasted increase in rental income, which was $315.7 million for the nine months ended September 30, 2024, compared to $312.1 million in 2023, reflecting a 1% growth. Earnings per common share are estimated to grow to $0.79 for the full year 2024, up from $0.66 in 2023.
Strategic Initiatives or Partnerships
Recent strategic initiatives include the issuance of $525 million in senior unsecured notes on September 17, 2024, which are expected to fund general corporate purposes and reduce existing debt. Additionally, the company has engaged in proactive leasing and capital improvement programs to enhance property value and tenant appeal.
Competitive Advantages
The company benefits from a diversified property portfolio, including office, retail, and multifamily segments, with a total percentage leased as of September 30, 2024, as follows:
| Property Type | Percentage Leased (2024) | Percentage Leased (2023) |
|---|---|---|
| Office | 87.0% | 86.8% |
| Retail | 94.5% | 94.4% |
| Multifamily | 90.3% | 89.5% |
| Mixed-Use | 96.3% | 95.1% |
This diversified portfolio allows the company to mitigate risks associated with economic fluctuations and leverage growth opportunities across different market segments.
Summary of Financial Performance
For the nine months ended September 30, 2024, the company reported:
- Net income of $61.2 million, up 20% from $51.2 million in 2023.
- Operating income of $99.2 million, an increase from $92.3 million in 2023.
- Total property expenses of $123.8 million, compared to $120.2 million in 2023.
These figures indicate strong operational performance and a solid foundation for future growth opportunities.
American Assets Trust, Inc. (AAT) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- American Assets Trust, Inc. (AAT) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of American Assets Trust, Inc. (AAT)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View American Assets Trust, Inc. (AAT)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.