25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

American Assets Trust Inc
Buy, Hold or Sell?

Let's analyze American Assets Trust Inc together

I guess you are interested in American Assets Trust Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of American Assets Trust Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about American Assets Trust Inc

I send you an email if I find something interesting about American Assets Trust Inc.

1. Quick Overview

1.1. Quick analysis of American Assets Trust Inc (30 sec.)










1.2. What can you expect buying and holding a share of American Assets Trust Inc? (30 sec.)

How much money do you get?

How much money do you get?
$1.15
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$14.88
Expected worth in 1 year
$14.44
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$0.72
Return On Investment
2.5%

For what price can you sell your share?

Current Price per Share
$28.39
Expected price per share
$25.87 - $28.96
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of American Assets Trust Inc (5 min.)




Live pricePrice per Share (EOD)
$28.39
Intrinsic Value Per Share
$4.83 - $17.72
Total Value Per Share
$19.71 - $32.60

2.2. Growth of American Assets Trust Inc (5 min.)




Is American Assets Trust Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.1b$1.1b-$29.3m-2.6%

How much money is American Assets Trust Inc making?

Current yearPrevious yearGrowGrow %
Making money$14.5m$8.2m$6.2m43.2%
Net Profit Margin12.8%7.5%--

How much money comes from the company's main activities?

2.3. Financial Health of American Assets Trust Inc (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of American Assets Trust Inc?

Welcome investor! American Assets Trust Inc's management wants to use your money to grow the business. In return you get a share of American Assets Trust Inc.

First you should know what it really means to hold a share of American Assets Trust Inc. And how you can make/lose money.

Speculation

The Price per Share of American Assets Trust Inc is $28.39. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of American Assets Trust Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in American Assets Trust Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $14.88. Based on the TTM, the Book Value Change Per Share is $-0.11 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.10 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.29 per quarter.
Based on historical numbers we can estimate the returns while holding a share of American Assets Trust Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.220.8%0.200.7%0.160.6%0.140.5%0.130.5%
Usd Book Value Change Per Share-3.94-13.9%-0.11-0.4%-0.10-0.4%-0.11-0.4%0.060.2%
Usd Dividend Per Share0.341.2%0.291.0%0.331.2%0.291.0%0.260.9%
Usd Total Gains Per Share-3.60-12.7%0.180.6%0.230.8%0.180.6%0.311.1%
Usd Price Per Share26.72-23.38-20.94-28.35-34.64-
Price to Earnings Ratio30.68-30.52-34.13-80.30-52.76-
Price-to-Total Gains Ratio-7.43--21.43-99.09-172.14-675.94-
Price to Book Ratio1.80-1.48-1.36-1.77-2.41-
Price-to-Total Gains Ratio-7.43--21.43-99.09-172.14-675.94-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share28.39
Number of shares35
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.290.29
Usd Book Value Change Per Share-0.11-0.11
Usd Total Gains Per Share0.180.18
Gains per Quarter (35 shares)6.296.31
Gains per Year (35 shares)25.1525.23
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
140-151541-1615
281-304082-3140
3121-4665123-4765
4161-6190164-6390
5202-76115205-79115
6242-91140246-94140
7282-106165287-110165
8323-122190328-126190
9363-137215368-141215
10403-152240409-157240

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%58.03.01.093.5%
Book Value Change Per Share1.03.00.025.0%1.011.00.08.3%1.019.00.05.0%9.031.00.022.5%17.043.02.027.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%59.00.03.095.2%
Total Gains per Share2.02.00.050.0%10.02.00.083.3%18.02.00.090.0%35.05.00.087.5%54.06.02.087.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of American Assets Trust Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---3.935-0.108-97%-0.101-97%-0.112-97%0.055-7201%
Book Value Per Share--14.87615.974-7%15.431-4%16.041-7%14.773+1%
Current Ratio--5.7762.903+99%2.166+167%2.282+153%1.789+223%
Debt To Asset Ratio--0.6650.627+6%0.609+9%0.594+12%0.596+12%
Debt To Equity Ratio--1.9851.648+20%1.506+32%1.439+38%1.487+33%
Dividend Per Share--0.3380.288+17%0.330+2%0.292+15%0.258+31%
Eps--0.2180.201+9%0.162+34%0.140+56%0.132+65%
Free Cash Flow Per Share--0.3660.479-24%0.322+13%0.284+29%0.238+54%
Free Cash Flow To Equity Per Share--5.4911.484+270%0.111+4868%0.453+1112%0.534+929%
Gross Profit Margin--0.9020.9030%1.067-15%0.978-8%0.989-9%
Intrinsic Value_10Y_max--17.721--------
Intrinsic Value_10Y_min--4.833--------
Intrinsic Value_1Y_max--1.336--------
Intrinsic Value_1Y_min--0.878--------
Intrinsic Value_3Y_max--4.349--------
Intrinsic Value_3Y_min--2.313--------
Intrinsic Value_5Y_max--7.766--------
Intrinsic Value_5Y_min--3.380--------
Market Cap1728996424.000-18%2043970822.0801700522188.690+20%1597447466.910+28%2143498219.277-5%2383890268.573-14%
Net Profit Margin--0.1360.128+6%0.075+80%0.102+33%0.123+10%
Operating Margin---0.5470.067-914%0.276-298%0.229-338%0.268-304%
Operating Ratio--0.1940.665-71%0.725-73%0.717-73%0.706-73%
Pb Ratio1.908+6%1.7961.482+21%1.356+32%1.767+2%2.410-25%
Pe Ratio32.595+6%30.67730.516+1%34.134-10%80.297-62%52.760-42%
Price Per Share28.390+6%26.72023.380+14%20.935+28%28.348-6%34.635-23%
Price To Free Cash Flow Ratio19.412+6%18.27014.258+28%19.556-7%33.941-46%37.851-52%
Price To Total Gains Ratio-7.891-6%-7.426-21.427+189%99.091-107%172.143-104%675.944-101%
Quick Ratio--5.7762.913+98%2.296+152%2.304+151%1.792+222%
Return On Assets--0.0050.005+4%0.003+79%0.004+40%0.004+13%
Return On Equity--0.0150.012+18%0.007+114%0.008+73%0.011+36%
Total Gains Per Share---3.5980.180-2103%0.229-1669%0.180-2096%0.313-1248%
Usd Book Value--1137961000.0001148170000.000-1%1177504250.000-3%1208412150.000-6%1038015825.000+10%
Usd Book Value Change Per Share---3.935-0.108-97%-0.101-97%-0.112-97%0.055-7201%
Usd Book Value Per Share--14.87615.974-7%15.431-4%16.041-7%14.773+1%
Usd Dividend Per Share--0.3380.288+17%0.330+2%0.292+15%0.258+31%
Usd Eps--0.2180.201+9%0.162+34%0.140+56%0.132+65%
Usd Free Cash Flow--27969000.00033877000.000-17%24597250.000+14%21131950.000+32%16841300.000+66%
Usd Free Cash Flow Per Share--0.3660.479-24%0.322+13%0.284+29%0.238+54%
Usd Free Cash Flow To Equity Per Share--5.4911.484+270%0.111+4868%0.453+1112%0.534+929%
Usd Market Cap1728996424.000-18%2043970822.0801700522188.690+20%1597447466.910+28%2143498219.277-5%2383890268.573-14%
Usd Price Per Share28.390+6%26.72023.380+14%20.935+28%28.348-6%34.635-23%
Usd Profit--16657000.00014575500.000+14%8279000.000+101%10446050.000+59%10738900.000+55%
Usd Revenue--122810000.000114221500.000+8%108668250.000+13%101377750.000+21%89459700.000+37%
Usd Total Gains Per Share---3.5980.180-2103%0.229-1669%0.180-2096%0.313-1248%
 EOD+1 -7MRQTTM+18 -18YOY+22 -145Y+20 -1610Y+24 -12

3.3 Fundamental Score

Let's check the fundamental score of American Assets Trust Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1532.595
Price to Book Ratio (EOD)Between0-11.908
Net Profit Margin (MRQ)Greater than00.136
Operating Margin (MRQ)Greater than0-0.547
Quick Ratio (MRQ)Greater than15.776
Current Ratio (MRQ)Greater than15.776
Debt to Asset Ratio (MRQ)Less than10.665
Debt to Equity Ratio (MRQ)Less than11.985
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.005
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of American Assets Trust Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5059.008
Ma 20Greater thanMa 5027.812
Ma 50Greater thanMa 10027.346
Ma 100Greater thanMa 20026.392
OpenGreater thanClose28.500
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About American Assets Trust Inc

American Assets Trust, Inc. is a full service, vertically integrated and self-administered real estate investment trust (REIT), headquartered in San Diego, California. The company has over 55 years of experience in acquiring, improving, developing and managing premier office, retail, and residential properties throughout the United States in some of the nation's most dynamic, high-barrier-to-entry markets primarily in Southern California, Northern California, Washington, Oregon, Texas and Hawaii. The company's office portfolio comprises approximately 4.1 million rentable square feet, and its retail portfolio comprises approximately 3.1 million rentable square feet. In addition, the company owns one mixed-use property (including approximately 94,000 rentable square feet of retail space and a 369-room all-suite hotel) and 2,110 multifamily units. In 2011, the company was formed to succeed to the real estate business of American Assets, Inc., a privately held corporation founded in 1967 and, as such, has significant experience, long-standing relationships and extensive knowledge of its core markets, submarkets and asset classes.

Fundamental data was last updated by Penke on 2024-11-14 08:33:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit American Assets Trust Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare American Assets Trust Inc to the REIT - Diversified industry mean.
  • A Net Profit Margin of 13.6% means that $0.14 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of American Assets Trust Inc:

  • The MRQ is 13.6%. The company is making a huge profit. +2
  • The TTM is 12.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ13.6%TTM12.8%+0.8%
TTM12.8%YOY7.5%+5.2%
TTM12.8%5Y10.2%+2.5%
5Y10.2%10Y12.3%-2.1%
4.3.1.2. Return on Assets

Shows how efficient American Assets Trust Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare American Assets Trust Inc to the REIT - Diversified industry mean.
  • 0.5% Return on Assets means that American Assets Trust Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of American Assets Trust Inc:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.5%+0.0%
TTM0.5%YOY0.3%+0.2%
TTM0.5%5Y0.4%+0.1%
5Y0.4%10Y0.4%-0.1%
4.3.1.3. Return on Equity

Shows how efficient American Assets Trust Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare American Assets Trust Inc to the REIT - Diversified industry mean.
  • 1.5% Return on Equity means American Assets Trust Inc generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of American Assets Trust Inc:

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.2%+0.2%
TTM1.2%YOY0.7%+0.6%
TTM1.2%5Y0.8%+0.4%
5Y0.8%10Y1.1%-0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of American Assets Trust Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient American Assets Trust Inc is operating .

  • Measures how much profit American Assets Trust Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare American Assets Trust Inc to the REIT - Diversified industry mean.
  • An Operating Margin of -54.7% means the company generated $-0.55  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of American Assets Trust Inc:

  • The MRQ is -54.7%. The company is operating very inefficient. -2
  • The TTM is 6.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ-54.7%TTM6.7%-61.4%
TTM6.7%YOY27.6%-20.9%
TTM6.7%5Y22.9%-16.2%
5Y22.9%10Y26.8%-3.8%
4.3.2.2. Operating Ratio

Measures how efficient American Assets Trust Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Diversified industry mean).
  • An Operation Ratio of 0.19 means that the operating costs are $0.19 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of American Assets Trust Inc:

  • The MRQ is 0.194. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.665. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.194TTM0.665-0.471
TTM0.665YOY0.725-0.061
TTM0.6655Y0.717-0.053
5Y0.71710Y0.706+0.012
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of American Assets Trust Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if American Assets Trust Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Diversified industry mean).
  • A Current Ratio of 5.78 means the company has $5.78 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of American Assets Trust Inc:

  • The MRQ is 5.776. The company is very able to pay all its short-term debts. +2
  • The TTM is 2.903. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ5.776TTM2.903+2.873
TTM2.903YOY2.166+0.737
TTM2.9035Y2.282+0.621
5Y2.28210Y1.789+0.492
4.4.3.2. Quick Ratio

Measures if American Assets Trust Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare American Assets Trust Inc to the REIT - Diversified industry mean.
  • A Quick Ratio of 5.78 means the company can pay off $5.78 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of American Assets Trust Inc:

  • The MRQ is 5.776. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.913. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ5.776TTM2.913+2.863
TTM2.913YOY2.296+0.616
TTM2.9135Y2.304+0.608
5Y2.30410Y1.792+0.512
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of American Assets Trust Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of American Assets Trust Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare American Assets Trust Inc to REIT - Diversified industry mean.
  • A Debt to Asset Ratio of 0.66 means that American Assets Trust Inc assets are financed with 66.5% credit (debt) and the remaining percentage (100% - 66.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of American Assets Trust Inc:

  • The MRQ is 0.665. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.627. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.665TTM0.627+0.038
TTM0.627YOY0.609+0.019
TTM0.6275Y0.594+0.034
5Y0.59410Y0.596-0.003
4.5.4.2. Debt to Equity Ratio

Measures if American Assets Trust Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare American Assets Trust Inc to the REIT - Diversified industry mean.
  • A Debt to Equity ratio of 198.5% means that company has $1.98 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of American Assets Trust Inc:

  • The MRQ is 1.985. The company is just able to pay all its debts with equity.
  • The TTM is 1.648. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.985TTM1.648+0.337
TTM1.648YOY1.506+0.142
TTM1.6485Y1.439+0.209
5Y1.43910Y1.487-0.048
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings American Assets Trust Inc generates.

  • Above 15 is considered overpriced but always compare American Assets Trust Inc to the REIT - Diversified industry mean.
  • A PE ratio of 30.68 means the investor is paying $30.68 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of American Assets Trust Inc:

  • The EOD is 32.595. Based on the earnings, the company is overpriced. -1
  • The MRQ is 30.677. Based on the earnings, the company is overpriced. -1
  • The TTM is 30.516. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD32.595MRQ30.677+1.917
MRQ30.677TTM30.516+0.161
TTM30.516YOY34.134-3.618
TTM30.5165Y80.297-49.781
5Y80.29710Y52.760+27.537
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of American Assets Trust Inc:

  • The EOD is 19.412. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 18.270. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 14.258. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD19.412MRQ18.270+1.142
MRQ18.270TTM14.258+4.012
TTM14.258YOY19.556-5.298
TTM14.2585Y33.941-19.683
5Y33.94110Y37.851-3.911
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of American Assets Trust Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Diversified industry mean).
  • A PB ratio of 1.80 means the investor is paying $1.80 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of American Assets Trust Inc:

  • The EOD is 1.908. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.796. Based on the equity, the company is underpriced. +1
  • The TTM is 1.482. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.908MRQ1.796+0.112
MRQ1.796TTM1.482+0.315
TTM1.482YOY1.356+0.126
TTM1.4825Y1.767-0.285
5Y1.76710Y2.410-0.643
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of American Assets Trust Inc.

4.8.1. Institutions holding American Assets Trust Inc

Institutions are holding 93.291% of the shares of American Assets Trust Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc18.90570.0058115138412120161.8759
2024-06-30Vanguard Group Inc13.01840.00347928395-227136-2.7851
2024-09-30American Assets Inc12.10964.7052737459900
2024-06-30State Street Corp4.66650.00282841954-82433-2.8188
2024-06-30LSV Asset Management3.47170.10372114348266181.275
2024-06-30Morgan Stanley - Brokerage Accounts3.39690.00182068778867564.3771
2024-06-30T. Rowe Price Investment Management,Inc.2.74690.0236167293036197127.6112
2024-09-30American Assets Investment Management2.42253.4493147533600
2024-06-30Charles Schwab Investment Management Inc2.36280.00611438996348802.4841
2024-06-30Geode Capital Management, LLC2.05530.00251251731350992.8849
2024-06-30Adage Capital Partners Gp LLC1.84720.04661125000187731.697
2024-06-30Nuveen Asset Management, LLC1.80660.00721100228-109879-9.0801
2024-06-30Ameriprise Financial Inc1.7840.0066108646938339954.5321
2024-06-30Allianz Asset Management AG1.69980.03431035188777702302.0366
2024-06-30Dimensional Fund Advisors, Inc.1.27930.0046779127699859.869
2024-06-30Northern Trust Corp1.21890.0028742311158982.1886
2024-06-30Kennedy Capital Management Inc0.99420.2896605476133882.2612
2024-06-30Goldman Sachs Group Inc0.97360.0022592924-155728-20.8011
2024-06-30Bank of New York Mellon Corp0.93060.0024566725-5028-0.8794
2024-06-30JPMorgan Chase & Co0.84060.0009511950-19715-3.7082
Total 78.530568.701447826306+1436566+3.0%

4.9.2. Funds holding American Assets Trust Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF4.99480.0971304193331800.1046
2024-09-30Vanguard Real Estate Index Investor3.1560.07091922074-29011-1.4869
2024-09-30Vanguard Total Stock Mkt Idx Inv2.37840.0022144848722350.1545
2024-10-31iShares Russell 2000 ETF2.07320.05021262589-2842-0.2246
2024-09-30Vanguard Small Cap Index1.88020.01991145066-8824-0.7647
2024-09-30T. Rowe Price Small-Cap Value1.85370.27781128953-10205-0.8958
2024-09-30Vanguard Small Cap Value Index Inv1.27120.0353774207-920-0.1187
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.1710.0175713143-43571-5.7579
2024-09-30T. Rowe Price U.S. SC Value Eq Tr-Z1.00780.2816137475824310.4847
2024-09-30BlackRock Advantage Small Cap Core Instl0.98170.4015597888-10016-1.6476
2024-08-31CREF Stock R10.96850.012558986000
2024-08-31Fidelity Small Cap Index0.83780.051510225-17104-3.2435
2024-10-31iShares S&P Small-Cap 600 Value ETF0.80030.18834873934640.0953
2024-10-31iShares Russell 2000 Value ETF0.77030.102246911200
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.69130.096342098731600.7563
2024-09-30Columbia Small Cap Value I A0.64010.682538983135000.906
2024-09-30Columbia Small Cap Value I0.64010.6764389831137003.6423
2024-09-30Vanguard Tax-Managed Small Cap Adm0.53160.0893323730-31240-8.8007
2024-09-30iShares Envir&Lw Carb Tilt REIdx(UK)LAcc0.5180.0861315446-114210-26.5817
2024-09-30Vanguard Real Estate II Index0.51370.08331286611830.3796
Total 27.67973.32116857368-182278-1.1%

5.3. Insider Transactions

Insiders are holding 1.493% of the shares of American Assets Trust Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-05-12Ernest S RadyBUY10000018.76
2023-05-10Ernest S RadyBUY4214018.84
2023-05-08Ernest S RadyBUY10000018.93
2023-05-05Ernest S RadyBUY10000018.89
2023-05-03Ernest S RadyBUY10000017.66
2023-05-01Ernest S RadyBUY12000017.99
2023-03-09Ernest S RadyBUY4000021.98
2022-11-04Ernest S RadyBUY2000028.35
2022-11-02Ernest S RadyBUY2000027.75
2022-10-31Ernest S RadyBUY2000027.3
2022-09-15Ernest S RadyBUY8732426.99
2022-09-12Ernest S RadyBUY1000028.49
2022-09-08Ernest S RadyBUY2000027.96
2022-08-29Ernest S RadyBUY2000028.66
2022-08-26Ernest S RadyBUY1000028.55
2022-08-24Ernest S RadyBUY270028.39
2022-08-22Ernest S RadyBUY1000028.9
2022-08-19Ernest S RadyBUY1267129.6
2022-08-17Ernest S RadyBUY2000029.87
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Long-term Assets Other  2,741,832-26,0272,715,805-2,704,37211,4332,730,7222,742,155-2,743,802-1,647
EBIT  31,460-2,06129,3991,15030,54924530,794-97,915-67,121
EBITDA  61,328-2,02159,3071,45960,7661,03961,805-95,397-33,592
Interest Expense  16,325-4116,284-2916,2553416,289-99,606-83,317
Income Tax Expense  16,6462,93319,579-19,319260-59201-662-461
Cost of Revenue  41,3112,40143,71227,59271,3045571,359-90,182-18,823



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets3,396,318
Total Liabilities2,258,357
Total Stockholder Equity1,137,961
 As reported
Total Liabilities 2,258,357
Total Stockholder Equity+ 1,137,961
Total Assets = 3,396,318

Assets

Total Assets3,396,318
Total Current Assets631,585
Long-term Assets2,764,733
Total Current Assets
Cash And Cash Equivalents 533,004
Net Receivables 98,581
Total Current Assets  (as reported)631,585
Total Current Assets  (calculated)631,585
+/-0
Long-term Assets
Property Plant Equipment 19,630
Intangible Assets 16,819
Other Assets 2,764,733
Long-term Assets  (as reported)2,764,733
Long-term Assets  (calculated)2,801,182
+/- 36,449

Liabilities & Shareholders' Equity

Total Current Liabilities109,355
Long-term Liabilities2,172,283
Total Stockholder Equity1,137,961
Total Current Liabilities
Accounts payable 74,067
Total Current Liabilities  (as reported)109,355
Total Current Liabilities  (calculated)74,067
+/- 35,288
Long-term Liabilities
Long term Debt 2,109,579
Capital Lease Obligations Min Short Term Debt21,313
Long-term Liabilities Other 14,479
Long-term Liabilities  (as reported)2,172,283
Long-term Liabilities  (calculated)2,145,371
+/- 26,912
Total Stockholder Equity
Common Stock609
Retained Earnings -293,037
Accumulated Other Comprehensive Income 4,475
Other Stockholders Equity 1,425,914
Total Stockholder Equity (as reported)1,137,961
Total Stockholder Equity (calculated)1,137,961
+/-0
Other
Capital Stock609
Cash and Short Term Investments 533,004
Common Stock Shares Outstanding 76,496
Liabilities and Stockholders Equity 3,396,318
Net Debt 1,576,575
Net Invested Capital 3,296,180
Net Working Capital 522,230
Property Plant and Equipment Gross 19,630
Short Long Term Debt Total 2,109,579



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302008-12-31
> Total Assets 
971,118
0
938,991
0
1,099,549
1,103,713
1,117,357
1,652,482
1,722,765
1,724,761
1,709,281
1,722,471
1,713,448
1,860,937
1,827,587
1,824,470
1,836,759
1,840,846
1,832,443
1,878,958
1,892,423
1,938,660
1,941,762
1,966,149
1,974,313
1,996,075
1,978,419
1,977,826
1,971,913
1,989,228
1,986,933
2,115,341
2,171,176
2,275,618
2,259,864
2,213,566
2,186,040
2,196,776
2,198,250
2,217,048
2,718,758
2,788,958
2,790,333
2,756,185
2,846,282
2,844,114
2,817,309
3,049,346
3,045,531
3,051,070
3,017,927
3,011,134
3,007,190
3,008,577
2,987,881
3,020,224
3,012,460
3,010,719
2,984,681
2,988,199
2,992,932
3,396,318
3,396,3182,992,9322,988,1992,984,6813,010,7193,012,4603,020,2242,987,8813,008,5773,007,1903,011,1343,017,9273,051,0703,045,5313,049,3462,817,3092,844,1142,846,2822,756,1852,790,3332,788,9582,718,7582,217,0482,198,2502,196,7762,186,0402,213,5662,259,8642,275,6182,171,1762,115,3411,986,9331,989,2281,971,9131,977,8261,978,4191,996,0751,974,3131,966,1491,941,7621,938,6601,892,4231,878,9581,832,4431,840,8461,836,7591,824,4701,827,5871,860,9371,713,4481,722,4711,709,2811,724,7611,722,7651,652,4821,117,3571,103,7131,099,5490938,9910971,118
   > Total Current Assets 
0
0
104,572
0
78,498
128,579
132,208
165,049
158,666
190,895
180,315
167,543
166,068
80,636
56,340
60,254
79,884
83,366
65,406
96,331
94,565
114,532
77,078
70,663
51,981
73,517
59,066
60,888
60,083
80,809
64,081
207,504
47,074
112,980
101,823
74,022
67,829
74,483
66,561
73,452
64,584
135,623
121,467
65,449
163,632
168,576
145,987
388,181
376,564
181,060
229,693
167,000
155,547
160,372
144,611
184,473
181,099
186,866
190,179
207,343
212,540
631,585
631,585212,540207,343190,179186,866181,099184,473144,611160,372155,547167,000229,693181,060376,564388,181145,987168,576163,63265,449121,467135,62364,58473,45266,56174,48367,82974,022101,823112,98047,074207,50464,08180,80960,08360,88859,06673,51751,98170,66377,078114,53294,56596,33165,40683,36679,88460,25456,34080,636166,068167,543180,315190,895158,666165,049132,208128,57978,4980104,57200
       Cash And Cash Equivalents 
18,978
0
24,189
0
31,592
37,363
41,953
100,396
92,535
123,222
112,723
100,652
98,584
34,917
42,479
43,972
63,340
65,722
48,987
79,486
78,859
95,145
59,357
54,639
34,949
40,158
39,925
44,007
43,886
61,959
44,801
190,110
31,380
94,207
82,610
55,336
51,326
56,220
47,956
54,538
44,778
115,568
99,303
52,371
146,131
155,327
137,333
380,434
368,266
171,923
139,524
73,573
60,750
63,431
49,571
87,328
84,709
89,968
82,888
98,553
114,880
533,004
533,004114,88098,55382,88889,96884,70987,32849,57163,43160,75073,573139,524171,923368,266380,434137,333155,327146,13152,37199,303115,56844,77854,53847,95656,22051,32655,33682,61094,20731,380190,11044,80161,95943,88644,00739,92540,15834,94954,63959,35795,14578,85979,48648,98765,72263,34043,97242,47934,91798,584100,652112,723123,22292,535100,39641,95337,36331,592024,189018,978
       Short-term Investments 
4,527
0
4,644
0
0
5,493
1,000
32,838
31,445
29,596
28,235
26,326
24,287
10,251
7,421
8,803
9,206
10,065
9,124
10,568
10,766
11,835
10,994
10,252
11,311
25,208
11,623
9,295
9,450
10,246
9,950
9,836
9,211
10,124
9,344
9,889
9,385
9,918
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,103
11,310
9,986
7,909
11,881
12,648
7,963
9,355
8,506
0
08,5069,3557,96312,64811,8817,9099,98611,3107,103000000000000009,9189,3859,8899,34410,1249,2119,8369,95010,2469,4509,29511,62325,20811,31110,25210,99411,83510,76610,5689,12410,0659,2068,8037,42110,25124,28726,32628,23529,59631,44532,8381,0005,493004,64404,527
       Net Receivables 
0
0
41,736
0
42,231
43,644
43,393
4,913
4,944
6,525
6,847
5,313
4,997
6,076
6,440
7,479
7,338
7,579
7,295
6,277
4,940
7,552
6,727
5,772
5,721
8,151
7,518
7,586
6,747
8,604
9,330
7,558
6,483
8,649
9,869
8,797
7,118
8,345
9,289
9,137
10,104
9,561
12,016
8,621
13,544
12,018
6,938
6,031
6,582
7,421
90,169
93,427
94,797
96,941
95,040
97,145
96,390
96,898
96,834
98,490
97,660
98,581
98,58197,66098,49096,83496,89896,39097,14595,04096,94194,79793,42790,1697,4216,5826,0316,93812,01813,5448,62112,0169,56110,1049,1379,2898,3457,1188,7979,8698,6496,4837,5589,3308,6046,7477,5867,5188,1515,7215,7726,7277,5524,9406,2777,2957,5797,3387,4796,4406,0764,9975,3136,8476,5254,9444,91343,39343,64442,231041,73600
   > Long-term Assets 
0
0
834,419
0
1,021,051
975,134
985,149
1,487,433
1,564,099
1,533,866
1,528,966
1,554,928
1,547,380
1,780,301
1,771,247
1,764,216
1,756,875
1,757,480
1,767,037
1,782,627
1,797,858
1,824,128
1,864,684
1,895,486
1,922,332
1,922,558
1,919,353
1,916,938
1,911,830
1,908,419
1,922,852
1,907,837
2,124,102
2,162,638
2,158,041
2,139,544
2,118,211
2,122,293
2,131,689
2,143,596
2,654,174
2,653,335
2,668,866
2,690,736
2,682,650
2,675,538
2,671,322
2,661,165
2,668,967
2,870,010
2,788,234
2,844,134
2,851,643
2,848,205
2,843,270
2,835,751
2,831,361
2,823,853
2,794,502
2,780,856
2,780,392
2,764,733
2,764,7332,780,3922,780,8562,794,5022,823,8532,831,3612,835,7512,843,2702,848,2052,851,6432,844,1342,788,2342,870,0102,668,9672,661,1652,671,3222,675,5382,682,6502,690,7362,668,8662,653,3352,654,1742,143,5962,131,6892,122,2932,118,2112,139,5442,158,0412,162,6382,124,1021,907,8371,922,8521,908,4191,911,8301,916,9381,919,3531,922,5581,922,3321,895,4861,864,6841,824,1281,797,8581,782,6271,767,0371,757,4801,756,8751,764,2161,771,2471,780,3011,547,3801,554,9281,528,9661,533,8661,564,0991,487,433985,149975,1341,021,0510834,41900
       Property Plant Equipment 
0
0
774,208
0
928,831
929,237
943,100
1,411,476
1,402,584
1,456,745
1,452,681
1,480,467
1,478,731
1,698,495
1,668,182
1,664,555
1,661,955
1,665,789
1,676,836
1,692,929
1,710,026
1,738,039
1,775,400
1,806,879
1,833,714
1,837,096
1,834,862
1,837,000
1,834,520
1,833,520
1,831,546
1,823,323
2,045,964
2,081,846
2,076,707
2,054,982
2,033,994
2,035,567
2,039,853
6,973
6,278
5,574
4,863
26,338
25,673
30,111
29,350
28,583
27,392
26,824
26,254
25,678
25,098
24,512
23,921
23,325
22,723
22,116
21,503
20,885
20,260
19,630
19,63020,26020,88521,50322,11622,72323,32523,92124,51225,09825,67826,25426,82427,39228,58329,35030,11125,67326,3384,8635,5746,2786,9732,039,8532,035,5672,033,9942,054,9822,076,7072,081,8462,045,9641,823,3231,831,5461,833,5201,834,5201,837,0001,834,8621,837,0961,833,7141,806,8791,775,4001,738,0391,710,0261,692,9291,676,8361,665,7891,661,9551,664,5551,668,1821,698,4951,478,7311,480,4671,452,6811,456,7451,402,5841,411,476943,100929,237928,8310774,20800
       Intangible Assets 
24,840
0
19,671
0
0
25,278
22,695
50,857
46,403
51,954
46,646
812
41,872
49,816
46,751
61,025
56,561
52,834
50,659
47,294
45,291
43,279
43,671
41,637
40,073
38,402
37,094
35,336
33,302
31,516
30,260
29,183
29,843
31,894
30,409
30,002
29,845
30,044
38,589
38,046
79,928
77,498
76,839
75,533
72,792
69,842
67,066
65,108
63,174
71,911
70,268
71,114
68,588
65,869
64,234
62,076
61,096
59,905
57,194
19,224
17,977
16,819
16,81917,97719,22457,19459,90561,09662,07664,23465,86968,58871,11470,26871,91163,17465,10867,06669,84272,79275,53376,83977,49879,92838,04638,58930,04429,84530,00230,40931,89429,84329,18330,26031,51633,30235,33637,09438,40240,07341,63743,67143,27945,29147,29450,65952,83456,56161,02546,75149,81641,87281246,64651,95446,40350,85722,69525,2780019,671024,840
       Long-term Assets Other 
0
0
2,401
0
47,643
2,314
2,233
75,957
161,515
77,121
76,285
73,649
68,649
81,806
1,771,247
1,703,191
1,700,314
1,704,646
1,716,378
1,735,333
1,752,567
1,780,849
1,821,013
1,853,849
1,882,259
1,884,156
1,882,259
1,881,602
1,878,528
1,876,903
1,892,592
1,878,654
2,094,259
2,130,744
2,127,632
2,109,542
2,088,366
2,092,249
2,093,100
2,098,577
2,567,968
2,570,263
2,587,164
2,588,865
2,584,185
2,575,585
2,574,906
2,567,474
2,578,401
2,771,275
2,691,712
2,747,342
2,757,957
2,757,824
2,755,115
2,750,350
2,747,542
2,741,832
2,715,805
11,433
2,742,155
-1,647
-1,6472,742,15511,4332,715,8052,741,8322,747,5422,750,3502,755,1152,757,8242,757,9572,747,3422,691,7122,771,2752,578,4012,567,4742,574,9062,575,5852,584,1852,588,8652,587,1642,570,2632,567,9682,098,5772,093,1002,092,2492,088,3662,109,5422,127,6322,130,7442,094,2591,878,6541,892,5921,876,9031,878,5281,881,6021,882,2591,884,1561,882,2591,853,8491,821,0131,780,8491,752,5671,735,3331,716,3781,704,6461,700,3141,703,1911,771,24781,80668,64973,64976,28577,121161,51575,9572,2332,31447,64302,40100
> Total Liabilities 
781,944
0
768,028
0
944,335
949,834
962,236
944,267
1,025,510
1,034,288
1,029,553
1,051,286
1,051,045
1,205,640
1,141,858
1,145,314
1,140,235
1,149,602
1,145,865
1,156,482
1,154,730
1,167,689
1,175,186
1,198,595
1,164,031
1,163,562
1,149,492
1,157,425
1,166,015
1,174,716
1,148,382
1,253,632
1,318,813
1,427,067
1,415,720
1,384,233
1,368,405
1,381,285
1,395,779
1,411,715
1,426,836
1,490,734
1,496,661
1,475,164
1,569,794
1,578,132
1,563,903
1,813,907
1,818,385
1,832,379
1,807,804
1,805,247
1,807,222
1,810,854
1,802,356
1,840,498
1,836,344
1,842,069
1,831,006
1,832,811
1,847,276
2,258,357
2,258,3571,847,2761,832,8111,831,0061,842,0691,836,3441,840,4981,802,3561,810,8541,807,2221,805,2471,807,8041,832,3791,818,3851,813,9071,563,9031,578,1321,569,7941,475,1641,496,6611,490,7341,426,8361,411,7151,395,7791,381,2851,368,4051,384,2331,415,7201,427,0671,318,8131,253,6321,148,3821,174,7161,166,0151,157,4251,149,4921,163,5621,164,0311,198,5951,175,1861,167,6891,154,7301,156,4821,145,8651,149,6021,140,2351,145,3141,141,8581,205,6401,051,0451,051,2861,029,5531,034,2881,025,510944,267962,236949,834944,3350768,0280781,944
   > Total Current Liabilities 
0
0
9,555
0
17,592
18,772
14,292
24,631
24,309
32,433
30,266
30,723
32,191
180,432
34,365
40,666
36,378
46,266
135,226
45,470
44,208
58,507
56,382
80,919
81,016
81,587
67,777
63,079
39,281
48,705
58,515
45,344
47,663
54,843
44,639
85,221
68,511
83,558
117,797
147,700
156,099
71,060
70,892
75,694
172,413
177,416
165,003
77,855
87,019
96,847
72,386
77,077
74,853
115,071
108,748
74,785
71,641
79,922
98,119
100,646
115,670
109,355
109,355115,670100,64698,11979,92271,64174,785108,748115,07174,85377,07772,38696,84787,01977,855165,003177,416172,41375,69470,89271,060156,099147,700117,79783,55868,51185,22144,63954,84347,66345,34458,51548,70539,28163,07967,77781,58781,01680,91956,38258,50744,20845,470135,22646,26636,37840,66634,365180,43232,19130,72330,26632,43324,30924,63114,29218,77217,59209,55500
       Short-term Debt 
0
0
0
0
6,496
5,889
15,309
0
4,302
4,664
15,309
4,801
4,874
141,000
6,446
5,389
6,221
7,800
93,000
9,229
8,846
9,257
9,821
20,000
30,000
25,000
30,000
20,000
9,791
10,364
20,000
11,601
11,198
12,759
12,857
33,031
20,133
20,235
62,337
86,438
93,540
25,663
33,872
32,159
98,948
99,049
99,151
31,527
28,548
29,217
1,649,203
1,649,028
-24,573
33,895
34,057
1,687,615
30,519
28,618
100,000
0
525,000
0
0525,0000100,00028,61830,5191,687,61534,05733,895-24,5731,649,0281,649,20329,21728,54831,52799,15199,04998,94832,15933,87225,66393,54086,43862,33720,23520,13333,03112,85712,75911,19811,60120,00010,3649,79120,00030,00025,00030,00020,0009,8219,2578,8469,22993,0007,8006,2215,3896,446141,0004,8744,80115,3094,6644,302015,3095,8896,4960000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,064,259
0
0
0
1,057,299
0
6,072
6,098
1,062,597
6,195
1,225,503
1,325,159
1,325,030
1,283,695
1,270,694
0
0
0
0
0
0
0
98,948
99,049
99,151
0
0
0
0
0
0
33,895
34,057
0
0
0
0
0
0
0
000000034,05733,89500000099,15199,04998,94800000001,270,6941,283,6951,325,0301,325,1591,225,5036,1951,062,5976,0986,07201,057,2990001,064,2590000000000000000000000
       Accounts payable 
8,998
0
7,193
0
0
10,244
-15,799
24,631
24,309
32,433
30,266
30,723
32,191
39,432
29,509
35,599
31,285
41,256
37,063
40,248
38,885
53,231
50,861
55,045
45,116
50,806
31,821
37,014
33,209
42,607
32,401
39,149
40,884
48,107
38,069
43,507
39,666
54,575
46,616
53,683
54,652
63,205
62,576
67,348
65,780
71,837
59,262
71,226
80,291
88,851
64,531
68,797
66,334
72,355
65,992
65,946
62,961
70,970
61,312
65,292
70,222
74,067
74,06770,22265,29261,31270,97062,96165,94665,99272,35566,33468,79764,53188,85180,29171,22659,26271,83765,78067,34862,57663,20554,65253,68346,61654,57539,66643,50738,06948,10740,88439,14932,40142,60733,20937,01431,82150,80645,11655,04550,86153,23138,88540,24837,06341,25631,28535,59929,50939,43232,19130,72330,26632,43324,30924,631-15,79910,244007,19308,998
       Other Current Liabilities 
0
0
9,555
0
11,096
12,883
14,292
0
0
0
-15,799
0
0
0
4,856
5,067
5,093
5,010
-3,488
5,222
5,323
5,276
5,521
-4,074
-3,633
-2,967
-4,566
-3,207
6,072
6,098
-4,634
6,195
6,779
6,736
6,570
-6,758
-8,773
-7,263
-10,183
-11,370
-16,468
7,855
8,316
8,346
-23,637
-24,664
-25,977
6,629
6,728
7,996
-1,671,931
-1,667,132
-22,933
-23,356
-22,018
-1,709,228
8,680
8,952
-91,120
-23,908
490,243
0
0490,243-23,908-91,1208,9528,680-1,709,228-22,018-23,356-22,933-1,667,132-1,671,9317,9966,7286,629-25,977-24,664-23,6378,3468,3167,855-16,468-11,370-10,183-7,263-8,773-6,7586,5706,7366,7796,195-4,6346,0986,072-3,207-4,566-2,967-3,633-4,0745,5215,2765,3235,222-3,4885,0105,0935,0674,856000-15,79900014,29212,88311,09609,55500
   > Long-term Liabilities 
0
0
758,473
0
926,743
931,062
947,944
919,636
1,001,201
1,001,855
999,287
1,020,563
1,018,854
1,025,208
1,107,493
1,104,648
1,103,857
1,103,336
1,010,639
1,111,012
1,110,522
1,109,182
1,118,804
1,117,676
1,083,015
1,081,975
1,081,715
1,094,346
1,126,734
1,126,011
1,089,867
1,208,288
1,271,150
1,372,224
1,371,081
1,299,012
1,299,894
1,297,727
1,277,982
1,264,015
1,270,737
1,419,674
1,425,769
1,399,470
1,397,381
1,400,716
1,398,900
1,736,052
1,731,366
1,735,532
1,735,418
1,728,170
1,732,369
1,695,783
1,693,608
1,765,713
1,764,703
1,762,147
1,732,887
1,732,165
1,731,606
2,172,283
2,172,2831,731,6061,732,1651,732,8871,762,1471,764,7031,765,7131,693,6081,695,7831,732,3691,728,1701,735,4181,735,5321,731,3661,736,0521,398,9001,400,7161,397,3811,399,4701,425,7691,419,6741,270,7371,264,0151,277,9821,297,7271,299,8941,299,0121,371,0811,372,2241,271,1501,208,2881,089,8671,126,0111,126,7341,094,3461,081,7151,081,9751,083,0151,117,6761,118,8041,109,1821,110,5221,111,0121,010,6391,103,3361,103,8571,104,6481,107,4931,025,2081,018,8541,020,563999,2871,001,8551,001,201919,636947,944931,062926,7430758,47300
       Long term Debt Total 
0
0
0
0
0
0
0
0
944,279
943,900
943,479
964,942
964,538
964,068
1,044,682
1,044,467
1,044,299
1,044,117
952,174
1,052,498
1,052,847
1,053,190
1,062,811
1,061,809
1,029,133
1,029,449
1,029,743
1,040,766
1,063,306
1,063,874
1,041,530
1,160,495
1,224,986
1,324,801
1,325,020
1,250,664
1,250,561
1,250,453
1,228,435
1,208,397
1,208,375
1,357,684
1,357,659
1,306,928
1,307,193
1,307,460
1,307,600
1,647,824
1,648,251
1,648,727
1,649,203
1,649,028
1,649,505
1,647,436
1,648,088
1,687,615
1,688,286
1,688,953
0
0
0
0
00001,688,9531,688,2861,687,6151,648,0881,647,4361,649,5051,649,0281,649,2031,648,7271,648,2511,647,8241,307,6001,307,4601,307,1931,306,9281,357,6591,357,6841,208,3751,208,3971,228,4351,250,4531,250,5611,250,6641,325,0201,324,8011,224,9861,160,4951,041,5301,063,8741,063,3061,040,7661,029,7431,029,4491,029,1331,061,8091,062,8111,053,1901,052,8471,052,498952,1741,044,1171,044,2991,044,4671,044,682964,068964,538964,942943,479943,900944,27900000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
-6,496
-5,889
-15,309
0
-4,302
-4,664
-15,309
-4,801
-4,874
-141,000
-6,446
-5,389
-6,221
-7,800
-93,000
-9,229
-8,846
-9,257
-9,821
-20,000
-30,000
-25,000
-30,000
-20,000
-9,791
-10,364
-20,000
-11,601
-11,198
-12,759
-12,857
-33,031
-20,133
-20,235
-62,337
-78,746
-86,598
-19,498
-28,492
-5,378
-72,804
-68,405
-69,091
-2,056
-91
-762
-1,621,286
-1,621,650
51,404
-7,638
-8,381
-1,662,523
-6,018
-4,738
-76,746
22,621
-503,017
21,313
21,313-503,01722,621-76,746-4,738-6,018-1,662,523-8,381-7,63851,404-1,621,650-1,621,286-762-91-2,056-69,091-68,405-72,804-5,378-28,492-19,498-86,598-78,746-62,337-20,235-20,133-33,031-12,857-12,759-11,198-11,601-20,000-10,364-9,791-20,000-30,000-25,000-30,000-20,000-9,821-9,257-8,846-9,229-93,000-7,800-6,221-5,389-6,446-141,000-4,874-4,801-15,309-4,664-4,3020-15,309-5,889-6,4960000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
56,922
57,955
55,808
55,621
54,316
61,140
62,811
60,181
59,558
59,219
58,465
58,514
57,675
55,992
55,993
55,867
53,882
52,526
51,972
53,580
63,428
62,137
48,337
47,793
46,164
47,423
46,061
48,348
49,333
47,274
49,547
55,618
62,362
61,990
68,110
92,542
90,188
93,256
91,300
88,228
83,115
86,805
86,215
79,142
82,864
82,242
79,577
78,098
76,417
73,194
16,595
15,839
15,145
14,479
14,47915,14515,83916,59573,19476,41778,09879,57782,24282,86479,14286,21586,80583,11588,22891,30093,25690,18892,54268,11061,99062,36255,61849,54747,27449,33348,34846,06147,42346,16447,79348,33762,13763,42853,58051,97252,52653,88255,86755,99355,99257,67558,51458,46559,21959,55860,18162,81161,14054,31655,62155,80857,95556,92200000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,585
0
0
0
19,461
0
0
0
18,444
0
0
0
21,549
21,970
22,677
23,465
29,543
29,571
42,606
43,390
46,398
45,696
43,053
41,238
39,167
39,065
38,016
38,863
39,184
0
42,669
39,687
39,732
0
0
41,055
0
0
0
0
000041,0550039,73239,68742,669039,18438,86338,01639,06539,16741,23843,05345,69646,39843,39042,60629,57129,54323,46522,67721,97021,54900018,44400019,46100025,5850000000000000000000000
> Total Stockholder Equity
148,864
0
133,173
0
118,929
120,292
121,874
644,645
637,445
633,092
626,031
620,468
614,781
610,814
638,361
634,078
655,044
651,787
648,511
686,454
704,305
738,223
735,303
737,492
780,725
801,963
799,562
793,625
783,415
792,404
809,556
834,881
839,065
836,460
833,710
823,040
813,797
812,419
802,977
807,251
1,309,744
1,317,270
1,313,917
1,304,242
1,300,953
1,280,939
1,271,442
1,257,599
1,251,383
1,245,039
1,238,964
1,235,940
1,231,702
1,230,358
1,221,265
1,217,129
1,214,732
1,209,296
1,197,858
1,199,553
1,192,249
1,137,961
1,137,9611,192,2491,199,5531,197,8581,209,2961,214,7321,217,1291,221,2651,230,3581,231,7021,235,9401,238,9641,245,0391,251,3831,257,5991,271,4421,280,9391,300,9531,304,2421,313,9171,317,2701,309,744807,251802,977812,419813,797823,040833,710836,460839,065834,881809,556792,404783,415793,625799,562801,963780,725737,492735,303738,223704,305686,454648,511651,787655,044634,078638,361610,814614,781620,468626,031633,092637,445644,645121,874120,292118,9290133,1730148,864
   Common Stock
0
0
0
0
0
0
0
393
393
393
393
393
393
393
397
397
405
405
405
419
426
436
437
438
449
454
454
454
454
456
457
464
471
471
473
473
473
473
474
475
597
599
601
601
601
603
605
605
605
605
605
605
605
605
607
607
607
607
609
609
609
609
6096096096096076076076076056056056056056056056056036016016015995974754744734734734734714714644574564544544544544494384374364264194054054053973973933933933933933933930000000
   Retained Earnings Total Equity00000-262,745-254,879-251,167-241,549-235,107-226,474-217,785-207,910-199,956-192,098-176,560-164,462-154,516-150,226-144,378-139,307-135,497-130,841-128,778-122,293-120,008-110,550-97,280-91,695-88,595-81,921-77,296-74,328-71,433-67,724-64,066-60,976-64,024-62,409-60,291-57,269-54,186-48,619-44,090-40,007-35,868-30,584-25,625-46,004-40,699-34,269-28,007-20,233-15,16800000000
   Accumulated Other Comprehensive Income 
0
0
-194,124
0
-206,726
-214,467
-221,997
-230,377
-240,603
-223,624
-234,595
-245,717
-255,485
-267,840
685,729
679,156
0
0
0
-521
-1,093
624
92
-618
-339
-1,030
-258
-3,143
-10,281
-8,583
11,798
11,034
10,494
10,350
11,451
13,324
13,734
13,915
10,620
8,825
5,876
5,162
5,680
603
352
1,034
1,753
1,964
2,122
2,248
2,872
7,063
9,457
12,554
10,624
8,165
11,524
12,051
8,282
9,304
8,557
4,475
4,4758,5579,3048,28212,05111,5248,16510,62412,5549,4577,0632,8722,2482,1221,9641,7531,0343526035,6805,1625,8768,82510,62013,91513,73413,32411,45110,35010,49411,03411,798-8,583-10,281-3,143-258-1,030-339-61892624-1,093-521000679,156685,729-267,840-255,485-245,717-234,595-223,624-240,603-230,377-221,997-214,467-206,7260-194,12400
   Capital Surplus 
0
0
0
0
0
0
0
0
652,220
652,932
653,645
654,344
655,087
656,425
663,589
664,265
690,507
691,389
692,196
735,175
759,158
794,432
795,065
800,081
844,639
863,515
863,432
864,038
864,675
874,859
874,597
905,304
916,695
917,334
919,066
919,793
919,598
920,324
920,661
928,792
1,438,768
1,450,816
1,452,014
1,453,264
1,454,516
1,443,764
1,445,644
1,447,128
1,448,612
1,450,096
1,453,272
1,454,746
1,456,747
1,458,748
1,461,201
1,463,236
1,465,346
1,467,455
0
0
0
0
00001,467,4551,465,3461,463,2361,461,2011,458,7481,456,7471,454,7461,453,2721,450,0961,448,6121,447,1281,445,6441,443,7641,454,5161,453,2641,452,0141,450,8161,438,768928,792920,661920,324919,598919,793919,066917,334916,695905,304874,597874,859864,675864,038863,432863,515844,639800,081795,065794,432759,158735,175692,196691,389690,507664,265663,589656,425655,087654,344653,645652,932652,22000000000
   Treasury Stock0000000000000000000000000000000000000000000000-679,156-685,72900000000000000
   Other Stockholders Equity 
0
0
327,297
0
325,655
334,759
343,871
875,241
892,823
876,556
888,240
900,061
910,572
924,265
663,589
664,265
690,507
691,389
692,196
735,175
759,158
794,432
795,065
800,081
844,639
863,515
863,432
864,038
864,675
874,859
874,597
905,304
916,695
917,334
919,066
919,793
919,598
920,324
920,661
928,792
1,438,768
1,450,816
1,452,014
1,453,264
1,454,516
1,443,764
1,445,644
1,447,128
1,448,612
1,450,096
1,453,272
1,454,746
1,456,747
1,458,748
1,461,201
1,463,236
1,465,346
1,467,455
1,469,206
1,470,823
1,472,569
1,425,914
1,425,9141,472,5691,470,8231,469,2061,467,4551,465,3461,463,2361,461,2011,458,7481,456,7471,454,7461,453,2721,450,0961,448,6121,447,1281,445,6441,443,7641,454,5161,453,2641,452,0141,450,8161,438,768928,792920,661920,324919,598919,793919,066917,334916,695905,304874,597874,859864,675864,038863,432863,515844,639800,081795,065794,432759,158735,175692,196691,389690,507664,265663,589924,265910,572900,061888,240876,556892,823875,241343,871334,759325,6550327,29700



5.4. Balance Sheets

Currency in USD. All numbers in thousands.