Annual Income Statements for Macerich
This table shows Macerich's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Macerich
This table shows Macerich's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-15 |
1.69 |
-59 |
-15 |
-263 |
62 |
-127 |
252 |
-108 |
-211 |
Consolidated Net Income / (Loss) |
|
-14 |
3.46 |
-58 |
-14 |
-272 |
66 |
-131 |
265 |
-112 |
-220 |
Net Income / (Loss) Continuing Operations |
|
-2.13 |
25 |
-48 |
-3.27 |
-261 |
79 |
-120 |
276 |
-101 |
-209 |
Total Pre-Tax Income |
|
-10 |
13 |
8.43 |
-6.22 |
-2.36 |
58 |
-12 |
8.07 |
-8.84 |
16 |
Total Revenue |
|
169 |
191 |
186 |
169 |
176 |
226 |
168 |
186 |
174 |
214 |
Net Interest Income / (Expense) |
|
-53 |
-59 |
-39 |
-55 |
-53 |
-25 |
-52 |
-40 |
-57 |
-71 |
Total Interest Expense |
|
53 |
59 |
39 |
55 |
53 |
25 |
52 |
40 |
57 |
71 |
Total Non-Interest Income |
|
222 |
250 |
225 |
224 |
229 |
251 |
220 |
226 |
231 |
285 |
Other Non-Interest Income |
|
222 |
263 |
225 |
193 |
197 |
314 |
220 |
198 |
203 |
341 |
Total Non-Interest Expense |
|
179 |
178 |
177 |
175 |
178 |
167 |
180 |
178 |
183 |
198 |
Other Operating Expenses |
|
107 |
104 |
106 |
105 |
108 |
106 |
112 |
106 |
110 |
131 |
Depreciation Expense |
|
73 |
74 |
71 |
70 |
71 |
70 |
68 |
72 |
73 |
81 |
Income Tax Expense |
|
-0.17 |
-0.26 |
-1.88 |
0.37 |
1.67 |
-0.66 |
-1.22 |
0.26 |
0.55 |
-0.88 |
Other Gains / (Losses), net |
|
7.73 |
12 |
-58 |
3.32 |
-257 |
20 |
-109 |
268 |
-92 |
-226 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
1.69 |
1.77 |
0.54 |
0.56 |
-9.42 |
4.29 |
-4.72 |
13 |
-3.91 |
-8.41 |
Basic Earnings per Share |
|
($0.07) |
- |
($0.27) |
($0.07) |
($1.22) |
$0.28 |
($0.59) |
$1.16 |
($0.50) |
($0.95) |
Weighted Average Basic Shares Outstanding |
|
215.13M |
215.03M |
215.29M |
215.46M |
215.63M |
215.55M |
216.04M |
216.18M |
218.42M |
221.85M |
Diluted Earnings per Share |
|
($0.07) |
- |
($0.27) |
($0.07) |
($1.22) |
$0.28 |
($0.59) |
$1.16 |
($0.50) |
($0.95) |
Weighted Average Diluted Shares Outstanding |
|
215.13M |
215.03M |
215.29M |
215.46M |
215.63M |
215.55M |
216.04M |
216.18M |
218.42M |
221.85M |
Weighted Average Basic & Diluted Shares Outstanding |
|
214.78M |
215.03M |
215.10M |
215.26M |
215.45M |
215.72M |
215.75M |
215.99M |
225.53M |
252.50M |
Annual Cash Flow Statements for Macerich
This table details how cash moves in and out of Macerich's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
1.60 |
16 |
-0.89 |
6.20 |
-35 |
368 |
-316 |
14 |
9.16 |
-13 |
Net Cash From Operating Activities |
|
555 |
430 |
386 |
344 |
355 |
125 |
286 |
338 |
296 |
283 |
Net Cash From Continuing Operating Activities |
|
555 |
430 |
386 |
344 |
355 |
125 |
286 |
338 |
296 |
283 |
Net Income / (Loss) Continuing Operations |
|
523 |
555 |
162 |
69 |
103 |
-245 |
16 |
-65 |
-278 |
-198 |
Consolidated Net Income / (Loss) |
|
523 |
555 |
162 |
69 |
103 |
-245 |
16 |
-65 |
-278 |
-198 |
Provision For Loan Losses |
|
4.70 |
3.59 |
4.31 |
4.66 |
7.68 |
44 |
-6.39 |
-0.66 |
-2.70 |
6.15 |
Depreciation Expense |
|
471 |
355 |
341 |
335 |
338 |
326 |
324 |
302 |
296 |
306 |
Amortization Expense |
|
-37 |
-17 |
-13 |
-15 |
-15 |
-24 |
-7.69 |
-1.27 |
0.52 |
10 |
Non-Cash Adjustments to Reconcile Net Income |
|
-413 |
-425 |
-68 |
-29 |
-98 |
132 |
-85 |
42 |
261 |
141 |
Changes in Operating Assets and Liabilities, net |
|
5.46 |
-43 |
-41 |
-20 |
21 |
-108 |
44 |
60 |
18 |
18 |
Net Cash From Investing Activities |
|
-101 |
454 |
179 |
176 |
-112 |
-203 |
235 |
-1.40 |
53 |
20 |
Net Cash From Continuing Investing Activities |
|
-101 |
454 |
179 |
176 |
-112 |
-203 |
235 |
-1.40 |
53 |
20 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
- |
-160 |
-181 |
-167 |
-45 |
-78 |
-42 |
-78 |
-109 |
Purchase of Investment Securities |
|
-778 |
-690 |
-159 |
-237 |
-274 |
-156 |
-117 |
-159 |
-202 |
-278 |
Divestitures |
|
- |
- |
- |
0.00 |
0.00 |
5.81 |
- |
0.00 |
0.00 |
49 |
Sale and/or Maturity of Investments |
|
649 |
728 |
262 |
87 |
74 |
17 |
339 |
71 |
39 |
282 |
Other Investing Activities, net |
|
41 |
416 |
236 |
508 |
254 |
-25 |
91 |
128 |
294 |
76 |
Net Cash From Financing Activities |
|
-452 |
-868 |
-566 |
-514 |
-278 |
446 |
-837 |
-322 |
-339 |
-316 |
Net Cash From Continuing Financing Activities |
|
-452 |
-868 |
-566 |
-514 |
-278 |
446 |
-837 |
-322 |
-339 |
-316 |
Issuance of Debt |
|
4,081 |
3,201 |
1,430 |
415 |
1,796 |
664 |
520 |
277 |
719 |
1,225 |
Issuance of Common Equity |
|
- |
- |
- |
- |
0.00 |
0.00 |
830 |
0.00 |
0.00 |
657 |
Repayment of Debt |
|
-3,299 |
-2,452 |
-1,220 |
-470 |
-1,569 |
-36 |
-2,022 |
-408 |
-871 |
-2,030 |
Payment of Dividends |
|
-811 |
-797 |
-548 |
-454 |
-502 |
-180 |
-143 |
-186 |
-159 |
-161 |
Other Financing Activities, Net |
|
-12 |
-19 |
-7.52 |
0.55 |
-3.18 |
-2.29 |
-22 |
-4.61 |
-28 |
-6.94 |
Cash Interest Paid |
|
231 |
154 |
168 |
192 |
210 |
199 |
204 |
180 |
192 |
186 |
Quarterly Cash Flow Statements for Macerich
This table details how cash moves in and out of Macerich's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
6.53 |
16 |
25 |
-21 |
23 |
-18 |
35 |
-43 |
48 |
-52 |
Net Cash From Operating Activities |
|
170 |
53 |
81 |
58 |
107 |
49 |
61 |
67 |
100 |
55 |
Net Cash From Continuing Operating Activities |
|
170 |
53 |
81 |
58 |
107 |
49 |
61 |
67 |
100 |
55 |
Net Income / (Loss) Continuing Operations |
|
-14 |
3.46 |
-58 |
-14 |
-272 |
66 |
-131 |
265 |
-112 |
-220 |
Consolidated Net Income / (Loss) |
|
-14 |
3.46 |
-58 |
-14 |
-272 |
66 |
-131 |
265 |
-112 |
-220 |
Provision For Loan Losses |
|
-0.71 |
0.93 |
-1.02 |
-0.62 |
-0.23 |
-0.83 |
2.92 |
1.51 |
0.14 |
1.58 |
Depreciation Expense |
|
75 |
76 |
75 |
74 |
74 |
73 |
71 |
74 |
76 |
84 |
Amortization Expense |
|
-0.84 |
-2.09 |
0.82 |
-1.20 |
0.42 |
0.47 |
3.58 |
0.88 |
2.38 |
3.17 |
Non-Cash Adjustments to Reconcile Net Income |
|
1.91 |
1.93 |
49 |
6.39 |
261 |
-56 |
114 |
-282 |
96 |
214 |
Changes in Operating Assets and Liabilities, net |
|
107 |
-28 |
15 |
-6.47 |
43 |
-33 |
0.85 |
7.31 |
38 |
-28 |
Net Cash From Investing Activities |
|
-4.47 |
-48 |
118 |
-59 |
-27 |
20 |
-27 |
-56 |
66 |
37 |
Net Cash From Continuing Investing Activities |
|
-4.47 |
-48 |
118 |
-59 |
-27 |
20 |
-27 |
-56 |
66 |
37 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-6.96 |
-14 |
-20 |
-13 |
-19 |
-26 |
-26 |
-24 |
-28 |
-31 |
Purchase of Investment Securities |
|
-51 |
-59 |
-28 |
-91 |
-32 |
-51 |
-20 |
-75 |
-26 |
-157 |
Divestitures |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
42 |
Sale and/or Maturity of Investments |
|
-3.23 |
23 |
5.02 |
23 |
6.46 |
4.32 |
0.01 |
13 |
109 |
160 |
Other Investing Activities, net |
|
56 |
1.91 |
161 |
22 |
18 |
94 |
19 |
22 |
11 |
24 |
Net Cash From Financing Activities |
|
-159 |
12 |
-174 |
-20 |
-57 |
-87 |
0.67 |
-54 |
-118 |
-145 |
Net Cash From Continuing Financing Activities |
|
-159 |
12 |
-174 |
-20 |
-57 |
-87 |
0.67 |
-54 |
-118 |
-145 |
Issuance of Debt |
|
105 |
147 |
420 |
80 |
184 |
35 |
270 |
20 |
110 |
825 |
Repayment of Debt |
|
-193 |
-93 |
-539 |
-57 |
-191 |
-84 |
-226 |
-33 |
-336 |
-1,435 |
Payment of Dividends |
|
-70 |
-40 |
-42 |
-39 |
-39 |
-39 |
-39 |
-41 |
-40 |
-41 |
Other Financing Activities, Net |
|
-0.87 |
-2.33 |
-13 |
-3.47 |
-11 |
0.49 |
-4.27 |
-0.14 |
-0.76 |
-1.77 |
Cash Interest Paid |
|
45 |
45 |
48 |
46 |
45 |
51 |
49 |
43 |
44 |
51 |
Annual Balance Sheets for Macerich
This table presents Macerich's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
11,236 |
9,958 |
9,606 |
9,027 |
8,854 |
9,184 |
8,346 |
8,094 |
7,514 |
8,567 |
Cash and Due from Banks |
|
87 |
94 |
91 |
103 |
100 |
465 |
112 |
100 |
95 |
90 |
Restricted Cash |
|
41 |
50 |
52 |
47 |
14 |
17 |
55 |
81 |
95 |
88 |
Trading Account Securities |
|
1,533 |
1,774 |
1,710 |
1,493 |
1,520 |
1,341 |
1,318 |
1,224 |
853 |
655 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
84 |
68 |
82 |
85 |
6.16 |
1.61 |
0.00 |
3.30 |
4.76 |
1.84 |
Premises and Equipment, Net |
|
8,797 |
7,357 |
7,109 |
6,786 |
6,644 |
6,695 |
6,284 |
6,128 |
5,900 |
7,097 |
Deferred Acquisition Cost |
|
564 |
478 |
449 |
390 |
278 |
307 |
255 |
247 |
263 |
370 |
Other Assets |
|
130 |
137 |
113 |
123 |
292 |
358 |
322 |
310 |
302 |
266 |
Total Liabilities & Shareholders' Equity |
|
11,236 |
9,958 |
9,606 |
9,027 |
8,854 |
9,184 |
8,346 |
8,094 |
7,514 |
8,567 |
Total Liabilities |
|
6,164 |
5,531 |
5,638 |
5,838 |
6,023 |
6,739 |
5,170 |
5,145 |
4,986 |
5,725 |
Other Short-Term Payables |
|
412 |
61 |
58 |
59 |
51 |
69 |
59 |
- |
64 |
88 |
Long-Term Debt |
|
5,261 |
4,966 |
5,170 |
5,361 |
5,484 |
6,173 |
4,647 |
4,547 |
4,328 |
4,993 |
Other Long-Term Liabilities |
|
491 |
504 |
409 |
418 |
488 |
497 |
463 |
598 |
594 |
644 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5,071 |
4,427 |
3,968 |
3,188 |
2,831 |
2,445 |
3,176 |
2,949 |
2,528 |
2,842 |
Total Preferred & Common Equity |
|
4,715 |
4,106 |
3,682 |
2,950 |
2,632 |
2,257 |
3,047 |
2,866 |
2,447 |
2,756 |
Total Common Equity |
|
4,715 |
4,106 |
3,682 |
2,950 |
2,632 |
2,257 |
3,047 |
2,866 |
2,447 |
2,756 |
Common Stock |
|
4,928 |
4,595 |
4,512 |
4,569 |
4,585 |
4,605 |
5,491 |
5,508 |
5,512 |
6,163 |
Retained Earnings |
|
-213 |
-489 |
-830 |
-1,614 |
-1,944 |
-2,340 |
-2,444 |
-2,643 |
-3,064 |
-3,407 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
0.00 |
-0.04 |
-4.47 |
-9.05 |
-8.21 |
-0.02 |
0.63 |
-0.95 |
-0.03 |
Noncontrolling Interest |
|
356 |
321 |
286 |
238 |
199 |
188 |
129 |
84 |
81 |
86 |
Quarterly Balance Sheets for Macerich
This table presents Macerich's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
8,069 |
7,918 |
7,895 |
7,588 |
7,363 |
7,778 |
7,590 |
Cash and Due from Banks |
|
110 |
112 |
92 |
112 |
120 |
71 |
116 |
Restricted Cash |
|
55 |
94 |
92 |
96 |
105 |
111 |
114 |
Trading Account Securities |
|
1,204 |
1,089 |
1,034 |
919 |
786 |
916 |
775 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
9.17 |
7.89 |
- |
- |
5.34 |
3.30 |
3.21 |
Premises and Equipment, Net |
|
6,165 |
6,092 |
6,140 |
5,950 |
5,839 |
6,139 |
6,060 |
Deferred Acquisition Cost |
|
226 |
238 |
245 |
232 |
250 |
284 |
279 |
Other Assets |
|
299 |
285 |
284 |
273 |
259 |
254 |
242 |
Total Liabilities & Shareholders' Equity |
|
8,069 |
7,918 |
7,895 |
7,588 |
7,363 |
7,778 |
7,590 |
Total Liabilities |
|
5,091 |
5,062 |
5,086 |
5,090 |
5,002 |
5,189 |
5,001 |
Other Short-Term Payables |
|
66 |
60 |
57 |
74 |
61 |
68 |
79 |
Long-Term Debt |
|
4,485 |
4,407 |
4,434 |
4,423 |
4,375 |
4,545 |
4,342 |
Other Long-Term Liabilities |
|
540 |
596 |
594 |
593 |
567 |
577 |
580 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,978 |
2,855 |
2,809 |
2,498 |
2,361 |
2,589 |
2,589 |
Total Preferred & Common Equity |
|
2,899 |
2,776 |
2,731 |
2,432 |
2,287 |
2,505 |
2,512 |
Total Common Equity |
|
2,899 |
2,776 |
2,731 |
2,432 |
2,287 |
2,505 |
2,512 |
Common Stock |
|
5,507 |
5,514 |
5,520 |
5,521 |
5,515 |
5,517 |
5,669 |
Retained Earnings |
|
-2,608 |
-2,739 |
-2,790 |
-3,089 |
-3,227 |
-3,012 |
-3,157 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.01 |
0.75 |
1.10 |
0.56 |
-0.34 |
-0.03 |
-0.18 |
Noncontrolling Interest |
|
79 |
80 |
78 |
66 |
73 |
83 |
77 |
Annual Metrics And Ratios for Macerich
This table displays calculated financial ratios and metrics derived from Macerich's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
17.68% |
-18.45% |
-6.35% |
-5.41% |
1.52% |
-9.98% |
25.15% |
-22.76% |
10.18% |
-1.90% |
EBITDA Growth |
|
22.56% |
-16.41% |
-10.07% |
-11.72% |
12.97% |
-19.51% |
-7.65% |
-3.88% |
27.41% |
-10.11% |
EBIT Growth |
|
56.49% |
12.40% |
-34.92% |
-59.59% |
165.71% |
-81.44% |
-312.27% |
15.95% |
360.84% |
-94.03% |
NOPAT Growth |
|
60.69% |
8.33% |
-50.68% |
-38.65% |
127.24% |
-80.31% |
-243.47% |
15.95% |
475.79% |
-91.87% |
Net Income Growth |
|
-67.46% |
6.11% |
-70.86% |
-57.34% |
48.69% |
-339.35% |
106.58% |
-502.64% |
-327.33% |
28.92% |
EPS Growth |
|
-70.53% |
14.29% |
-71.02% |
-58.82% |
61.90% |
-332.35% |
104.43% |
-542.86% |
-312.90% |
31.25% |
Operating Cash Flow Growth |
|
38.49% |
-22.60% |
-10.04% |
-10.89% |
3.15% |
-64.85% |
129.39% |
17.86% |
-12.45% |
-4.08% |
Free Cash Flow Firm Growth |
|
152.54% |
-50.46% |
-70.81% |
104.53% |
-51.37% |
-196.56% |
367.39% |
-59.84% |
124.46% |
-239.37% |
Invested Capital Growth |
|
-16.22% |
-9.09% |
-2.71% |
-6.44% |
-2.74% |
3.65% |
-9.22% |
-4.18% |
-8.54% |
14.29% |
Revenue Q/Q Growth |
|
-0.02% |
-4.64% |
-2.08% |
-1.45% |
-0.82% |
-1.32% |
36.11% |
-25.06% |
-19.35% |
-19.97% |
EBITDA Q/Q Growth |
|
4.68% |
-5.88% |
-5.22% |
2.29% |
-3.20% |
-8.12% |
21.97% |
-10.60% |
14.38% |
-8.12% |
EBIT Q/Q Growth |
|
41.87% |
-9.92% |
-15.05% |
-2.08% |
-13.68% |
-21.98% |
50.59% |
-9,120.97% |
364.32% |
-92.41% |
NOPAT Q/Q Growth |
|
-94.04% |
-24.94% |
-37.95% |
142.13% |
-15.82% |
-23.02% |
50.59% |
-975.37% |
364.67% |
-89.82% |
Net Income Q/Q Growth |
|
-67.51% |
-42.10% |
-1.37% |
-26.87% |
19.16% |
-2,156.29% |
109.87% |
30.43% |
18.47% |
-323.55% |
EPS Q/Q Growth |
|
-70.41% |
-39.21% |
-11.30% |
-25.00% |
17.24% |
-1,655.56% |
105.56% |
-10.71% |
17.95% |
-351.43% |
Operating Cash Flow Q/Q Growth |
|
7.25% |
-9.07% |
0.00% |
3.18% |
-3.78% |
-15.83% |
5.54% |
-6.18% |
-1.05% |
1.97% |
Free Cash Flow Firm Q/Q Growth |
|
177.81% |
-69.42% |
-19.07% |
11.50% |
259.10% |
-290.23% |
5.45% |
-29.54% |
26.09% |
-2,758.15% |
Invested Capital Q/Q Growth |
|
-18.26% |
0.09% |
0.56% |
0.05% |
-5.65% |
-0.68% |
-1.01% |
0.45% |
-0.94% |
13.04% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
48.37% |
49.58% |
47.62% |
44.44% |
49.45% |
44.21% |
32.63% |
40.60% |
46.95% |
43.02% |
EBIT Margin |
|
7.99% |
11.01% |
7.65% |
3.27% |
8.56% |
1.76% |
-2.99% |
-3.26% |
7.71% |
0.47% |
Profit (Net Income) Margin |
|
48.59% |
63.22% |
19.67% |
8.87% |
12.99% |
-34.55% |
1.82% |
-9.48% |
-36.75% |
-26.63% |
Tax Burden Percent |
|
483.81% |
574.05% |
257.02% |
271.33% |
151.83% |
-1,957.59% |
-60.73% |
290.89% |
-476.56% |
-5,676.77% |
Interest Burden Percent |
|
125.69% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
-2.98% |
0.75% |
24.79% |
-14.18% |
2.35% |
-3.56% |
0.00% |
0.00% |
-0.85% |
-37.33% |
Return on Invested Capital (ROIC) |
|
0.78% |
0.97% |
0.51% |
0.33% |
0.78% |
0.15% |
-0.23% |
-0.20% |
0.82% |
0.07% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.30% |
9.95% |
2.77% |
1.09% |
1.46% |
-4.28% |
0.42% |
-1.28% |
-6.77% |
-4.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
8.63% |
10.71% |
3.34% |
1.60% |
2.63% |
-9.46% |
0.80% |
-1.92% |
-10.98% |
-7.43% |
Return on Equity (ROE) |
|
9.41% |
11.68% |
3.85% |
1.93% |
3.41% |
-9.30% |
0.58% |
-2.12% |
-10.16% |
-7.36% |
Cash Return on Invested Capital (CROIC) |
|
18.43% |
10.49% |
3.26% |
6.99% |
3.56% |
-3.43% |
9.44% |
4.07% |
9.75% |
-13.27% |
Operating Return on Assets (OROA) |
|
0.71% |
0.91% |
0.64% |
0.27% |
0.76% |
0.14% |
-0.30% |
-0.27% |
0.75% |
0.04% |
Return on Assets (ROA) |
|
4.29% |
5.24% |
1.65% |
0.74% |
1.15% |
-2.72% |
0.18% |
-0.79% |
-3.56% |
-2.46% |
Return on Common Equity (ROCE) |
|
8.77% |
10.85% |
3.57% |
1.79% |
3.16% |
-8.62% |
0.54% |
-2.05% |
-9.85% |
-7.13% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.09% |
13.51% |
4.39% |
2.34% |
3.90% |
-10.88% |
0.53% |
-2.27% |
-11.36% |
-7.17% |
Net Operating Profit after Tax (NOPAT) |
|
89 |
96 |
47 |
29 |
66 |
13 |
-19 |
-16 |
59 |
4.78 |
NOPAT Margin |
|
8.23% |
10.93% |
5.76% |
3.73% |
8.36% |
1.83% |
-2.10% |
-2.28% |
7.78% |
0.64% |
Net Nonoperating Expense Percent (NNEP) |
|
-7.52% |
-8.97% |
-2.26% |
-0.76% |
-0.68% |
4.43% |
-0.64% |
1.08% |
7.59% |
4.34% |
SG&A Expenses to Revenue |
|
8.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
92.01% |
88.99% |
92.35% |
96.73% |
91.44% |
98.24% |
102.99% |
103.26% |
92.29% |
99.53% |
Earnings before Interest and Taxes (EBIT) |
|
86 |
97 |
63 |
25 |
68 |
13 |
-27 |
-22 |
58 |
3.48 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
521 |
435 |
391 |
345 |
390 |
314 |
290 |
279 |
355 |
319 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.65 |
1.57 |
1.67 |
1.45 |
1.10 |
0.59 |
1.05 |
0.76 |
1.30 |
1.63 |
Price to Tangible Book Value (P/TBV) |
|
1.65 |
1.57 |
1.67 |
1.45 |
1.10 |
0.59 |
1.05 |
0.76 |
1.30 |
1.63 |
Price to Revenue (P/Rev) |
|
7.25 |
7.34 |
7.50 |
5.49 |
3.67 |
1.87 |
3.59 |
3.18 |
4.22 |
6.05 |
Price to Earnings (P/E) |
|
16.00 |
12.47 |
42.18 |
71.13 |
29.95 |
0.00 |
223.81 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
8.02% |
6.13% |
6.58% |
9.81% |
14.61% |
12.93% |
4.00% |
6.10% |
4.59% |
3.41% |
Earnings Yield |
|
6.25% |
8.02% |
2.37% |
1.41% |
3.34% |
0.00% |
0.45% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.29 |
1.23 |
1.26 |
1.14 |
1.02 |
0.84 |
1.00 |
0.88 |
1.08 |
1.20 |
Enterprise Value to Revenue (EV/Rev) |
|
12.35 |
13.21 |
13.96 |
12.50 |
10.73 |
10.14 |
8.77 |
9.66 |
9.79 |
12.66 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
25.52 |
26.63 |
29.33 |
28.13 |
21.70 |
22.95 |
26.89 |
23.79 |
20.86 |
29.41 |
Enterprise Value to EBIT (EV/EBIT) |
|
154.52 |
119.90 |
182.46 |
382.33 |
125.37 |
574.82 |
0.00 |
0.00 |
126.98 |
2,697.82 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
150.04 |
120.80 |
242.60 |
334.85 |
128.39 |
555.03 |
0.00 |
0.00 |
125.91 |
1,964.41 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.94 |
26.98 |
29.70 |
28.23 |
23.84 |
57.74 |
27.24 |
19.65 |
25.08 |
33.14 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.36 |
11.20 |
37.99 |
15.73 |
28.18 |
0.00 |
10.06 |
21.29 |
10.60 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.04 |
1.12 |
1.30 |
1.68 |
1.94 |
2.52 |
1.46 |
1.54 |
1.71 |
1.76 |
Long-Term Debt to Equity |
|
1.04 |
1.12 |
1.30 |
1.68 |
1.94 |
2.52 |
1.46 |
1.54 |
1.71 |
1.76 |
Financial Leverage |
|
1.04 |
1.08 |
1.21 |
1.47 |
1.80 |
2.21 |
1.92 |
1.50 |
1.62 |
1.74 |
Leverage Ratio |
|
2.19 |
2.23 |
2.33 |
2.60 |
2.97 |
3.42 |
3.12 |
2.68 |
2.85 |
2.99 |
Compound Leverage Factor |
|
2.76 |
2.23 |
2.33 |
2.60 |
2.97 |
3.42 |
3.12 |
2.68 |
2.85 |
2.99 |
Debt to Total Capital |
|
50.92% |
52.87% |
56.58% |
62.71% |
65.95% |
71.63% |
59.40% |
60.66% |
63.13% |
63.72% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
50.92% |
52.87% |
56.58% |
62.71% |
65.95% |
71.63% |
59.40% |
60.66% |
63.13% |
63.72% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
3.44% |
3.42% |
3.13% |
2.79% |
2.39% |
2.18% |
1.65% |
1.11% |
1.18% |
1.10% |
Common Equity to Total Capital |
|
45.64% |
43.71% |
40.29% |
34.51% |
31.66% |
26.19% |
38.95% |
38.23% |
35.69% |
35.18% |
Debt to EBITDA |
|
10.11 |
11.41 |
13.21 |
15.52 |
14.05 |
19.65 |
16.02 |
16.31 |
12.18 |
15.63 |
Net Debt to EBITDA |
|
9.86 |
11.08 |
12.85 |
15.09 |
13.76 |
18.11 |
15.44 |
15.66 |
11.65 |
15.08 |
Long-Term Debt to EBITDA |
|
10.11 |
11.41 |
13.21 |
15.52 |
14.05 |
19.65 |
16.02 |
16.31 |
12.18 |
15.63 |
Debt to NOPAT |
|
59.41 |
51.76 |
109.28 |
184.71 |
83.15 |
475.34 |
-249.44 |
-290.35 |
73.55 |
1,044.09 |
Net Debt to NOPAT |
|
57.96 |
50.26 |
106.26 |
179.56 |
81.41 |
438.17 |
-240.48 |
-278.78 |
70.31 |
1,006.98 |
Long-Term Debt to NOPAT |
|
59.41 |
51.76 |
109.28 |
184.71 |
83.15 |
475.34 |
-249.44 |
-290.35 |
73.55 |
1,044.09 |
Noncontrolling Interest Sharing Ratio |
|
6.80% |
7.13% |
7.24% |
7.33% |
7.26% |
7.33% |
5.65% |
3.48% |
3.00% |
3.10% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,089 |
1,035 |
302 |
618 |
300 |
-290 |
776 |
312 |
699 |
-975 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
240.98% |
190.13% |
212.94% |
276.43% |
368.62% |
800.68% |
379.14% |
259.29% |
Free Cash Flow to Firm to Interest Expense |
|
9.86 |
6.32 |
1.76 |
3.38 |
2.17 |
-3.84 |
0.00 |
1.44 |
4.04 |
-4.43 |
Operating Cash Flow to Interest Expense |
|
2.62 |
2.62 |
2.25 |
1.88 |
2.57 |
1.65 |
0.00 |
1.56 |
1.71 |
1.29 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.62 |
2.62 |
1.32 |
0.89 |
1.36 |
1.05 |
0.00 |
1.36 |
1.26 |
0.79 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
0.10 |
0.08 |
0.10 |
0.09 |
Fixed Asset Turnover |
|
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.11 |
0.14 |
0.11 |
0.13 |
0.11 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
10,332 |
9,393 |
9,138 |
8,549 |
8,315 |
8,618 |
7,824 |
7,496 |
6,856 |
7,835 |
Invested Capital Turnover |
|
0.10 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.11 |
0.09 |
0.11 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
-2,000 |
-939 |
-255 |
-589 |
-235 |
303 |
-794 |
-327 |
-640 |
979 |
Enterprise Value (EV) |
|
13,287 |
11,589 |
11,477 |
9,719 |
8,468 |
7,208 |
7,802 |
6,633 |
7,410 |
9,394 |
Market Capitalization |
|
7,799 |
6,446 |
6,164 |
4,269 |
2,900 |
1,329 |
3,192 |
2,184 |
3,191 |
4,493 |
Book Value per Share |
|
$29.78 |
$28.57 |
$25.95 |
$20.92 |
$18.63 |
$15.10 |
$14.30 |
$13.34 |
$11.36 |
$12.22 |
Tangible Book Value per Share |
|
$29.78 |
$28.57 |
$25.95 |
$20.92 |
$18.63 |
$15.10 |
$14.30 |
$13.34 |
$11.36 |
$12.22 |
Total Capital |
|
10,332 |
9,393 |
9,138 |
8,549 |
8,315 |
8,618 |
7,824 |
7,496 |
6,856 |
7,835 |
Total Debt |
|
5,261 |
4,966 |
5,170 |
5,361 |
5,484 |
6,173 |
4,647 |
4,547 |
4,328 |
4,993 |
Total Long-Term Debt |
|
5,261 |
4,966 |
5,170 |
5,361 |
5,484 |
6,173 |
4,647 |
4,547 |
4,328 |
4,993 |
Net Debt |
|
5,133 |
4,822 |
5,027 |
5,212 |
5,370 |
5,690 |
4,480 |
4,366 |
4,138 |
4,815 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
160 |
181 |
167 |
45 |
78 |
42 |
78 |
109 |
Net Nonoperating Expense (NNE) |
|
-434 |
-459 |
-114 |
-40 |
-37 |
258 |
-35 |
49 |
337 |
202 |
Net Nonoperating Obligations (NNO) |
|
5,261 |
4,966 |
5,170 |
5,361 |
5,484 |
6,173 |
4,647 |
4,547 |
4,328 |
4,993 |
Total Depreciation and Amortization (D&A) |
|
435 |
338 |
328 |
320 |
323 |
302 |
317 |
301 |
297 |
316 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.08 |
$3.52 |
$1.02 |
$0.42 |
$0.68 |
($1.58) |
$0.07 |
($0.31) |
($1.28) |
($0.88) |
Adjusted Weighted Average Basic Shares Outstanding |
|
157.92M |
146.60M |
141.88M |
141.14M |
141.34M |
146.23M |
198.07M |
215.03M |
215.55M |
221.85M |
Adjusted Diluted Earnings per Share |
|
$3.08 |
$3.52 |
$1.02 |
$0.42 |
$0.68 |
($1.58) |
$0.07 |
($0.31) |
($1.28) |
($0.88) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
158.06M |
146.71M |
141.91M |
141.14M |
141.34M |
146.23M |
198.07M |
215.03M |
215.55M |
221.85M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
149.15M |
143.90M |
140.85M |
141.16M |
141.30M |
154.77M |
214.52M |
215.03M |
215.72M |
252.50M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
59 |
94 |
47 |
18 |
66 |
8.78 |
-18 |
-16 |
35 |
-7.64 |
Normalized NOPAT Margin |
|
5.50% |
10.74% |
5.76% |
2.29% |
8.40% |
1.24% |
-2.02% |
-2.28% |
4.64% |
-1.03% |
Pre Tax Income Margin |
|
10.04% |
11.01% |
7.65% |
3.27% |
8.56% |
1.76% |
-2.99% |
-3.26% |
7.71% |
0.47% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.41 |
0.59 |
0.37 |
0.14 |
0.49 |
0.17 |
0.00 |
-0.10 |
0.34 |
0.02 |
NOPAT to Interest Expense |
|
0.42 |
0.59 |
0.28 |
0.16 |
0.48 |
0.17 |
0.00 |
-0.07 |
0.34 |
0.02 |
EBIT Less CapEx to Interest Expense |
|
0.41 |
0.59 |
-0.57 |
-0.85 |
-0.72 |
-0.43 |
0.00 |
-0.30 |
-0.11 |
-0.48 |
NOPAT Less CapEx to Interest Expense |
|
0.42 |
0.59 |
-0.66 |
-0.83 |
-0.73 |
-0.43 |
0.00 |
-0.27 |
-0.11 |
-0.48 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
155.02% |
143.73% |
338.70% |
657.71% |
489.97% |
-73.27% |
887.50% |
-286.31% |
-57.28% |
-81.60% |
Augmented Payout Ratio |
|
231.54% |
287.92% |
475.66% |
657.71% |
489.97% |
-73.27% |
887.50% |
-286.31% |
-57.28% |
-81.60% |
Quarterly Metrics And Ratios for Macerich
This table displays calculated financial ratios and metrics derived from Macerich's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.37% |
-54.63% |
13.16% |
3.96% |
3.84% |
18.52% |
-9.60% |
10.32% |
-0.94% |
-5.44% |
EBITDA Growth |
|
-17.26% |
-27.55% |
30.99% |
6.15% |
12.33% |
51.37% |
-25.12% |
24.62% |
-4.14% |
-21.43% |
EBIT Growth |
|
-263.04% |
-64.03% |
165.32% |
48.82% |
76.50% |
360.37% |
-240.40% |
229.72% |
-275.16% |
-72.49% |
NOPAT Growth |
|
-263.04% |
-65.73% |
214.14% |
48.82% |
76.50% |
356.26% |
-180.35% |
279.39% |
-275.16% |
-71.31% |
Net Income Growth |
|
-111.95% |
113.85% |
-55.79% |
18.55% |
-1,914.26% |
1,818.76% |
-125.88% |
1,942.98% |
58.78% |
-430.42% |
EPS Growth |
|
-114.00% |
0.00% |
-58.82% |
0.00% |
-1,642.86% |
0.00% |
-118.52% |
1,757.14% |
59.02% |
-439.29% |
Operating Cash Flow Growth |
|
71.96% |
-29.72% |
23.36% |
16.03% |
-36.66% |
-5.98% |
-24.32% |
16.28% |
-6.84% |
11.12% |
Free Cash Flow Firm Growth |
|
-43.83% |
-59.13% |
-68.50% |
-27.38% |
24.68% |
105.66% |
14.94% |
-68.47% |
-103.05% |
-237.57% |
Invested Capital Growth |
|
-5.57% |
-4.18% |
-5.72% |
-4.96% |
-7.26% |
-8.54% |
-7.25% |
-1.52% |
0.15% |
14.29% |
Revenue Q/Q Growth |
|
4.36% |
12.51% |
-54.38% |
-9.20% |
4.24% |
28.42% |
-57.87% |
10.81% |
-6.40% |
22.59% |
EBITDA Q/Q Growth |
|
2.38% |
34.79% |
-3.07% |
-20.65% |
8.34% |
81.63% |
-52.05% |
32.06% |
-16.66% |
48.87% |
EBIT Q/Q Growth |
|
17.51% |
226.81% |
-33.62% |
-173.71% |
62.12% |
2,583.82% |
-120.24% |
168.11% |
-209.55% |
282.15% |
NOPAT Q/Q Growth |
|
17.51% |
284.83% |
-20.43% |
-142.19% |
62.12% |
3,688.05% |
-114.01% |
194.19% |
-179.22% |
374.43% |
Net Income Q/Q Growth |
|
23.66% |
125.66% |
-1,779.97% |
75.24% |
-1,787.86% |
124.44% |
-297.76% |
301.98% |
-142.22% |
-95.92% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
74.07% |
-1,642.86% |
122.95% |
-310.71% |
296.61% |
-143.10% |
-90.00% |
Operating Cash Flow Q/Q Growth |
|
239.28% |
-69.03% |
53.71% |
-28.17% |
85.20% |
-54.02% |
23.72% |
10.37% |
48.37% |
-45.15% |
Free Cash Flow Firm Q/Q Growth |
|
-15.75% |
-21.50% |
32.63% |
-17.21% |
44.65% |
29.48% |
-25.88% |
-77.29% |
-113.99% |
-5,742.01% |
Invested Capital Q/Q Growth |
|
-2.08% |
0.45% |
-3.12% |
-0.26% |
-4.45% |
-0.94% |
-1.76% |
5.91% |
-2.83% |
13.04% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
38.07% |
45.61% |
45.34% |
39.62% |
41.18% |
58.25% |
37.56% |
44.76% |
39.85% |
48.40% |
EBIT Margin |
|
-5.91% |
6.66% |
4.54% |
-3.68% |
-1.34% |
25.89% |
-7.05% |
4.33% |
-5.07% |
7.53% |
Profit (Net Income) Margin |
|
-7.97% |
1.82% |
-31.30% |
-8.53% |
-154.56% |
29.41% |
-78.21% |
142.57% |
-64.31% |
-102.78% |
Tax Burden Percent |
|
134.75% |
27.26% |
-689.99% |
231.72% |
11,548.41% |
113.63% |
1,110.09% |
3,291.99% |
1,268.79% |
-1,364.69% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
-2.03% |
-22.31% |
0.00% |
0.00% |
-1.12% |
0.00% |
3.20% |
0.00% |
-5.46% |
Return on Invested Capital (ROIC) |
|
-0.49% |
0.61% |
0.69% |
-0.32% |
-0.12% |
2.76% |
-0.64% |
0.54% |
-0.48% |
0.80% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.64% |
0.40% |
-0.84% |
-0.55% |
-6.19% |
2.92% |
-3.45% |
6.28% |
-2.89% |
-4.27% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.94% |
0.60% |
-1.26% |
-0.84% |
-10.07% |
4.74% |
-5.80% |
10.45% |
-4.98% |
-7.42% |
Return on Equity (ROE) |
|
-1.43% |
1.21% |
-0.58% |
-1.16% |
-10.19% |
7.50% |
-6.45% |
10.99% |
-5.46% |
-6.62% |
Cash Return on Invested Capital (CROIC) |
|
5.76% |
4.07% |
5.88% |
5.18% |
7.71% |
9.75% |
8.07% |
2.26% |
0.53% |
-13.27% |
Operating Return on Assets (OROA) |
|
-0.66% |
0.56% |
0.52% |
-0.43% |
-0.16% |
2.51% |
-0.84% |
0.51% |
-0.62% |
0.70% |
Return on Assets (ROA) |
|
-0.89% |
0.15% |
-3.59% |
-0.99% |
-18.52% |
2.85% |
-9.33% |
16.90% |
-7.86% |
-9.49% |
Return on Common Equity (ROCE) |
|
-1.37% |
1.17% |
-0.56% |
-1.12% |
-9.92% |
7.27% |
-6.26% |
10.66% |
-5.30% |
-6.41% |
Return on Equity Simple (ROE_SIMPLE) |
|
-3.23% |
0.00% |
-3.10% |
-3.03% |
-14.02% |
0.00% |
-15.36% |
-2.85% |
3.52% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-7.01 |
13 |
10 |
-4.35 |
-1.65 |
59 |
-8.29 |
7.81 |
-6.18 |
17 |
NOPAT Margin |
|
-4.14% |
6.80% |
5.55% |
-2.58% |
-0.94% |
26.18% |
-4.93% |
4.19% |
-3.55% |
7.94% |
Net Nonoperating Expense Percent (NNEP) |
|
0.14% |
0.21% |
1.52% |
0.22% |
6.07% |
-0.16% |
2.81% |
-5.74% |
2.42% |
5.08% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
105.91% |
93.34% |
95.46% |
103.68% |
101.34% |
74.11% |
107.05% |
95.67% |
105.07% |
92.47% |
Earnings before Interest and Taxes (EBIT) |
|
-10 |
13 |
8.43 |
-6.22 |
-2.36 |
58 |
-12 |
8.07 |
-8.84 |
16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
65 |
87 |
84 |
67 |
72 |
132 |
63 |
83 |
69 |
103 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.53 |
0.76 |
0.76 |
0.83 |
0.91 |
1.30 |
1.59 |
1.31 |
1.56 |
1.63 |
Price to Tangible Book Value (P/TBV) |
|
0.53 |
0.76 |
0.76 |
0.83 |
0.91 |
1.30 |
1.59 |
1.31 |
1.56 |
1.63 |
Price to Revenue (P/Rev) |
|
1.67 |
3.18 |
2.27 |
2.44 |
2.36 |
4.22 |
3.98 |
3.54 |
4.21 |
6.05 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
49.28 |
0.00 |
Dividend Yield |
|
8.42% |
6.10% |
6.55% |
6.24% |
6.60% |
4.59% |
4.04% |
4.46% |
3.76% |
3.41% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.03% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
0.88 |
0.88 |
0.91 |
0.94 |
1.08 |
1.17 |
1.09 |
1.17 |
1.20 |
Enterprise Value to Revenue (EV/Rev) |
|
6.47 |
9.66 |
6.90 |
7.09 |
6.93 |
9.79 |
8.61 |
8.33 |
8.73 |
12.66 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.01 |
23.79 |
21.36 |
21.82 |
20.92 |
20.86 |
23.51 |
22.08 |
23.29 |
29.41 |
Enterprise Value to EBIT (EV/EBIT) |
|
23,911.72 |
0.00 |
0.00 |
1,346.83 |
517.08 |
126.98 |
206.24 |
147.80 |
176.45 |
2,697.82 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
3,314.76 |
0.00 |
0.00 |
965.71 |
513.12 |
125.91 |
207.13 |
147.95 |
172.41 |
1,964.41 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.49 |
19.65 |
18.09 |
18.30 |
21.76 |
25.08 |
28.47 |
27.13 |
29.13 |
33.14 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.41 |
21.29 |
14.50 |
17.16 |
11.72 |
10.60 |
13.91 |
47.69 |
220.79 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.51 |
1.54 |
1.54 |
1.58 |
1.77 |
1.71 |
1.85 |
1.76 |
1.68 |
1.76 |
Long-Term Debt to Equity |
|
1.51 |
1.54 |
1.54 |
1.58 |
1.77 |
1.71 |
1.85 |
1.76 |
1.68 |
1.76 |
Financial Leverage |
|
1.47 |
1.50 |
1.51 |
1.53 |
1.63 |
1.62 |
1.68 |
1.66 |
1.72 |
1.74 |
Leverage Ratio |
|
2.65 |
2.68 |
2.71 |
2.73 |
2.86 |
2.85 |
2.93 |
2.90 |
2.98 |
2.99 |
Compound Leverage Factor |
|
2.65 |
2.68 |
2.71 |
2.73 |
2.86 |
2.85 |
2.93 |
2.90 |
2.98 |
2.99 |
Debt to Total Capital |
|
60.09% |
60.66% |
60.68% |
61.22% |
63.90% |
63.13% |
64.95% |
63.71% |
62.65% |
63.72% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
60.09% |
60.66% |
60.68% |
61.22% |
63.90% |
63.13% |
64.95% |
63.71% |
62.65% |
63.72% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
1.06% |
1.11% |
1.10% |
1.07% |
0.95% |
1.18% |
1.09% |
1.17% |
1.12% |
1.10% |
Common Equity to Total Capital |
|
38.85% |
38.23% |
38.22% |
37.71% |
35.15% |
35.69% |
33.96% |
35.12% |
36.24% |
35.18% |
Debt to EBITDA |
|
14.38 |
16.31 |
14.75 |
14.65 |
14.24 |
12.18 |
13.09 |
12.96 |
12.49 |
15.63 |
Net Debt to EBITDA |
|
13.85 |
15.66 |
14.06 |
14.04 |
13.57 |
11.65 |
12.42 |
12.45 |
11.83 |
15.08 |
Long-Term Debt to EBITDA |
|
14.38 |
16.31 |
14.75 |
14.65 |
14.24 |
12.18 |
13.09 |
12.96 |
12.49 |
15.63 |
Debt to NOPAT |
|
2,506.91 |
-290.35 |
-6,129.79 |
648.48 |
349.20 |
73.55 |
115.37 |
86.88 |
92.47 |
1,044.09 |
Net Debt to NOPAT |
|
2,414.70 |
-278.78 |
-5,843.67 |
621.46 |
332.77 |
70.31 |
109.44 |
83.40 |
87.57 |
1,006.98 |
Long-Term Debt to NOPAT |
|
2,506.91 |
-290.35 |
-6,129.79 |
648.48 |
349.20 |
73.55 |
115.37 |
86.88 |
92.47 |
1,044.09 |
Noncontrolling Interest Sharing Ratio |
|
3.85% |
3.48% |
3.36% |
3.28% |
2.64% |
3.00% |
2.93% |
2.98% |
2.82% |
3.10% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
433 |
340 |
451 |
374 |
540 |
700 |
519 |
118 |
-16 |
-963 |
Operating Cash Flow to CapEx |
|
2,438.04% |
375.88% |
403.81% |
455.47% |
566.62% |
188.03% |
231.25% |
282.23% |
356.93% |
177.15% |
Free Cash Flow to Firm to Interest Expense |
|
8.23 |
5.75 |
11.44 |
6.83 |
10.12 |
27.53 |
9.94 |
2.96 |
-0.29 |
-13.57 |
Operating Cash Flow to Interest Expense |
|
3.22 |
0.89 |
2.05 |
1.06 |
2.01 |
1.94 |
1.17 |
1.70 |
1.75 |
0.77 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.09 |
0.65 |
1.54 |
0.83 |
1.66 |
0.91 |
0.66 |
1.09 |
1.26 |
0.34 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.11 |
0.08 |
0.11 |
0.12 |
0.12 |
0.10 |
0.12 |
0.12 |
0.12 |
0.09 |
Fixed Asset Turnover |
|
0.15 |
0.11 |
0.15 |
0.15 |
0.15 |
0.13 |
0.15 |
0.15 |
0.15 |
0.11 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,463 |
7,496 |
7,262 |
7,243 |
6,921 |
6,856 |
6,735 |
7,133 |
6,931 |
7,835 |
Invested Capital Turnover |
|
0.12 |
0.09 |
0.12 |
0.13 |
0.13 |
0.11 |
0.13 |
0.13 |
0.13 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
-440 |
-327 |
-441 |
-378 |
-542 |
-640 |
-527 |
-110 |
10 |
979 |
Enterprise Value (EV) |
|
5,930 |
6,633 |
6,383 |
6,604 |
6,499 |
7,410 |
7,854 |
7,739 |
8,096 |
9,394 |
Market Capitalization |
|
1,531 |
2,184 |
2,103 |
2,276 |
2,218 |
3,191 |
3,631 |
3,293 |
3,906 |
4,493 |
Book Value per Share |
|
$13.50 |
$13.34 |
$12.91 |
$12.70 |
$11.30 |
$11.36 |
$10.59 |
$11.61 |
$11.63 |
$12.22 |
Tangible Book Value per Share |
|
$13.50 |
$13.34 |
$12.91 |
$12.70 |
$11.30 |
$11.36 |
$10.59 |
$11.61 |
$11.63 |
$12.22 |
Total Capital |
|
7,463 |
7,496 |
7,262 |
7,243 |
6,921 |
6,856 |
6,735 |
7,133 |
6,931 |
7,835 |
Total Debt |
|
4,485 |
4,547 |
4,407 |
4,434 |
4,423 |
4,328 |
4,375 |
4,545 |
4,342 |
4,993 |
Total Long-Term Debt |
|
4,485 |
4,547 |
4,407 |
4,434 |
4,423 |
4,328 |
4,375 |
4,545 |
4,342 |
4,993 |
Net Debt |
|
4,320 |
4,366 |
4,201 |
4,250 |
4,215 |
4,138 |
4,150 |
4,363 |
4,112 |
4,815 |
Capital Expenditures (CapEx) |
|
6.96 |
14 |
20 |
13 |
19 |
26 |
26 |
24 |
28 |
31 |
Net Nonoperating Expense (NNE) |
|
6.49 |
9.50 |
69 |
10 |
270 |
-7.32 |
123 |
-258 |
106 |
237 |
Net Nonoperating Obligations (NNO) |
|
4,485 |
4,547 |
4,407 |
4,434 |
4,423 |
4,328 |
4,375 |
4,545 |
4,342 |
4,993 |
Total Depreciation and Amortization (D&A) |
|
75 |
74 |
76 |
73 |
75 |
73 |
75 |
75 |
78 |
87 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.07) |
$0.00 |
($0.27) |
($0.07) |
($1.22) |
$0.28 |
($0.59) |
$1.16 |
($0.50) |
($0.95) |
Adjusted Weighted Average Basic Shares Outstanding |
|
215.13M |
215.03M |
215.29M |
215.46M |
215.63M |
215.55M |
216.04M |
216.18M |
218.42M |
221.85M |
Adjusted Diluted Earnings per Share |
|
($0.07) |
$0.00 |
($0.27) |
($0.07) |
($1.22) |
$0.28 |
($0.59) |
$1.16 |
($0.50) |
($0.95) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
215.13M |
215.03M |
215.29M |
215.46M |
215.63M |
215.55M |
216.04M |
216.18M |
218.42M |
221.85M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
214.78M |
215.03M |
215.10M |
215.26M |
215.45M |
215.72M |
215.75M |
215.99M |
225.53M |
252.50M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.01 |
8.89 |
5.90 |
-4.35 |
-1.65 |
41 |
-8.29 |
7.81 |
-6.18 |
11 |
Normalized NOPAT Margin |
|
-4.14% |
4.67% |
3.18% |
-2.58% |
-0.94% |
18.12% |
-4.93% |
4.19% |
-3.55% |
5.27% |
Pre Tax Income Margin |
|
-5.91% |
6.66% |
4.54% |
-3.68% |
-1.34% |
25.89% |
-7.05% |
4.33% |
-5.07% |
7.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.19 |
0.21 |
0.21 |
-0.11 |
-0.04 |
2.30 |
-0.23 |
0.20 |
-0.15 |
0.23 |
NOPAT to Interest Expense |
|
-0.13 |
0.22 |
0.26 |
-0.08 |
-0.03 |
2.33 |
-0.16 |
0.20 |
-0.11 |
0.24 |
EBIT Less CapEx to Interest Expense |
|
-0.32 |
-0.02 |
-0.29 |
-0.35 |
-0.40 |
1.27 |
-0.73 |
-0.40 |
-0.65 |
-0.21 |
NOPAT Less CapEx to Interest Expense |
|
-0.27 |
-0.02 |
-0.25 |
-0.31 |
-0.39 |
1.29 |
-0.67 |
-0.40 |
-0.60 |
-0.20 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-198.54% |
-286.31% |
-217.44% |
-230.84% |
-46.81% |
-57.28% |
-44.59% |
-221.67% |
180.08% |
-81.60% |
Augmented Payout Ratio |
|
-198.54% |
-286.31% |
-217.44% |
-230.84% |
-46.81% |
-57.28% |
-44.59% |
-221.67% |
180.08% |
-81.60% |
Key Financial Trends
Over the last two years, Macerich (NYSE: MAC) has exhibited mixed financial performance with noticeable swings in profitability, cash flow, and balance sheet metrics.
Positive trends:
- In Q2 2024, Macerich reported a strong net income attributable to common shareholders of $252 million, a significant rebound from losses in subsequent quarters.
- Total non-interest income increased to $314 million by Q4 2024, showing growth over prior quarters which helps to offset interest expenses.
- The company has maintained consistent dividend payments at $0.17 per share each quarter through 2023 and 2024, indicating stable shareholder returns.
- Operating cash flow remained positive in recent quarters, with $54.9 million in net cash from operating activities reported in Q4 2024, supporting operational sustainability despite net losses.
- Total assets have remained relatively stable around $7.5 to $7.9 billion, reflecting controlled asset base with strong premises and equipment value of over $6 billion.
- Long-term debt has been actively managed, with debt issuance and repayments to optimize capital structure—it issued $825 million in Q4 2024 but repaid $1.4 billion, showing proactive debt management.
Neutral observations:
- Depreciation expense remains steady around $70-85 million per quarter, reflecting ongoing capital investment and asset aging.
- Trading account securities constitute a large part of assets (~$775M to $1.2B), but fluctuations in these portfolios may impact liquidity and investment income unpredictably.
- Restricted cash balances have been consistent around $110 million, supporting compliance or operational needs with limited impact on liquidity.
Negative trends and risks:
- Since Q3 2023, Macerich has experienced sequential net income losses, culminating in a significant loss of $211 million to common shareholders in Q4 2024, driven largely by substantial “Other Gains / (Losses), net” negative impacts of -$225 million in that quarter alone.
- Total interest expense has risen sharply to $70.9 million in Q4 2024 from $25.4 million in Q4 2023, pressuring net income and reflecting higher borrowing costs or increased leverage.
- Negative net interest income reflecting high interest expense without offsetting interest income has persisted through all recent quarters, reducing profitability potential.
- Total non-interest expense climbed to nearly $198 million in Q4 2024 from around $167 million in Q4 2023, suggesting increased operating costs or impairments.
- Retained earnings remain heavily negative (approximately -$3.15 billion as of Q3 2024), signaling accumulated losses or distributions exceeding net income over time.
- The company’s net change in cash was negative in Q4 2024 (-$52.5 million), continuing a pattern of cash outflows that may strain liquidity if sustained.
- Despite significant asset base and equity (~$2.5 billion common equity), market pressures reflected in ongoing losses may impact investor confidence and stock performance.
Summary: Macerich is navigating a challenging period with rising interest costs and losses in recent quarters eroding net income. However, positive signs include healthy operating cash flows, strong income in mid-2024 (Q2), consistent dividend payments, and active debt management. Investors should monitor the company's ability to manage its high interest expenses, contain operational costs, and address the large negative retained earnings base as key indicators for potential recovery or further risk.
08/09/25 12:03 PMAI Generated. May Contain Errors.