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
Macerich (NYSE: MAC) Financial Summary and Trend Analysis (Q3 2022 - Q4 2024):
Over the past two years, Macerich's financial performance has exhibited volatility with significant swings in profitability and cash flow, reflecting broader economic and sector-specific factors impacting real estate investment trusts (REITs).
- In Q2 2024, Macerich recorded a notable net income of $252.0 million attributable to common shareholders, representing a strong rebound from preceding quarters showing losses.
- Total revenues generally increased from around $168 million in early 2023 to $213.7 million in Q4 2024, demonstrating some revenue growth over the period.
- Operating cash flows remained positive for most quarters, with $100 million generated in Q3 2024 and a solid $54.9 million in Q4 2024, underscoring Macerich’s ability to generate cash from operations despite net losses on the income statement in recent quarters.
- Macerich has maintained a consistent dividend payment at $0.17 per share throughout 2023 and 2024, signaling commitment to shareholder returns during a challenging period.
- Total assets remained substantial above $7.5 billion, with common equity around $2.5 billion to $2.7 billion in late 2024, indicating a strong asset base despite equity fluctuations.
- Depreciation and amortization expenses have consistently been a large part of non-interest expenses, averaging around $70 million to $84 million quarterly, reflecting the nature of the real estate business.
- Macerich’s net interest expense increased significantly, from $25 million in Q4 2023 to $70.9 million in Q4 2024, which may impact future profitability due to higher borrowing costs.
- Net income has been negative in the last five consecutive quarters including a loss of $211.2 million in Q4 2024 with large impairments or other losses notably -$225.7 million in "Other Gains / (Losses)" in the same quarter impacting earnings severely.
- Long-term debt increased to approximately $4.34 billion by Q3 2024, slightly down from over $4.5 billion in previous quarters but still representing a high leverage level, which poses financial risk especially with rising interest expenses.
- The company experienced large swings in other gains/losses and volatility in non-cash adjustments, contributing to unpredictable net income results and potentially masking true operating performance.
Analysis Summary:
Macerich has shown signs of operational resilience with stable revenues and positive operating cash flows in recent quarters despite suffering substantial net losses primarily from non-operating impairments or other losses. The rising interest expense and significant leverage raise concerns about debt servicing capacity if operating performance does not improve. Nevertheless, continued dividend payments reflect management’s confidence in future cash generation.
Investors should monitor Macerich’s ability to control expenses, manage its debt load, and the impact of any further non-operating charges on profitability. The recovery in net income in mid-2024 suggests potential positive momentum, but risks remain due to interest expense escalation and volatile impairments.
08/30/25 12:40 AM ETAI Generated. May Contain Errors.