
Macerich Company (MAC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
249.8M
Gross Profit
137.4M
55.03%
Operating Income
41.2M
16.47%
Net Income
-41.5M
-16.63%
EPS (Diluted)
$-0.16
Balance Sheet Metrics
Total Assets
8.7B
Total Liabilities
5.9B
Shareholders Equity
2.7B
Debt to Equity
2.16
Cash Flow Metrics
Operating Cash Flow
101.4M
Free Cash Flow
88.5M
Revenue & Profitability Trend
Macerich Company Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 918.2M | 884.1M | 859.2M | 847.4M | 786.0M |
Cost of Goods Sold | 430.3M | 394.9M | 390.4M | 380.9M | 348.0M |
Gross Profit | 487.9M | 489.2M | 468.8M | 466.6M | 438.0M |
Gross Margin % | 53.1% | 55.3% | 54.6% | 55.1% | 55.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 28.1M | 29.2M | 27.2M | 30.1M | 30.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 28.1M | 29.2M | 27.2M | 30.1M | 30.3M |
Operating Income | 165.0M | 177.6M | 150.0M | 125.4M | 88.1M |
Operating Margin % | 18.0% | 20.1% | 17.5% | 14.8% | 11.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 220.0M | 172.9M | 216.9M | 192.7M | 75.6M |
Other Non-Operating Income | -144.0M | -283.3M | 2.4M | 90.4M | -258.4M |
Pre-tax Income | -199.0M | -278.6M | -64.4M | 23.1M | -245.9M |
Income Tax | -1.3M | -494.0K | 705.0K | 6.9M | -447.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 30.1% | 0.0% |
Net Income | -197.7M | -278.1M | -65.1M | 16.2M | -245.5M |
Net Margin % | -21.5% | -31.5% | -7.6% | 1.9% | -31.2% |
Key Metrics | |||||
EBITDA | 273.5M | 317.0M | 447.3M | 465.5M | 223.8M |
EPS (Basic) | $-0.88 | $-1.28 | $-0.31 | $0.07 | $-1.54 |
EPS (Diluted) | $-0.88 | $-1.28 | $-0.31 | $0.07 | $-1.54 |
Basic Shares Outstanding | 221845000 | 215548000 | 215031000 | 198070000 | 149770575 |
Diluted Shares Outstanding | 221845000 | 215548000 | 215031000 | 198070000 | 149770575 |
Income Statement Trend
Macerich Company Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 89.9M | 94.9M | 100.3M | 112.5M | 465.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 155.4M | 183.5M | 183.6M | 211.4M | 239.2M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 334.7M | 378.5M | 368.0M | 378.3M | 723.5M |
Non-Current Assets | |||||
Property, Plant & Equipment | 111.0M | 118.7M | 126.6M | 110.6M | 118.4M |
Goodwill | 211.5M | 65.4M | 73.0M | 151.8M | 175.5M |
Intangible Assets | 211.5M | 65.4M | 73.0M | 151.8M | 175.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 158.1M | 197.7M | 174.4M | 103.1M | 131.4M |
Total Non-Current Assets | 8.2B | 7.1B | 7.7B | 8.0B | 8.5B |
Total Assets | 8.6B | 7.5B | 8.1B | 8.3B | 9.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 87.5M | 64.2M | 63.1M | 59.2M | 68.8M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 660.1M | 573.7M | 502.9M | 441.4M | 475.8M |
Non-Current Liabilities | |||||
Long-term Debt | 5.1B | 4.3B | 4.5B | 4.6B | 6.1B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | 102.5M | 143.2M | 119.0M | 134.4M |
Total Non-Current Liabilities | 5.1B | 4.4B | 4.6B | 4.7B | 6.3B |
Total Liabilities | 5.7B | 5.0B | 5.1B | 5.2B | 6.7B |
Equity | |||||
Common Stock | 2.5M | 2.2M | 2.2M | 2.1M | 1.5M |
Retained Earnings | -3.4B | -3.1B | -2.6B | -2.4B | -2.3B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.8B | 2.5B | 2.9B | 3.2B | 2.4B |
Key Metrics | |||||
Total Debt | 5.1B | 4.3B | 4.5B | 4.6B | 6.1B |
Working Capital | -325.4M | -195.2M | -134.9M | -63.1M | 247.7M |
Balance Sheet Composition
Macerich Company Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -197.7M | -278.1M | -65.1M | 16.2M | -245.5M |
Depreciation & Amortization | 305.9M | 296.4M | 302.5M | 324.4M | 326.1M |
Stock-Based Compensation | 12.1M | 13.2M | 17.6M | 14.3M | 13.8M |
Working Capital Changes | 11.5M | 6.9M | -10.6M | 72.5M | -86.3M |
Operating Cash Flow | 126.7M | 3.2M | 268.1M | 411.2M | 7.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -13.0M | -81.2M | -81.7M | -86.8M | -126.7M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 264.3M | -49.1M | -13.4M | 249.2M | -213.0M |
Financing Activities | |||||
Share Repurchases | - | -583.0K | -183.0K | - | - |
Dividends Paid | -161.3M | -159.3M | -186.3M | -143.4M | -179.9M |
Debt Issuance | 1.2B | 719.0M | 277.0M | 520.0M | 664.1M |
Debt Repayment | -2.0B | -870.8M | -408.0M | -2.0B | -35.5M |
Financing Cash Flow | -316.0M | -338.9M | -321.9M | -837.0M | 446.5M |
Free Cash Flow | 283.4M | 295.5M | 337.5M | 286.4M | 124.8M |
Net Change in Cash | 74.9M | -384.8M | -67.2M | -176.6M | 240.5M |
Cash Flow Trend
Macerich Company Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
50.89
Forward P/E
-86.00
Price to Book
1.68
Price to Sales
4.13
PEG Ratio
-0.45
Profitability Ratios
Profit Margin
-37.22%
Operating Margin
16.32%
Return on Equity
-16.16%
Return on Assets
2.13%
Financial Health
Current Ratio
0.30
Debt to Equity
202.48
Beta
2.19
Per Share Data
EPS (TTM)
$-1.82
Book Value per Share
$10.21
Revenue per Share
$4.59
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mac | 4.6B | 50.89 | 1.68 | -16.16% | -37.22% | 202.48 |
Simon Property | 65.1B | 26.67 | 23.37 | 73.08% | 35.06% | 838.55 |
Realty Income | 54.0B | 57.29 | 1.38 | 2.36% | 16.72% | 73.35 |
Federal Realty | 8.4B | 24.48 | 2.70 | 10.61% | 27.94% | 130.64 |
Agree Realty | 8.2B | 43.95 | 1.49 | 3.45% | 28.16% | 57.39 |
Brixmor Property | 8.3B | 24.75 | 2.80 | 11.54% | 25.27% | 174.38 |
Financial data is updated regularly. All figures are in the company's reporting currency.