The Macerich Company Financial Ratios — MAC Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	2.01	3.91	4.57	13.51	4	4.88	1.49	0.64	1.08	-2.55	0.16	-0.8	-3.51	-2.41	-2.33
Return on Capital (%)	- -	- -	- -	- -	- -	12.59	6.09	- -	6.32	- -	4.69	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	2.62	2.31	- -	2.49	- -	1.08	- -	- -	- -	- -
Gross Margin (%)	56.13	57.68	58.89	60.02	63.35	61.01	60.22	60.33	60.33	55.73	55.05	54.57	55.33	53.14	54.87
EBITDA Margin (%)	59.61	60.09	58.04	57.35	60.28	57.73	57.96	56.55	58.63	52.69	53.07	52.67	53.61	51.28	52.85
Operating Margin (%)	19.75	20.31	21.49	23.09	24.97	24.84	23.62	21.7	22.23	11.21	14.79	17.46	20.09	17.97	16.54
Incremental Operating Margin (%)	55.51	23.69	25.58	44.75	36.34	25.53	50.28	78.95	6.79	83.47	60.7	210.34	110.6	-36.81	2.87
Pretax Margin (%)	34.08	37.49	15.28	145	40.34	53.35	17.84	6.81	11.23	-31.29	2.73	-7.49	-31.51	-21.67	-20.04
Profit Margin (%)	22.91	42.31	40.81	135.63	37.85	49.65	14.71	6.25	10.44	-29.29	1.68	-7.69	-31	-21.14	-19.44
Net Income to Common Margin (%)	22.91	42.31	40.81	135.63	37.85	49.65	14.71	6.25	10.44	-29.29	1.68	-7.69	-31	-21.14	-19.44
Effective Tax Rate (%)	- -	- -	- -	- -	- -	0.13	8.8	- -	1.53	- -	30.06	- -	- -	- -	- -
Dvd Payout Ratio (%)	134.25	110.1	199.62	23.4	145.2	134.55	309	582.15	438.21	-68.99	794.15	-290.73	-56.46	-80.16	-91.82
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	4,206	5,261	4,583	6,292	5,261	4,966	5,170	4,982	5,324	6,129	4,609	4,499	4,310	5,065	5,136
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	4,206	5,261	4,583	6,292	5,261	4,966	5,170	4,982	5,324	6,129	4,609	4,499	4,310	5,065	5,136
Total Debt/EBITDA	10.31	10.98	7.67	9.93	6.78	8.26	8.98	9.17	9.79	14.8	10.25	9.94	9.09	10.76	9.58
Net Debt/EBITDA	10.14	10.84	7.55	9.79	6.66	8.1	8.82	8.99	9.4	13.46	9.82	9.51	8.72	10.41	8.94
Total Debt/EBIT	31.1	32.49	20.71	24.66	16.36	19.2	22.03	23.91	25.83	69.57	36.76	29.98	24.27	30.69	30.61
Net Debt/EBIT	30.61	32.08	20.39	24.32	16.09	18.84	21.64	23.42	24.79	63.27	35.22	28.68	23.26	29.71	28.54
EBITDA to Interest Expense	2.44	2.92	3.03	3.32	3.66	3.67	3.35	2.97	3.93	5.48	2.33	2.09	2.74	2.14	1.89
EBITDA-CapEx/Interest Expense	0.96	2.92	3.03	3.32	3.66	3.67	3.35	2.97	3.93	5.48	2.33	2.09	2.74	2.14	1.89
EBIT to Interest Expense	0.81	0.99	1.12	1.34	1.52	1.58	1.37	1.14	1.49	1.17	0.65	0.69	1.03	0.75	0.59
Interest Expense	167	164	197	191	212	164	172	183	138	76	193	217	173	220	284
Common Equity/Total Assets	-8.53	-6.86	-6.03	4.56	-1.88	-4.89	-8.63	-17.87	-21.94	-25.46	-29.26	-32.63	-40.75	-39.74	-45.11
Long-Term Debt/Equity (%)	132.91	154.01	123.23	104.18	103.74	112.17	130.3	156.27	188.07	250.63	145.12	152.53	170.5	178.18	203.24
Long-Term Debt/Capital (%)	108.4	106.04	104.26	86.31	97.32	103.46	111.72	138.11	148.71	154.04	200.67	231.74	324.37	290.03	356.94
Long-Term Debt/Total Assets (%)	52.98	56.51	50.5	47.95	46.82	49.87	53.82	55.2	60.14	66.73	55.23	55.58	57.36	59.12	61.37
Total Debt/Equity (%)	132.91	154.01	123.23	104.18	103.74	112.17	130.3	156.27	188.07	250.63	145.12	152.53	170.5	178.18	203.24
Total Debt/Capital (%)	108.4	106.04	104.26	86.31	97.32	103.46	111.72	138.11	148.71	154.04	200.67	231.74	324.37	290.03	356.94
Total Debt/Total Assets (%)	52.98	56.51	50.5	47.95	46.82	49.87	53.82	55.2	60.14	66.73	55.23	55.58	57.36	59.12	61.37
Net Debt to Equity	130.78	152.08	121.36	102.78	102.03	110.04	128	153.05	180.5	227.91	139.03	145.91	163.43	172.49	189.5
Net Debt/Capital (%)	108.55	106.12	104.33	86.15	97.28	103.53	111.96	139.22	146.83	158.62	202.16	233.76	334.83	296.01	413.31
EBITDA	408	479	598	634	776	601	576	543	544	414	450	453	474	471	536
EBITDA-CapEx	161	479	598	634	776	601	576	543	544	414	450	453	474	471	536
Operating Income (Loss)	135	162	221	255	322	259	235	208	206	88	125	150	178	165	168

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.21	0.17	0.1	0.12	0.1	0.19	0.19	0.22	0.24	0.98	0.25	0.2	0.17	0.14	0.4
Current Ratio	0.63	0.54	0.32	0.44	0.41	0.69	0.72	0.75	0.62	1.52	0.86	0.73	0.66	0.51	0.74
Quick Ratio	0.47	0.39	0.29	0.42	0.36	0.59	0.61	0.65	0.59	1.48	0.73	0.57	0.49	0.37	0.61
CFO/Avg Current Liab	0.48	0.71	0.68	0.57	0.71	0.64	0.79	0.73	0.79	0.28	0.62	0.71	0.55	0.46	0.47
Common Equity/Total Assets	-8.53	-6.86	-6.03	4.56	-1.88	-4.89	-8.63	-17.87	-21.94	-25.46	-29.26	-32.63	-40.75	-39.74	-45.11
Long-Term Debt/Equity (%)	132.91	154.01	123.23	104.18	103.74	112.17	130.3	156.27	188.07	250.63	145.12	152.53	170.5	178.18	203.24
Long-Term Debt/Capital (%)	108.4	106.04	104.26	86.31	97.32	103.46	111.72	138.11	148.71	154.04	200.67	231.74	324.37	290.03	356.94
Long-Term Debt/Total Assets (%)	52.98	56.51	50.5	47.95	46.82	49.87	53.82	55.2	60.14	66.73	55.23	55.58	57.36	59.12	61.37
Total Debt/Equity (%)	132.91	154.01	123.23	104.18	103.74	112.17	130.3	156.27	188.07	250.63	145.12	152.53	170.5	178.18	203.24
Total Debt/Capital (%)	108.4	106.04	104.26	86.31	97.32	103.46	111.72	138.11	148.71	154.04	200.67	231.74	324.37	290.03	356.94
Total Debt/Total Assets (%)	52.98	56.51	50.5	47.95	46.82	49.87	53.82	55.2	60.14	66.73	55.23	55.58	57.36	59.12	61.37
CFO/Total Liabilities	4.97	5.96	7.88	5.66	9	7.77	6.85	5.9	5.9	1.85	5.54	6.56	5.93	4.95	5.51
CFO/CapEx	0.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.83	0.83	0.98	1.3	1.35	1.21	1.03	0.54	0.23	-0.07	0.12	-0.03	-0.01	0.02	- -

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	12.55	7.49	10.13	9.55	9.83	7.8	7.96	8.13	6.93	4.1	3.76	4.35	4.82	5.42	6.74
Days Sales Outstanding	29.08	48.7	36.03	38.23	37.12	46.8	45.85	44.88	52.64	88.98	97.03	83.89	75.78	67.34	54.19
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	4.19	4.72	5.75	4.6	4.98	5.98	6.6	6.47	6.66	5.81	5.95	6.38	6.2	5.67	4.3
Accounts Payable Turnover Days	87.15	77.38	63.47	79.43	73.36	61.01	55.27	56.43	54.77	62.86	61.36	57.19	58.83	64.36	84.85
Cash Conversion Cycle	-58.07	-28.68	-27.44	-41.2	-36.24	-14.22	-9.42	-11.55	-2.12	26.12	35.67	26.7	16.94	2.99	-30.66
Inventory to Cash Days	29.08	48.7	36.03	38.23	37.12	46.8	45.85	44.88	52.64	88.98	97.03	83.89	75.78	67.34	54.19
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	6,660	8,017	8,288	13,196	12,459	10,200	9,260	6,112	3,807	1,598	3,423	2,421	3,326	4,419	4,693
- Cash & Cash Equivalents	67	66	70	85	87	94	91	103	100	465	112	100	95	90	280
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	351	339	360	400	356	321	286	238	199	188	129	84	81	86	78
+ Total Debt	4,206	5,261	4,583	6,292	5,261	4,966	5,170	4,982	5,324	6,129	4,609	4,499	4,310	5,065	5,136
Enterprise Value	11,126	13,527	13,161	19,803	17,989	15,393	14,626	11,230	9,230	7,450	8,049	6,903	7,621	9,480	9,627
Total Capital	3,880	4,962	4,395	7,290	5,405	4,800	4,628	3,608	3,580	3,979	2,297	1,941	1,329	1,746	1,439
Total Debt/Capital (%)	108.4	106.04	104.26	86.31	97.32	103.46	111.72	138.11	148.71	154.04	200.67	231.74	324.37	290.03	356.94
Total Debt / EV	0.38	0.39	0.35	0.32	0.29	0.32	0.35	0.44	0.58	0.82	0.57	0.65	0.57	0.53	0.53
EV/Sales	16.25	16.96	12.78	17.92	13.97	14.78	14.72	11.69	9.95	9.48	9.5	8.03	8.62	10.32	9.49
EV/EBITDA	27.26	28.23	22.02	31.24	23.17	25.61	25.39	20.68	16.97	17.99	17.89	15.26	16.08	20.13	17.96
EV/EBIT	82.27	83.53	59.48	77.6	55.93	59.52	62.32	53.89	44.77	84.57	64.2	46.01	42.92	57.45	57.38
EV/Cash Flow to Firm	27.21	26.12	21.18	33.46	23.42	25.96	26.93	20.9	18.79	37.2	19.11	12.4	16.28	18.88	15.99
EV/Free Cash Flow to Firm	16.96	26.12	21.18	33.46	23.42	25.96	26.93	20.9	18.79	37.2	19.11	12.4	16.28	18.88	15.99
Diluted Market Cap	6,660	8,017	8,288	13,196	12,459	10,200	9,260	6,112	3,807	1,598	3,594	2,519	3,464	4,619	4,891
Diluted Enterprise Value	11,151	13,551	13,161	19,803	17,989	15,393	14,626	11,230	9,230	7,450	8,220	7,000	7,759	9,679	9,825
EV per Share	84.52	98.38	93.52	125.17	116.51	106.91	103.74	79.52	65.27	49.74	40.63	32.1	35.36	42.73	37.87
TTM Sales	685	798	1,029	1,105	1,288	1,041	994	960	927	786	847	859	884	918	1,014
TTM EBITDA	408	479	598	634	776	601	576	543	544	414	450	453	474	471	536
TTM Operating Income	135	162	221	255	322	259	235	208	206	88	125	150	178	165	168
TTM Cash Flow to Firm	409	518	621	592	768	593	543	537	491	200	421	557	468	502	602
TTM Free Cash Flow to Firm	656	518	621	592	768	593	543	537	491	200	421	557	468	502	602

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	13.75	22.82	19.64	32.93	22.45	23.75	23.97	17.75	10.72	12.8	12.55	7.46	11.72	16.29	15.21
EV/EBIT	82.27	83.53	59.48	77.6	55.93	59.52	62.32	53.89	44.77	84.57	64.2	46.01	42.92	57.45	57.38
Enterprise Value	11,126	13,527	13,161	19,803	17,989	15,393	14,626	11,230	9,230	7,450	8,049	6,903	7,621	9,480	9,627
Low Price	38.64	49.67	55.13	55.21	71.98	66	52.12	40.9	25.53	4.81	10.31	7.4	8.77	12.99	12.48
EV/Sales	16.25	16.96	12.78	17.92	13.97	14.78	14.72	11.69	9.95	9.48	9.5	8.03	8.62	10.32	9.49
EV/EBITDA	27.26	28.23	22.02	31.24	23.17	25.61	25.39	20.68	16.97	17.99	17.89	15.26	16.08	20.13	17.96
Price/Earnings	42.46	23.76	19.73	8.8	25.55	19.73	63.37	101.83	39.32	- -	239.97	- -	- -	- -	- -
Price/Earnings Average	41.11	23.34	20.49	6.97	25.81	21.76	59.1	132.12	51.86	-7.22	222.91	-39.88	-9.03	-19.12	-22.38
Price/Earnings High	47.41	25.6	24.18	9.03	30.38	26.32	70.76	164.07	68.72	-17.55	360.92	-62.42	-13.01	-25.45	-27.23
Price/Earnings Low	32.42	20.24	18.47	5.83	22.8	18.38	50.29	96.23	37.29	-3.13	143.17	-24.08	-6.9	-14.85	-16.09
Price/Book Value	-9.83	-12.56	-15.14	22.05	-58.99	-20.93	-11.17	-3.79	-1.96	-0.68	-1.4	-0.92	-1.09	-1.3	-1.24
Price/Book Value Average	-9.52	-12.34	-15.72	17.47	-59.58	-23.09	-10.42	-4.92	-2.58	-0.71	-1.3	-1	-0.81	-1.09	-1.17
Price/Book Value High	-10.98	-13.53	-18.56	22.62	-70.13	-27.92	-12.48	-6.11	-3.42	-1.73	-2.11	-1.56	-1.16	-1.45	-1.42
Price/Book Value Low	-7.51	-10.7	-14.17	14.6	-52.62	-19.5	-8.87	-3.58	-1.86	-0.31	-0.84	-0.6	-0.62	-0.85	-0.84
Price/Tangible Book Value	2.29	2.61	2.48	2.44	2.71	2.5	2.52	2.09	1.42	0.7	1.13	0.84	1.37	1.68	2
Price/Tangible Book Value Average	2.21	2.56	2.57	1.93	2.73	2.76	2.35	2.71	1.88	0.73	1.05	0.92	1.02	1.41	1.88
Price/Tangible Book Value High	2.55	2.81	3.04	2.5	3.22	3.34	2.82	3.36	2.49	1.78	1.7	1.43	1.47	1.88	2.28
Price/Tangible Book Value Low	1.75	2.22	2.32	1.61	2.42	2.33	2	1.97	1.35	0.32	0.68	0.55	0.78	1.1	1.35
Price/Sales	9.73	10.05	8.05	11.94	9.67	9.8	9.32	6.36	4.1	2.03	4.04	2.82	3.76	4.81	4.63
Price/Sales Average	9.42	9.88	8.36	9.46	9.77	10.81	8.69	8.26	5.41	2.11	3.75	3.07	2.8	4.04	4.35
Price/Sales High	10.86	10.83	9.87	12.25	11.5	13.07	10.41	10.25	7.17	5.14	6.07	4.8	4.03	5.38	5.3
Price/Sales Low	7.43	8.56	7.54	7.9	8.63	9.13	7.4	6.01	3.89	0.92	2.41	1.85	2.14	3.14	3.13
Price/Cash Flow	28.07	22.82	19.64	32.93	22.45	23.75	23.97	17.75	10.72	12.8	11.95	7.17	11.26	15.59	14.59
Price/Cash Flow Average	27.18	22.42	20.39	26.09	22.68	26.19	22.35	23.03	14.14	13.31	11.1	7.81	8.37	13.1	13.72
Price/Cash Flow High	31.34	24.59	24.07	33.78	26.69	31.68	26.76	28.6	18.73	32.37	17.98	12.22	12.06	17.43	16.69
Price/Cash Flow Low	21.43	19.44	18.38	21.8	20.03	22.12	19.02	16.78	10.16	5.77	7.13	4.71	6.4	10.17	9.86
Price/Free Cash Flow Average	13.32	22.42	20.39	26.09	22.68	26.19	22.35	23.03	14.14	13.31	11.66	8.12	8.72	13.69	14.3
Price/Free Cash Flow High	15.36	24.59	24.07	33.78	26.69	31.68	26.76	28.6	18.73	32.37	18.88	12.71	12.57	18.22	17.4
Price/Free Cash Flow Low	10.5	19.44	18.38	21.8	20.03	22.12	19.02	16.78	10.16	5.77	7.49	4.9	6.66	10.63	10.28
EV/Sales Average	15.98	16.82	13.09	15.44	14.06	15.79	14.09	13.59	11.26	9.56	9.21	8.28	7.66	9.55	9.22
EV/Sales High	17.42	17.77	14.6	18.22	15.79	18.06	15.81	15.58	13.02	12.59	11.53	10.02	8.89	10.89	10.16
EV/Sales Low	13.99	15.5	12.27	13.88	12.92	14.11	12.8	11.34	9.74	8.36	7.87	7.07	7	8.65	7.99
EV/EBITDA Average	26.8	27.98	22.56	26.92	23.33	27.35	24.31	24.03	19.21	18.14	17.35	15.73	14.28	18.63	17.44
EV/EBITDA High	29.22	29.57	25.16	31.77	26.2	31.27	27.27	27.56	22.21	23.89	21.73	19.02	16.58	21.24	19.23
EV/EBITDA Low	23.46	25.8	21.14	24.2	21.44	24.45	22.08	20.06	16.61	15.87	14.83	13.42	13.05	16.87	15.13
EV/EBIT Average	80.89	82.81	60.92	66.86	56.32	63.58	59.67	62.62	50.66	85.28	62.26	47.43	38.12	53.16	55.71
EV/EBIT High	88.2	87.52	67.93	78.93	63.24	72.7	66.93	71.82	58.58	112.3	77.96	57.36	44.26	60.61	61.41
EV/EBIT Low	70.81	76.35	57.08	60.12	51.75	56.83	54.18	52.28	43.82	74.6	53.19	40.48	34.83	48.13	48.32
Last Price	50.6	58.3	58.89	83.41	80.69	70.84	65.68	43.28	26.92	10.67	17.28	11.26	15.43	19.92	18.46
High Price	56.5	62.83	72.19	85.55	95.93	94.51	73.34	69.73	47.05	26.98	25.99	19.18	16.54	22.27	21.12
Enterprise Value Average	10,939	13,411	13,480	17,063	18,115	16,444	14,002	13,048	10,444	7,513	7,805	7,117	6,770	8,773	9,346
Enterprise Value High	11,927	14,174	15,033	20,141	20,342	18,801	15,706	14,965	12,076	9,892	9,774	8,606	7,860	10,001	10,303
Enterprise Value Low	9,576	12,364	12,632	15,342	16,644	14,696	12,714	10,894	9,033	6,572	6,668	6,073	6,186	7,942	8,106

Shares Outstanding	132	138	141	158	154	144	141	141	141	150	215	215	216	253	257
Diluted Weighted Avg Shares	132	138	141	158	154	144	141	141	141	150	208	224	225	232	265
Basic Weighted Avg Shares	132	138	141	158	154	144	141	141	141	150	198	215	216	222	254
Revenue per Share	5.2	5.8	7.32	6.99	8.34	7.23	7.05	6.8	6.56	5.25	4.28	4	4.1	4.14	3.99
EBITDA per Share	3.1	3.49	4.25	4.01	5.03	4.18	4.08	3.85	3.85	2.77	2.27	2.1	2.2	2.12	2.11
Operating Income per Share	1.03	1.18	1.57	1.61	2.08	1.8	1.66	1.48	1.46	0.59	0.63	0.7	0.82	0.74	0.66
Basic EPS, GAAP	1.19	2.45	2.98	9.48	3.16	3.59	1.04	0.43	0.68	-1.54	0.07	-0.31	-1.27	-0.88	-0.78
Basic EPS from Cont Ops	1.82	2.2	1.13	10.16	3.39	3.85	1.15	0.49	0.73	-1.64	0.08	-0.3	-1.29	-0.89	-0.79
Diluted EPS, GAAP	1.19	2.45	2.98	9.48	3.16	3.59	1.04	0.43	0.68	-1.54	0.07	-0.3	-1.22	-0.84	-0.74
Diluted EPS from Cont Ops	1.82	2.2	1.13	10.16	3.39	3.85	1.15	0.49	0.73	-1.64	0.08	-0.29	-1.24	-0.85	-0.76
Dividend per Share	2.57	2.66	2.67	2.54	5.25	5.54	3.88	3.21	3.36	1.2	0.72	0.87	0.74	0.73	0.74
Cash Flow per Share	1.8	2.55	3	2.53	3.59	2.98	2.74	2.44	2.51	0.83	1.45	1.57	1.37	1.28	1.27
Free Cash Flow per Basic Share	-0.07	2.55	3	2.53	3.59	2.98	2.74	2.44	2.51	0.83	1.45	1.57	1.37	1.28	1.27
Cash & Equivalents per Share	0.7	0.65	0.5	0.54	0.56	0.65	0.65	0.73	0.71	3.11	0.57	0.47	0.44	0.41	1.1
Book Value per Share	-5.15	-4.64	-3.89	3.78	-1.37	-3.38	-5.88	-11.42	-13.74	-15.61	-12.33	-12.28	-14.2	-15.35	-14.85
Tangible Book Value per Share	22.14	22.37	23.76	34.25	29.8	28.28	26.03	20.74	18.9	15.15	15.27	13.38	11.25	11.86	9.25

The Macerich Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)