Reported FCF of $246.2M in 2026Q3 appears inflated by a positive capex line of $136.8M, while the dividend-to-AFFO ratio of 1.35 indicates distributions exceeded distributable cash and warrant close monitoring.
The Macerich Company (MAC) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 303.86M | 321.6M | 283.44M | 295.5M | 337.51M | 286.37M | 124.84M | 355.16M | 344.31M | 386.39M | 417.51M | 540.38M | 400.71M | 422.04M | 351.3M | 237.28M | 200.44M | 120.89M | 251.95M | 326.07M | 211.85M | 235.3M | 194.38M | 215.75M | 163.18M | 140.51M | 121.22M | 139.58M | 85.18M | 78.48M | 80.43M |
| Operating CF Growth % | -50.09% | 13.46% | -4.08% | -12.45% | 17.86% | 129.39% | -64.85% | 3.15% | -10.89% | -7.45% | -22.74% | 34.86% | -5.05% | 20.14% | 48.05% | 18.39% | 65.8% | -52.02% | -22.73% | 53.92% | -9.96% | 21.05% | -9.91% | 32.22% | 16.13% | 15.91% | -13.15% | 63.87% | 8.54% | -2.43% | 79.13% |
| Operating CF / Revenue % | 29.92% | 31.68% | 30.87% | 33.43% | 39.28% | 33.79% | 15.88% | 38.29% | 35.85% | 38.89% | 40.1% | 41.95% | 36.25% | 41% | 39.86% | 29.99% | 26.42% | 15.01% | 28.6% | 36.38% | 25.53% | 30.66% | 35.52% | 44.39% | 43.06% | 42% | 37.87% | 42.63% | 30.01% | 35.48% | 51.87% |
| Net Income | -98.92M | -197.15M | -197.66M | -278.1M | -65.08M | 16.16M | -245.46M | 102.55M | 68.97M | 161.67M | 554.84M | 522.91M | 1.61B | 448.96M | 366.39M | 169.07M | 28.42M | 139.25M | 187.44M | 85.81M | 254.19M | 73.35M | 93.28M | 128.19M | 84.99M | 79.76M | 57.23M | 130.49M | 46.51M | 22.6M | 19.23M |
| Depreciation & Amortization | 354.31M | 368.1M | 305.88M | 296.39M | 302.48M | 324.4M | 326.06M | 337.67M | 334.68M | 341.27M | 342.54M | 454.81M | 378.7M | 376.28M | 317.31M | 282.64M | 260.25M | 277.47M | 287.92M | 238.65M | 236.67M | 208.93M | 146.38M | 109.03M | 78.84M | 65.98M | 61.68M | 61.38M | 53.14M | 41.53M | 32.59M |
| Stock-Based Compensation | 4.69M | 0 | 12.13M | 13.17M | 17.64M | 14.27M | 13.84M | 12.03M | 27.37M | 30.8M | 33.29M | 28.37M | 29.46M | 24.21M | 12.32M | 12.29M | 14.83M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 64.06M | 160.81M | 146.35M | 246.24M | 21.4M | -119.84M | 138.7M | -119.21M | -63.18M | -122.42M | -471.1M | -471.17M | -1.56B | -421.83M | -315.98M | -188.08M | -49.54M | -195.81M | -198.44M | -52.15M | -242.15M | -58.28M | -41.78M | -54.16M | -46.18M | -5.23M | 15.9M | -57.45M | 12.26M | 8.98M | 11.01M |
| Working Capital Changes | -18.5M | -10.16M | 18.05M | 18.3M | 60.37M | 44.43M | -107.85M | 20.52M | -19.93M | -40.53M | -42.79M | 5.46M | -54.58M | -3.88M | -24.59M | -38.65M | -44.33M | -100.02M | -24.97M | 53.76M | -36.86M | 11.29M | -3.49M | 32.69M | 45.53M | 0 | -13.6M | 5.16M | -26.73M | 5.36M | 17.61M |
| Cash from Investing | -471.48M | -325.34M | 19.79M | 52.54M | -1.4M | 234.97M | -202.85M | -112.03M | 176.32M | 178.99M | 454.07M | -101.02M | -255.79M | 271.87M | -963.37M | -212.09M | -142.17M | 302.36M | -558.96M | -865.28M | -126.74M | -131.95M | -489.82M | -383.78M | -875.03M | -57.32M | 1.7M | -247.69M | -761.15M | -215.01M | -296.68M |
| Acquisitions (Net) | -22.36M | -157.62M | -12.97M | -81.16M | -81.72M | -86.85M | -126.66M | -252.9M | -181.24M | -117.54M | -430.43M | -426.19M | -307.73M | -97.9M | -95.36M | 215.65M | -25.91M | 169.19M | 141.77M | 222.36M | 0 | -43.05M | -36.54M | -68.32M | -363.46M | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -167.62M | -16.69M | -50.4M | -161.4M | -38.77M | -71.81M | -101.43M | -41.91M | -103.61M | -51.73M | -39.54M | -43.25M | -142.89M | -254.68M | -7.78M | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.77M | 0 | 0 | 13.08M | 1.28M | 1.44M | 1.43M | 187.71M | 155.54M | 115.63M | 0 | 15.32M | 34.15M | 113.05M | 29.99M | 32.62M | 16.24M | 0 |
| Other Investing | -449.11M | -167.72M | 32.76M | 133.7M | 80.32M | 321.81M | -76.19M | 140.88M | 357.56M | 296.53M | 884.49M | 325.16M | 51.94M | 346M | -868.02M | -13.11M | 73.14M | 379.77M | 13.29M | -6.5M | 580.26M | 28.83M | 2.82M | 143.82M | 73.63M | 16.22M | -17.65M | 82.34M | -11.43M | -8.21M | -10.42M |
| Cash from Financing | -50.67M | 199.22M | -316.05M | -338.89M | -321.94M | -837.02M | 446.45M | -278.22M | -514.44M | -566.27M | -853.08M | -437.75M | -129.72M | -689.98M | 610.62M | -403.6M | 294.13M | -396.52M | 288.26M | 355.05M | 29.21M | -20.35M | 308.38M | 115.7M | 739.12M | -92.99M | -127.1M | 123.42M | 675.96M | 146.04M | 216.32M |
| Dividends Paid | -238.3M | -188.21M | -161.29M | -159.29M | -186.33M | -143.45M | -179.86M | -474.53M | -453.63M | -443.84M | -779.31M | -810.61M | -385.73M | -355.51M | -365.66M | -296.95M | -239.93M | -95.67M | -284.87M | -270.71M | -293.53M | -217.56M | -178.46M | -153.44M | -124.74M | -120.83M | -116.88M | -132.4M | -89.55M | -65.84M | -56.62M |
| Common Dividends | -142.24M | -188.21M | -161.29M | -159.29M | -186.33M | -143.45M | -179.86M | -474.53M | -453.63M | -547.59M | -779.31M | -810.61M | -401.28M | -375.07M | -365.66M | -337.85M | -239.93M | -98.03M | -274.63M | -245.99M | -269.42M | -202.08M | -169.32M | -138.62M | -104.33M | -101.14M | -97.92M | -114.26M | -78M | -65.84M | -56.62M |
| Debt Issuance (Net) | -3M | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K |
| Share Repurchases | 0 | 0 | 0 | -583K | -183K | 0 | 0 | 0 | 0 | -221.43M | -800.02M | -400.14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -111.09M | -5.47M | -8.79M | -34.55M | -6.17M | -22.92M | -3.82M | -4.7M | -7.56M | -104.64M | -38.7M | -13.16M | -90.33M | -18.4M | -14.81M | -57M | -341K | 173.39M | 0 | -59.85M | -6.42M | -4.14M | -16.97M | -3.33M | -14.36M | -2.85M | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | -69.66M | 195.48M | -12.81M | 9.15M | 14.17M | -315.69M | 368.44M | -35.09M | 6.2M | -892K | 57.49M | 1.6M | 15.19M | 3.92M | -1.46M | -378.4M | 352.39M | 26.73M | -18.74M | -184.16M | 114.32M | 83M | 31.76M | -6.4M | 27.09M | -9.8M | -4.18M | 15.31M | -11K | 9.51M | 73K |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 310.95M | 177.48M | 190.29M | 181.14M | 166.97M | 482.66M | 114.22M | 149.3M | 143.1M | 144M | 86.51M | 84.91M | 69.72M | 65.79M | 67.25M | 445.64M | 93.25M | 66.53M | 85.27M | 269.44M | 155.11M | 72.11M | 40.36M | 53.56M | 26.47M | 36.27M | 40.45M | 25.14M | 25.15M | 15.64M | 15.57M |
| Cash at End | 0 | 372.96M | 177.48M | 190.29M | 181.14M | 166.97M | 482.66M | 114.22M | 149.3M | 143.1M | 144M | 86.51M | 84.91M | 69.72M | 65.79M | 67.25M | 445.64M | 93.25M | 66.53M | 85.27M | 269.44M | 155.11M | 72.11M | 47.16M | 53.56M | 26.47M | 36.27M | 40.45M | 25.14M | 25.15M | 15.64M |
| Free Cash Flow | 303.86M | 321.6M | 283.44M | 295.5M | 337.51M | 286.37M | 124.84M | 355.16M | 344.31M | 386.39M | 429.53M | 554.96M | 400.71M | 422.04M | 351.3M | -9.73M | 14.65M | -76.59M | -283.32M | -717.73M | -611.05M | 63.45M | -335.43M | -93.99M | -324.15M | 72.35M | 115.58M | -77.55M | -442.49M | -136.78M | -205.83M |
| FCF Growth % | -13.75% | 13.46% | -4.08% | -12.45% | 17.86% | 129.39% | -64.85% | 3.15% | -10.89% | -10.04% | -22.6% | 38.49% | -5.05% | 20.14% | 3711.93% | -166.41% | 119.12% | 72.97% | 60.53% | -17.46% | -1062.99% | 118.92% | -256.88% | 71% | -548.01% | -37.4% | 249.04% | 82.47% | -223.5% | 33.55% | -568.27% |
| FCF / Revenue % | 29.92% | 31.68% | 30.87% | 33.43% | 39.28% | 33.79% | 15.88% | 38.29% | 35.85% | 38.89% | 41.25% | 43.08% | 36.25% | 41% | 39.86% | -1.23% | 1.93% | -9.51% | -32.16% | -80.07% | -73.65% | 8.27% | -61.29% | -19.34% | -85.54% | 21.63% | 36.11% | -23.68% | -155.88% | -61.83% | -132.74% |
Quick answers to the most common questions about buying MAC stock.
The Macerich Company (MAC) generated $321.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Macerich Company (MAC) generated $321.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
The Macerich Company (MAC) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, The Macerich Company (MAC) returned $188.2M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Dividend coverage deterioration risk
Metrics are mathematically derived from official filings.
Dividend Coverage Turns Erratic Recently
Based on MAC's reported quarterly figures, the dividend-to-AFFO ratio swung from 0.67 in 2025Q4 to 1.35 in 2026Q3, with the latest quarter's distributions of $96.1M exceeding AFFO of $71.3M and signaling thinner distributable cash coverage.
The reported figures suggest AFFO has not consistently covered distributions over the last several quarters, with the latest quarter showing a shortfall that may indicate the payout is being funded from balance sheet resources or external capital. Investors should monitor whether the 2026Q3 gap reflects timing effects or a sustained pressure on distributable cash, as the 2025Q3 ratio of 14.51 appears to be an anomalous outlier that warrants further verification.
FFO Conversion Distorted by Net Losses
As reported in financial statements, MAC's FFO of $71.3M in 2026Q3 contrasts sharply with GAAP net income of negative $16.7M, a divergence that makes the FFO-to-net-income ratio of -6.54 mathematically meaningless as a conversion metric.
The large gap between FFO and net income in the most recent quarter suggests that depreciation and other non-cash charges are substantially depressing reported earnings, consistent with the prior analysis of FFO as the more relevant earnings lens. Because the conversion ratio flips sign across quarters, it should be read directionally rather than as a stable quality measure.
Free Cash Flow Dependent on Capex Timing
Based on MAC's reported figures, free cash flow of $246.2M in 2026Q3 appears inflated by a positive capex line of $136.8M, a pattern that may reflect asset disposition proceeds rather than recurring operating cash generation.
The quarterly CapEx line alternates between inflows and outflows, which suggests that disposition or joint-venture activity may be driving reported free cash flow more than core operations. Given that distributions have at times exceeded AFFO, investors should monitor whether the company relies on asset sales or new borrowing to bridge the gap between operating cash and dividend obligations.
Reported Recovery May Mask Cash Strain
Based on reported figures, the 2026Q3 FFO of $71.3M and FCF of $246.2M may overstate durable cash generation, given that AFFO of negative $65.5M in the same period indicates recurring capital needs are not being covered.
The apparent strength in headline free cash flow is difficult to reconcile with a negative AFFO reading, which suggests that non-recurring capital inflows or unconsolidated joint venture effects may be distorting the picture. Warrants further investigation of how much of the recent cash improvement is repeatable versus one-time in nature.