Home
Howard Hughes Corporation
Howard Hughes Holdings Inc. Reports Fourth Quarter and Full Year 2025 Results
Business
Feb 19 2026
37 min read

Howard Hughes Holdings Inc. Reports Fourth Quarter and Full Year 2025 Results

news images

Record performance in MPC and Operating Assets segments drive strong full year results as HHH begins new era as diversified holding company

THE WOODLANDS, Texas, Feb. 19, 2026 (GLOBE NEWSWIRE) -- Howard Hughes Holdings Inc. (NYSE: HHH) (the “Company,” “HHH,” “Howard Hughes,” or “we”) today announced operating results for the fourth quarter ended December 31, 2025. The financial statements, exhibits, and reconciliations of non-GAAP measures in the attached Appendix and the Supplemental Information, as available through the Investors section of our website, provide further detail of these results.

Full Year 2025 Highlights:

  • Net income from continuing operations of $123.8 million, or $2.21 per diluted share, in 2025, compared to $285.2 million, or $5.73 per diluted share, in 2024

  • Announced an agreement to acquire 100% of Vantage Group Holdings Ltd. (Vantage), a privately held leading specialty insurance and reinsurance company, for approximately $2.1 billion, marking a significant step in transforming Howard Hughes into a diversified holding company

  • Adjusted Operating Cash Flow of $446 million or $7.97 per diluted share compared to $535 million or $10.71 per diluted share in the prior-year period

  • Contracted $1.6 billion of future condo revenue, primarily through the pre-sale of 220 condominium units at Melia and ‘Ilima—the 12th and 13th condominium developments at Ward Village®

  • Generated Master Planned Communities (MPC) EBT of $476 million, driven by the sale of 621 residential acres at an average price of $890,000 per acre

  • Total Operating Assets Net Operating Income (NOI) increased 8% year-over-year to $276 million, led by robust office and multifamily results

  • Strong liquidity position with $1.5 billion in cash and cash equivalents and $1.2 billion of undrawn lender commitments available to be drawn for property development

Fourth Quarter 2025 Highlights:

  • Net income from continuing operations was $5.7 million, or $0.10 per diluted share in the quarter, compared to net income from continuing operations of $162.3 million, or $3.25 per diluted share, in the fourth quarter of 2024

  • Adjusted Operating Cash Flow of $93 million or $1.57 per diluted share

  • Generated MPC EBT of $105 million, driven by the sale of 91 residential acres at an average price of $653,000 per acre

  • Total Operating Assets Net Operating Income (NOI) increased 11% year-over-year to $68 million, led by robust office and retail results

  • Contracted to sell 28 condo units representing approximately $92 million of future condo revenue

  • Celebrated the grand opening of Teravalis™, a 37,000-acre master planned community in the Phoenix West Valley, marked by the opening of its inaugural village, Floreo

“Howard Hughes delivered outstanding full-year results in 2025 as we transform HHH into a diversified holding company, building upon our highly successful, cash-generative real estate platform,” said Bill Ackman, Executive Chairman of Howard Hughes. "The year marked a defining inflection point with Pershing Square’s $900 million investment in HHH and our agreement to acquire the Vantage Group Holdings insurance business. These transactions broaden Howard Hughes’ strategic reach and establish a foundation for compounding long-term shareholder value across multiple platforms while maintaining our disciplined approach to capital allocation.”

“Howard Hughes Communities continues to be the nation’s leading real estate platform, with record NOI in 2025 demonstrating once again how exceptional quality drives premium land values and robust market demand across our communities,” said David R. O’Reilly, Chief Executive Officer of Howard Hughes. “Our MPC, Operating Assets, and Strategic Development segments remain significant growth drivers as we execute across our development pipeline and unlock substantial value for shareholders. In addition, the recent announcement of Toro District in Bridgeland further demonstrates the embedded value within our land positions and our ability to activate those assets through strategic public-private partnerships that enhance long-term recurring revenue potential.”

Financial Highlights

MPC

Full Year

  • MPC EBT reached an all-time high of $476.1 million, increasing 36% compared to $349.1 million in the prior year.

  • Residential land sales totaled 621 acres in 2025, compared to 445 acres in the prior year, including 415 acres sold in Summerlin®, 177 acres sold in Bridgeland®, and 28 acres sold in The Woodlands Hills®.

  • In Summerlin, land sales included a bulk sale of 231 acres at an average price of $434,000 per acre. Excluding the bulk sale, residential land sales included seven superpad sales totaling 181 acres at a record price of approximately $1.7 million per acre and three custom lots at an average price of approximately $7.6 million per acre.

  • New homes sold across our communities totaled 1,936 units in 2025, with Summerlin and Bridgeland ranking #10 and #11, respectively, in the RCLCO’s annual list of top-selling master planned communities.

Fourth Quarter

  • MPC EBT totaled $105.4 million in the fourth quarter, increasing 85% compared to $56.9 million in the prior-year period, primarily driven by residential land sales at Bridgeland.

  • During the quarter, 91 residential acres were sold across Bridgeland and The Woodlands Hills, compared to 60 acres in the prior-year period, generating $59.3 million of MPC land sales at an average price of $653,000 per acre.

  • New homes sold across our communities totaled 477 units during the quarter. While volumes declined modestly compared to the prior-year period, demand for our residential land remained strong, supporting continued pricing strength and long-term value creation across our MPCs.

Operating Assets

Full Year

  • Total Operating Assets NOI, including the contribution from unconsolidated ventures, was $276.3 million—a new full-year record representing a $19.3 million or 8% year-over-year increase.

  • Office delivered record NOI in 2025, increasing 11% year-over-year, primarily due to strong lease-up activity and abatement expirations in The Woodlands, Merriweather District, and Summerlin. In 2025, the Company executed 484,000 square feet of new or expanded office leases including 334,000 square feet in The Woodlands, 88,000 square feet in Merriweather District, and 62,000 square feet in Summerlin.

  • Multifamily contributed record NOI and increased 7% year-over-year, predominantly due to strong lease-up across our stabilized portfolio, including Tanager Echo in Summerlin, Wingspan in Bridgeland, and Marlow at Merriweather District.

  • Retail NOI increased 2% year-over-year primarily due to higher achieved rents at Downtown Summerlin and continued lease up of newly delivered assets, most notably the Whole Foods-anchored retail center in Summerlin and Village Green at Bridgeland Central®.

Fourth Quarter

  • Total Operating Assets NOI, including the contribution from unconsolidated ventures, was $68.0 million in the quarter, representing a $6.8 million or 11% improvement compared to $61.2 million in the prior year.

  • Office NOI of $36.1 million increased 24% year-over-year primarily due to strong leasing activity and abatement expirations at various properties in The Woodlands, Merriweather District, and Summerlin—most notably at 9950 Woodloch Forest, 6100 Merriweather, 1700 Pavilion, Three Hughes Landing, and 1201 Lake Robbins. During the quarter, we executed new or expanded office leases totaling 101,000 square feet. At quarter end, our stabilized office portfolio was 88% leased.

  • Retail NOI of $14.2 million increased 9% year-over-year primarily due to strong tenant sales at Downtown Summerlin and continued lease up at various properties across our portfolio. At quarter end, our stabilized retail portfolio was 92% leased.

  • Multifamily NOI of $13.8 million decreased 8% year-over-year. The decrease was primarily due to higher operating expenses and taxes, most notably at our recently completed development projects including 1 Riva Row, Wingspan, and Marlow. At quarter end, the stabilized multifamily portfolio was 93% leased.

Strategic Developments

Full Year

  • In Hawaiʻi, the Company contracted to sell 287 condominium units representing approximately $1.6 billion in future revenue. The majority of these pre-sales occurred at Melia and ‘Ilima, which contracted 220 units during the year, and at The Launiu, which contracted 63 units. At year end, the predevelopment condominiums of Melia and ‘Ilima were 60% pre-sold, and The Launiu was 71% pre-sold. Additionally, the condominiums under construction include The Park Ward Village® at 97% pre-sold, and Kalae® at 93% pre-sold.

  • In Texas, the Company pre-sold six additional units at The Ritz-Carlton Residences, The Woodlands, representing approximately $43.3 million in future condo revenue, bringing the development project to 76% pre-sold at year end. The units remaining are being selectively held off the market in an effort to capture incremental value when the project nears completion.

  • The Company broke ground on Memorial Hermann Medical Office, a 51,000-square-foot, build-to-suit facility in Bridgeland, representing the first phase of approximately one million square feet of planned medical facilities within the master planned community.

Fourth Quarter

  • Contracted to sell 26 condominium units in Hawaiʻi representing $84.2 million in future condo revenue, including 12 units at Melia and ‘Ilima, and 14 units at The Launiu. Pre-sale activity at our condominium projects under construction, The Park Ward Village and Kalae, was unchanged during the quarter.

  • Pre-sold two additional units at The Ritz-Carlton Residences, The Woodlands, representing approximately $7.4 million in future condo revenue.

  • Completed construction of 1 Riva Row—a 268-unit luxury high rise multifamily development in The Woodlands, which is expected to generate approximately $9.9 million of incremental annual NOI upon stabilization.

  • Closed on Ulana at Ward Village, a workforce housing development, completing the sale of 690 condo units at an expected break-even gross margin.

Financing Activity

Fourth Quarter

  • Extended the Tanager Echo construction loan to an initial maturity in December 2031, with proceeds from refinancing of $10.6 million. The loan extension will bear interest at 5.23% compared to the previous rate of SOFR + 2.94%.

  • Extended the Merriweather Row loan through a renewal, extension, and modification agreement to an initial maturity in December 2028. The transaction included a $13.4 million paydown of the outstanding loan balance and resulted in the One Mall North property being unencumbered from the financing.

  • Subsequent to the quarter, 10285 Lakefront Medical Office exercised the first extension option to extend its maturity from March 2026 to March 2027.

  • Subsequent to year end, on February 17, 2026, Howard Hughes Corporation (HHC), the Company’s wholly owned subsidiary, issued $500.0 million of 5.875% senior unsecured notes due 2032 and $500.0 million of 6.125% senior unsecured notes due 2034. HHC used the net proceeds to redeem its outstanding $750.0 million 5.375% senior unsecured notes due 2028, including premiums, accrued and unpaid interest and related expenses, and will use the remaining proceeds for general corporate purposes.

Full Year 2026 Guidance

As Howard Hughes transitions into a diversified holding company, our reporting framework will evolve accordingly. Following the anticipated closing of the Vantage transaction, our earnings base will reflect both real estate and insurance platforms with fundamentally different economic characteristics. Over time, we intend to move from traditional annual segment-based guidance toward longer-term segment objectives aligned with how we manage capital internally.

We expect to continue providing detailed disclosure on our real estate operations, including MPC activity, operating asset performance, and condominium progress. Following the close of the Vantage acquisition, we will introduce appropriate insurance-specific metrics and reporting to enable investors to assess the performance and risk profile of that business independently. While near-term results may reflect increased variability as we integrate new platforms, our objective remains unchanged: to compound intrinsic value per share through disciplined capital allocation, prudent risk management, and a long-term ownership mindset.

Given that the Vantage transaction is still pending, we are providing the following expectations related to our 2026 performance for Howard Hughes Communities:

  • Adjusted Operating Cash Flow is expected to range between $415 million and $465 million in 2026, with an implied mid-point of approximately $440 million.

  • MPC EBT is expected to normalize in 2026 following a record year of land sales in 2025, which included outsized superpad sales in Summerlin. We expect 2026 MPC EBT to range between $343 million and $391 million, with an implied mid-point of approximately $367 million. Excluding the superpad sale in Summerlin referenced earlier, our 2026 guidance is essentially flat relative to 2025.

  • Operating Assets NOI, including contributions from unconsolidated ventures, is expected range between $279 million and $290 million, with a mid-point of approximately $284 million.

  • Condominium sales revenue is expected to range between $720 million and $750 million in 2026, with a gross profit of approximately $108 million to $128 million. Condominium closings during the year are expected to be driven primarily by The Park Ward Village, which was over 97% under contract as of year-end 2025.

  • Cash G&A is expected to range between $82 million and $92 million in 2026, or a mid-point of approximately $87 million, excluding non-cash stock-based compensation and quarterly variable fees paid to Pershing Square.

Conference Call & Webcast Information

Howard Hughes Holdings Inc. will host its fourth quarter 2025 earnings conference call on Friday, February 20, 2026, at 10:00 a.m. Eastern Time (9:00 a.m. Central Time). Please visit the Howard Hughes website to listen to the earnings call via a live webcast. For listeners who wish to participate in the question-and-answer session via telephone, please preregister using HHH’s earnings call registration webpage. All registrants will receive dial-in information and a PIN allowing them to access the live call. An on-demand replay of the earnings call will be available on the Company’s website immediately after the call for a period of one year.

We are primarily focused on creating shareholder value by increasing our per-share value creation and long-term cash generation. Often, the nature of our business results in short-term volatility in our net income due to the timing of MPC land sales, recognition of condominium revenue and operating business pre-opening expenses, and, as such, we believe the following metrics summarized below are most useful in tracking our progress towards net asset value creation.

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

$ in thousands

2025

2024

$ Change

% Change

 

2025

2024

$ Change

% Change

Operating Assets NOI (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

$

36,081

 

$

28,993

 

$

7,088

 

24

%

 

$

138,173

 

$

124,594

 

$

13,579

 

11

%

Retail

 

14,230

 

 

13,027

 

 

1,203

 

9

%

 

 

55,132

 

 

54,163

 

 

969

 

2

%

Multifamily

 

13,838

 

 

15,000

 

 

(1,162

)

(8

)%

 

 

62,694

 

 

58,827

 

 

3,867

 

7

%

Other

 

1,392

 

 

1,459

 

 

(67

)

(5

)%

 

 

5,986

 

 

6,153

 

 

(167

)

(3

)%

Dispositions (a)

 

 

 

432

 

 

(432

)

(100

)%

 

 

 

 

1,718

 

 

(1,718

)

(100

)%

Operating Assets NOI

 

65,541

 

 

58,911

 

 

6,630

 

11

%

 

 

261,985

 

 

245,455

 

 

16,530

 

7

%

Company's share of NOI from unconsolidated ventures

 

2,456

 

 

2,288

 

 

168

 

7

%

 

 

14,303

 

 

11,552

 

 

2,751

 

24

%

Total Operating Assets NOI

$

67,997

 

$

61,199

 

$

6,798

 

11

%

 

$

276,288

 

$

257,007

 

$

19,281

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected stabilized NOI Operating Assets ($ in millions)

 

 

 

 

 

 

 

$

360.5

 

$

352.2

 

$

8.3

 

2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MPC

 

 

 

 

 

 

 

 

 

 

 

 

 

Acres Sold - Residential

 

91

 

 

60

 

 

31

 

52

%

 

 

621

 

 

445

 

 

176

 

40

%

Acres Sold - Commercial

 

30

 

 

10

 

 

20

 

NM

 

 

30

 

 

14

 

 

16

 

114

%

Price Per Acre - Residential

$

653

 

$

909

 

$

(256

)

(28

)%

 

$

890

 

$

990

 

$

(100

)

(10

)%

Price Per Acre - Commercial

$

670

 

$

218

 

$

452

 

NM

 

$

670

 

$

369

 

$

301

 

82

%

MPC EBT

$

105,421

 

$

56,890

 

$

48,531

 

85

%

 

$

476,102

 

$

349,134

 

$

126,968

 

36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Strategic Developments

 

 

 

 

 

 

 

 

 

 

 

 

 

Condominium rights and unit sales

$

369,479

 

$

778,590

 

$

(409,111

)

(53

)%

 

$

370,156

 

$

778,616

 

$

(408,460

)

(52

)%


(a)

Properties that were transferred to our Strategic Developments segment for redevelopment and properties that were sold are shown separately for all periods presented.

 

 

NM - Not Meaningful

 

 

Financial Data

(1)

See the accompanying appendix for a reconciliation of GAAP to non-GAAP financial measures and a statement indicating why management believes the non-GAAP financial measure provides useful information for investors.

 

 

About Howard Hughes Holdings Inc.

Howard Hughes Holdings (HHH) is a holding company focused on growing long-term shareholder value. Through its real estate platform, Howard Hughes Communities, HHH owns, manages, and develops commercial, residential, and mixed-use real estate throughout the U.S. Its award-winning assets include the country’s preeminent portfolio of master planned communities, as well as operating properties and development opportunities including The Woodlands®, Bridgeland® and The Woodlands Hills® in Greater Houston; Summerlin® in Las Vegas; Teravalis™ in Greater Phoenix; Ward Village® in Honolulu; and Merriweather District in Columbia, Maryland. Howard Hughes Holdings Inc. is traded on the New York Stock Exchange as HHH. For additional information visit www.howardhughes.com.

Safe Harbor Statement

Certain statements contained in this press release may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical facts, including, among others, statements regarding the Company’s future financial position, results or performance, are forward-looking statements. We claim the protection of the safe harbor contained in the Private Securities Litigation Reform Act of 1995 for forward-looking statements. Forward-looking statements include statements regarding the intent, belief, or current expectations of the Company, members of its management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “intend,” “likely,” “may,” “plan,” “project,” “realize,” “should,” “transform,” “will,” “would,” and other statements of similar expression. Forward-looking statements are not a guaranty of future performance and involve risks and uncertainties that actual results may differ materially from those contemplated by such forward-looking statements. Many of these factors are beyond the Company’s ability to control or predict. Some of the risks, uncertainties and other important factors that may affect future results or cause actual results to differ materially from those expressed or implied by forward-looking statements include: (i) our ability to realize the anticipated benefits of the transactions with Pershing Square and our new strategy; (ii) our ability to identify and consummate transactions as part of our new strategy of becoming a diversified holding company; (iii) risks inherent in acquiring or making investments in operating companies, especially companies in industries unrelated to our existing real estate business; (iv) our ability to realize the anticipated benefits of the spinoff of Seaport Entertainment Group Inc. that we completed in 2024; (v) macroeconomic conditions such as volatility in capital markets, unstable economic and political conditions within the U.S. and foreign jurisdictions, geopolitical conflicts, and changes in trade policies or a prolonged recession in the national economy, including any adverse business or economic conditions in the homebuilding, condominium-development, retail, and office sectors; (vi) changes in trade policies, including tariffs or duties on construction or homebuilding materials, potential retaliatory actions by other countries, and related impacts on market conditions and business activity, (vii) our inability to obtain operating and development capital for our properties, including our inability to obtain or refinance debt capital from lenders and the capital markets; (viii) interest rate volatility and inflation; (ix) the availability of debt and equity capital; (x) our ability to compete effectively, including the potential impact of heightened competition for tenants and potential decreases in occupancy at our properties; (xi) general inflation, including core and wage inflation; commodity and energy price and currency volatility; as well as monetary, fiscal and policy interventions in anticipation of our reaction to such events, including increases in interest rates; (xii) mismatch of supply and demand, including interruptions of supply lines; (xiii) extreme weather conditions or climate change, including natural disasters, that may cause property damage or interrupt business; (xiv) the impact of water and electricity shortages; (xv) contamination of our property by hazardous or toxic substances; (xvi) terrorist activity, acts of violence, or breaches of our or our vendors’ data security; (xvii) losses that are not insured or exceed the applicable insurance limits; (xviii) our ability to lease new or redeveloped space; (xix) our ability to obtain the necessary governmental permits for the development of our properties and necessary regulatory approvals pursuant to an extensive entitlement process involving multiple and overlapping regulatory jurisdictions, which often require discretionary action by local governments; (xx) increased construction costs exceeding our original estimates, delays or overruns, claims for construction defects, or other factors affecting our ability to develop, redevelop or construct our properties; (xxi) regulation of the portion of our business that is dedicated to the formation and sale of condominiums, including regulatory filings to state agencies, additional entitlement processes, and requirements to transfer control to a condominium association’s board of directors in certain situations, as well as potential defaults by purchasers on their obligations to purchase condominiums; (xxii) fluctuations in regional and local economies, the impact of changes in interest rates on residential housing and condominium markets, local real estate conditions, tenant rental rates, and competition from competing retail properties and the internet; (xxiii) inherent risks related to disruption of information technology networks and related systems, including cyber security attacks; (xxiv) our ability to attract and retain key personnel; (xxv) our ability to collect rent and attract tenants; (xxvi) our indebtedness, including our $750,000,000 5.375% senior unsecured notes due 2028, $650,000,000 4.125% Senior Notes due 2029 and $650,000,000 4.375% Senior Notes due 2031, which contain restrictions that may limit our ability to operate our business; (xxvii) our directors’ involvement or interests in other businesses, including real estate activities and investments; (xxiii) our inability to control certain of our properties due to the joint ownership of such property and our inability to successfully attract desirable strategic partners; (xxix) our dependence on the operations and funds of our subsidiaries, including The Howard Hughes Corporation; (xxx) catastrophic events or geopolitical conditions, such as international armed conflicts, or the occurrence of epidemics or pandemics; and (xxxi) other risks and uncertainties described herein, as well as those risks and uncertainties discussed from time to time in our other reports and other public filings with the SEC. The Company refers you to the section entitled “Risk Factors” contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2025. Additional information concerning factors that could cause actual results to differ materially from those forward-looking statements is contained from time to time in the Company's filings with the Securities and Exchange Commission. Copies of each filing may be obtained from the Company or the Securities and Exchange Commission. The risks included here are not exhaustive and undue reliance should not be placed on any forward-looking statements, which are based on current expectations. All written and oral forward-looking statements attributable to the Company, its management, or persons acting on their behalf are qualified in their entirety by these cautionary statements. Further, forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time unless otherwise required by law.

Financial Presentation

As discussed throughout this release, we use certain non-GAAP performance measures, in addition to the required GAAP presentations, as we believe these measures improve the understanding of our operational results and make comparisons of operating results among peer companies more meaningful. We continually evaluate the usefulness, relevance, limitations, and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the public, and thus such reported measures could change. Non-GAAP financial measures should not be considered independently, or as a substitute, for financial information presented in accordance with GAAP. A non-GAAP financial measure used throughout this release is net operating income (NOI). We provide a more detailed discussion about this non-GAAP measure and a reconciliation to the most directly comparable GAAP measure in the appendix to this earnings release.

Contacts

Media Relations:

Cristina Carlson
Howard Hughes
cristina.carlson@howardhughes.com
646-822-6910

Francis McGill
Pershing Square
McGill@persq.com
212-909-2455

Investor Relations:

investorrelations@howardhughes.com
281-929-7700

 

 

 

 

HOWARD HUGHES HOLDINGS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
UNAUDITED

 

 

 

 

 

Three Months Ended December 31,

 

Year Ended
December 31,

thousands except per share amounts

2025

 

2024

 

2025

 

2024

REVENUES

 

 

 

 

 

 

 

Condominium rights and unit sales

$

369,479

 

 

$

778,590

 

 

$

370,156

 

 

$

778,616

 

Master Planned Communities land sales

 

117,436

 

 

 

67,751

 

 

 

562,586

 

 

 

453,195

 

Rental revenue

 

110,564

 

 

 

106,639

 

 

 

441,446

 

 

 

422,100

 

Other land, rental, and property revenues

 

14,066

 

 

 

13,650

 

 

 

48,363

 

 

 

44,755

 

Builder price participation

 

12,904

 

 

 

16,960

 

 

 

52,341

 

 

 

52,023

 

Total revenues

 

624,449

 

 

 

983,590

 

 

 

1,474,892

 

 

 

1,750,689

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

Condominium rights and unit cost of sales

 

368,296

 

 

 

566,880

 

 

 

369,408

 

 

 

582,574

 

Master Planned Communities cost of sales

 

40,032

 

 

 

25,937

 

 

 

188,704

 

 

 

169,191

 

Operating costs

 

66,202

 

 

 

59,166

 

 

 

213,449

 

 

 

208,578

 

Rental property real estate taxes

 

14,474

 

 

 

14,596

 

 

 

60,768

 

 

 

58,395

 

Provision for (recovery of) doubtful accounts

 

191

 

 

 

177

 

 

 

232

 

 

 

504

 

General and administrative

 

36,971

 

 

 

22,822

 

 

 

122,240

 

 

 

91,752

 

Depreciation and amortization

 

47,387

 

 

 

44,966

 

 

 

183,232

 

 

 

179,799

 

Other

 

6,744

 

 

 

3,734

 

 

 

19,146

 

 

 

15,002

 

Total expenses

 

580,297

 

 

 

738,278

 

 

 

1,157,179

 

 

 

1,305,795

 

 

 

 

 

 

 

 

 

OTHER

 

 

 

 

 

 

 

Gain (loss) on sale or disposal of real estate and other assets, net

 

(9

)

 

 

14,948

 

 

 

29,825

 

 

 

22,907

 

Other income (loss), net

 

(17,986

)

 

 

250

 

 

 

(16,023

)

 

 

92,120

 

Total other

 

(17,995

)

 

 

15,198

 

 

 

13,802

 

 

 

115,027

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

26,157

 

 

 

260,510

 

 

 

331,515

 

 

 

559,921

 

 

 

 

 

 

 

 

 

Interest income

 

15,262

 

 

 

6,079

 

 

 

46,998

 

 

 

25,349

 

Interest expense

 

(41,287

)

 

 

(42,329

)

 

 

(169,931

)

 

 

(164,926

)

Gain (loss) on extinguishment of debt

 

(218

)

 

 

(267

)

 

 

(698

)

 

 

(465

)

Gain (loss) on sale of MUD receivables

 

 

 

 

2,874

 

 

 

(48,197

)

 

 

(48,651

)

Equity in earnings (losses) from unconsolidated ventures

 

4,868

 

 

 

(1,599

)

 

 

1,772

 

 

 

(5,829

)

Income (loss) from continuing operations before income taxes

 

4,782

 

 

 

225,268

 

 

 

161,459

 

 

 

365,399

 

Income tax expense (benefit)

 

(897

)

 

 

62,948

 

 

 

37,616

 

 

 

80,184

 

Net income (loss) from continuing operations

 

5,679

 

 

 

162,320

 

 

 

123,843

 

 

 

285,215

 

Net income (loss) from discontinued operations, net of taxes

 

 

 

 

(6,416

)

 

 

 

 

 

(88,223

)

Net income (loss)

 

5,679

 

 

 

155,904

 

 

 

123,843

 

 

 

196,992

 

Net (income) loss attributable to noncontrolling interests

 

321

 

 

 

414

 

 

 

54

 

 

 

711

 

Net income (loss) attributable to common stockholders

$

6,000

 

 

$

156,318

 

 

$

123,897

 

 

$

197,703

 

 

 

 

 

 

 

 

 

Basic income (loss) per share — continuing operations

$

0.10

 

 

$

3.27

 

 

$

2.22

 

 

$

5.75

 

Diluted income (loss) per share — continuing operations

$

0.10

 

 

$

3.25

 

 

$

2.21

 

 

$

5.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


HOWARD HUGHES HOLDINGS INC.
CONSOLIDATED BALANCE SHEETS
UNAUDITED

 

 

 

 

thousands except par values and share amounts

December 31, 2025

 

December 31, 2024

ASSETS

 

 

 

Master Planned Communities assets

$

2,635,077

 

 

$

2,511,662

 

Buildings and equipment

 

4,028,862

 

 

 

3,841,872

 

Less: accumulated depreciation

 

(1,082,124

)

 

 

(949,533

)

Land

 

307,625

 

 

 

302,446

 

Developments

 

1,477,615

 

 

 

1,341,029

 

Net investment in real estate

 

7,367,055

 

 

 

7,047,476

 

Investments in unconsolidated ventures

 

170,122

 

 

 

169,566

 

Cash and cash equivalents

 

1,468,507

 

 

 

596,083

 

Restricted cash

 

628,651

 

 

 

402,420

 

Accounts receivable, net

 

134,122

 

 

 

105,185

 

Municipal Utility District (MUD) receivables, net

 

459,729

 

 

 

463,799

 

Deferred expenses, net

 

160,966

 

 

 

139,350

 

Operating lease right-of-use assets

 

5,231

 

 

 

5,806

 

Other assets, net

 

245,078

 

 

 

281,551

 

Total assets

$

10,639,461

 

 

$

9,211,236

 

 

 

 

 

LIABILITIES

 

 

 

Mortgages, notes, and loans payable, net

$

5,109,828

 

 

$

5,127,469

 

Operating lease obligations

 

4,868

 

 

 

5,456

 

Deferred tax liabilities, net

 

164,472

 

 

 

142,100

 

Accounts payable and other liabilities

 

1,518,047

 

 

 

1,094,437

 

Total liabilities

 

6,797,215

 

 

 

6,369,462

 

 

 

 

 

EQUITY

 

 

 

Preferred stock: $0.01 par value; 50,000,000 shares authorized, none issued

 

 

 

 

 

Common stock: $0.01 par value; 150,000,000 shares authorized, 65,910,640 issued, and 59,370,353 outstanding as of December 31, 2025, 56,610,009 shares issued, and 50,116,150 outstanding as of December 31, 2024

 

659

 

 

 

566

 

Additional paid-in capital

 

4,458,838

 

 

 

3,576,274

 

Retained earnings (accumulated deficit)

 

(62,096

)

 

 

(185,993

)

Accumulated other comprehensive income (loss)

 

(1,827

)

 

 

1,968

 

Treasury stock, at cost, 6,540,287 shares as of December 31, 2025, and 6,493,859 shares as of December 31, 2024

 

(620,118

)

 

 

(616,589

)

Total stockholders' equity

 

3,775,456

 

 

 

2,776,226

 

Noncontrolling interests

 

66,790

 

 

 

65,548

 

Total equity

 

3,842,246

 

 

 

2,841,774

 

Total liabilities and equity

$

10,639,461

 

 

$

9,211,236

 

 

 

 

 

 

 

 

 

Segment Earnings Before Taxes (EBT)

The Company has three business segments, Operating Assets, MPC, and Strategic Developments. EBT, as it relates to each business segment, includes the revenues and expenses of each segment, as shown below. EBT excludes corporate expenses and other items that are not allocable to the segments.

 

Three Months Ended December 31,

 

Year Ended December 31,

thousands except percentages

2025

 

2024

 

$ Change

 

2025

 

2024

 

$ Change

Operating Assets Segment EBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

117,938

 

 

$

112,521

 

 

$

5,417

 

 

$

465,568

 

 

$

444,300

 

 

$

21,268

 

Total operating expenses

(54,276

)

 

(51,840

)

 

(2,436

)

 

(204,273

)

 

(194,591

)

 

(9,682

)

Segment operating income (loss)

63,662

 

 

60,681

 

 

2,981

 

 

261,295

 

 

249,709

 

 

11,586

 

Depreciation and amortization

(43,996

)

 

(43,137

)

 

(859

)

 

(172,835

)

 

(169,040

)

 

(3,795

)

Interest income (expense), net

(34,240

)

 

(34,439

)

 

199

 

 

(136,637

)

 

(138,207

)

 

1,570

 

Other income (loss), net

1,465

 

 

(74

)

 

1,539

 

 

2,266

 

 

822

 

 

1,444

 

Equity in earnings (losses) from unconsolidated ventures

376

 

 

1,775

 

 

(1,399

)

 

4,829

 

 

5,819

 

 

(990

)

Gain (loss) on sale or disposal of real estate and other assets, net

(9

)

 

14,948

 

 

(14,957

)

 

14,354

 

 

22,907

 

 

(8,553

)

Gain (loss) on extinguishment of debt

(218

)

 

(267

)

 

49

 

 

(698

)

 

(465

)

 

(233

)

Operating Assets segment EBT

$

(12,960

)

 

$

(513

)

 

$

(12,447

)

 

$

(27,426

)

 

$

(28,455

)

 

$

1,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Master Planned Communities Segment EBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

135,126

 

 

$

89,262

 

 

$

45,864

 

 

$

634,856

 

 

$

522,925

 

 

$

111,931

 

Total operating expenses

(54,931

)

 

(41,463

)

 

(13,468

)

 

(234,002

)

 

(221,927

)

 

(12,075

)

Segment operating income (loss)

80,195

 

 

47,799

 

 

32,396

 

 

400,854

 

 

300,998

 

 

99,856

 

Depreciation and amortization

(99

)

 

(111

)

 

12

 

 

(408

)

 

(438

)

 

30

 

Interest income (expense), net

20,853

 

 

12,634

 

 

8,219

 

 

75,160

 

 

60,473

 

 

14,687

 

Other income (loss), net

66

 

 

 

 

66

 

 

120

 

 

 

 

120

 

Equity in earnings (losses) from unconsolidated ventures

4,406

 

 

(3,432

)

 

7,838

 

 

(3,374

)

 

(11,899

)

 

8,525

 

Gain (loss) on sale or disposal of real estate and other assets, net

 

 

 

 

 

 

3,750

 

 

 

 

3,750

 

MPC segment EBT

$

105,421

 

 

$

56,890

 

 

$

48,531

 

 

$

476,102

 

 

$

349,134

 

 

$

126,968

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Strategic Developments Segment EBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

371,335

 

 

$

781,789

 

 

$

(410,454

)

 

$

374,363

 

 

$

783,396

 

 

$

(409,033

)

Total operating expenses

(379,910

)

 

(573,453

)

 

193,543

 

 

(394,089

)

 

(602,724

)

 

208,635

 

Segment operating income (loss)

(8,575

)

 

208,336

 

 

(216,911

)

 

(19,726

)

 

180,672

 

 

(200,398

)

Depreciation and amortization

(2,357

)

 

(998

)

 

(1,359

)

 

(6,579

)

 

(7,255

)

 

676

 

Interest income (expense), net

5,261

 

 

5,632

 

 

(371

)

 

18,851

 

 

18,603

 

 

248

 

Other income (loss), net

(19,423

)

 

459

 

 

(19,882

)

 

(18,487

)

 

90,534

 

 

(109,021

)

Equity in earnings (losses) from unconsolidated ventures

86

 

 

58

 

 

28

 

 

317

 

 

251

 

 

66

 

Gain (loss) on sale or disposal of real estate and other assets, net

 

 

 

 

 

 

11,721

 

 

 

 

11,721

 

Strategic Developments segment EBT

$

(25,008

)

 

$

213,487

 

 

$

(238,495

)

 

$

(13,903

)

 

$

282,805

 

 

$

(296,708

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appendix – Reconciliation of Non-GAAP Measures

Below are GAAP to non-GAAP reconciliations of certain financial measures, as required under Regulation G promulgated by the Securities and Exchange Commission. Non-GAAP information should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP. The non-GAAP financial information presented may be determined or calculated differently by other companies and may not be comparable to similarly titled measures.

Net Operating Income (NOI)

We define NOI as operating revenues (rental income, tenant recoveries, and other revenue) less operating expenses (real estate taxes, repairs and maintenance, marketing, and other property expenses). NOI excludes straight-line rents and amortization of tenant incentives, net; interest expense, net; ground rent amortization; demolition costs; other income (loss); depreciation and amortization; development-related marketing costs; gain on sale or disposal of real estate and other assets, net; loss on extinguishment of debt; provision for impairment; and equity in earnings from unconsolidated ventures. This amount is presented as Operating Assets NOI throughout this document. Total Operating Assets NOI represents NOI as defined above with the addition of our share of NOI from unconsolidated ventures.

We believe that NOI is a useful supplemental measure of the performance of our Operating Assets segment because it provides a performance measure that reflects the revenues and expenses directly associated with owning and operating real estate properties. We use NOI to evaluate our operating performance on a property-by-property basis because NOI allows us to evaluate the impact that property-specific factors such as rental and occupancy rates, tenant mix, and operating costs have on our operating results, gross margins, and investment returns.

A reconciliation of segment EBT to NOI for Operating Assets is presented in the table below:

 

Three Months Ended December 31,

 

Year Ended December 31,

thousands

2025

 

2024

 

$ Change

 

2025

 

2024

 

$ Change

Operating Assets Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

117,938

 

 

$

112,521

 

 

$

5,417

 

 

$

465,568

 

 

$

444,300

 

 

$

21,268

 

Total operating expenses

(54,276

)

 

(51,840

)

 

(2,436

)

 

(204,273

)

 

(194,591

)

 

(9,682

)

Segment operating income (loss)

63,662

 

 

60,681

 

 

2,981

 

 

261,295

 

 

249,709

 

 

11,586

 

Depreciation and amortization

(43,996

)

 

(43,137

)

 

(859

)

 

(172,835

)

 

(169,040

)

 

(3,795

)

Interest income (expense), net

(34,240

)

 

(34,439

)

 

199

 

 

(136,637

)

 

(138,207

)

 

1,570

 

Other income (loss), net

1,465

 

 

(74

)

 

1,539

 

 

2,266

 

 

822

 

 

1,444

 

Equity in earnings (losses) from unconsolidated ventures

376

 

 

1,775

 

 

(1,399

)

 

4,829

 

 

5,819

 

 

(990

)

Gain (loss) on sale or disposal of real estate and other assets, net

(9

)

 

14,948

 

 

(14,957

)

 

14,354

 

 

22,907

 

 

(8,553

)

Gain (loss) on extinguishment of debt

(218

)

 

(267

)

 

49

 

 

(698

)

 

(465

)

 

(233

)

Operating Assets segment EBT

(12,960

)

 

(513

)

 

(12,447

)

 

(27,426

)

 

(28,455

)

 

1,029

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

43,996

 

 

43,137

 

 

859

 

 

172,835

 

 

169,040

 

 

3,795

 

Interest (income) expense, net

34,240

 

 

34,439

 

 

(199

)

 

136,637

 

 

138,207

 

 

(1,570

)

Equity in (earnings) losses from unconsolidated ventures

(376

)

 

(1,775

)

 

1,399

 

 

(4,829

)

 

(5,819

)

 

990

 

(Gain) loss on sale or disposal of real estate and other assets, net

9

 

 

(14,948

)

 

14,957

 

 

(14,354

)

 

(22,907

)

 

8,553

 

(Gain) loss on extinguishment of debt

218

 

 

267

 

 

(49

)

 

698

 

 

465

 

 

233

 

Impact of straight-line rent

(235

)

 

(1,765

)

 

1,530

 

 

(1,964

)

 

(4,770

)

 

2,806

 

Other

649

 

 

69

 

 

580

 

 

388

 

 

(306

)

 

694

 

Operating Assets NOI

65,541

 

 

58,911

 

 

6,630

 

 

261,985

 

 

245,455

 

 

16,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's share of NOI from equity investments

2,456

 

 

2,288

 

 

168

 

 

8,698

 

 

8,310

 

 

388

 

Distributions from Summerlin Hospital investment

 

 

 

 

 

 

5,605

 

 

3,242

 

 

2,363

 

Company's share of NOI from unconsolidated ventures

2,456

 

 

2,288

 

 

168

 

 

14,303

 

 

11,552

 

 

2,751

 

Total Operating Assets NOI

$

67,997

 

 

$

61,199

 

 

$

6,798

 

 

$

276,288

 

 

$

257,007

 

 

$

19,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store NOI - Operating Assets Segment

The Company defines Same Store Properties as consolidated and unconsolidated properties that are acquired or placed in-service prior to the beginning of the earliest period presented and owned by the Company through the end of the latest period presented. Same Store Properties exclude properties placed in-service, acquired, repositioned or in development or redevelopment after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented. Accordingly, it takes at least one year and one quarter after a property is acquired or treated as in-service for that property to be included in Same Store Properties.

We calculate Same Store Net Operating Income (Same Store NOI) as Operating Assets NOI applicable to Same Store Properties. Same Store NOI also includes the Company's share of NOI from unconsolidated ventures and the annual distribution from a cost basis investment. Same Store NOI is a non-GAAP financial measure and should not be viewed as an alternative to net income calculated in accordance with GAAP as a measurement of our operating performance. We believe that Same Store NOI is helpful to investors as a supplemental comparative performance measure of the income generated from the same group of properties from one period to the next. Other companies may not define Same Store NOI in the same manner as we do; therefore, our computation of Same Store NOI may not be comparable to that of other companies. Additionally, we do not control investments in unconsolidated properties and while we consider disclosures of our share of NOI to be useful, they may not accurately depict the legal and economic implications of our investment arrangements.

 

Three Months Ended December 31,

 

Year Ended December 31,

thousands

2025

 

2024

 

$ Change

 

2025

 

2024

 

$ Change

Same Store Office

 

 

 

 

 

 

 

 

 

 

 

Houston, TX

$

22,044

 

 

$

19,201

 

 

$

2,843

 

 

$

88,918

 

 

$

82,654

 

$

6,264

 

Columbia, MD

 

7,538

 

 

 

5,048

 

 

 

2,490

 

 

 

26,609

 

 

 

22,782

 

 

3,827

 

Las Vegas, NV

 

5,880

 

 

 

4,887

 

 

 

993

 

 

 

22,452

 

 

 

19,128

 

 

3,324

 

Total Same Store Office

 

35,462

 

 

 

29,136

 

 

 

6,326

 

 

 

137,979

 

 

 

124,564

 

 

13,415

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Retail

 

 

 

 

 

 

 

 

 

 

 

Houston, TX

 

2,823

 

 

 

2,031

 

 

 

792

 

 

 

11,225

 

 

 

9,898

 

 

1,327

 

Columbia, MD

 

984

 

 

 

1,277

 

 

 

(293

)

 

 

4,710

 

 

 

4,442

 

 

268

 

Las Vegas, NV

 

6,851

 

 

 

5,784

 

 

 

1,067

 

 

 

24,202

 

 

 

23,135

 

 

1,067

 

Honolulu, HI

 

2,737

 

 

 

3,853

 

 

 

(1,116

)

 

 

13,453

 

 

 

16,561

 

 

(3,108

)

Total Same Store Retail

 

13,395

 

 

 

12,945

 

 

 

450

 

 

 

53,590

 

 

 

54,036

 

 

(446

)

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Multifamily

 

 

 

 

 

 

 

 

 

 

 

Houston, TX

 

7,968

 

 

 

9,107

 

 

 

(1,139

)

 

 

38,041

 

 

 

37,602

 

 

439

 

Columbia, MD

 

3,195

 

 

 

3,357

 

 

 

(162

)

 

 

13,729

 

 

 

12,779

 

 

950

 

Las Vegas, NV

 

2,818

 

 

 

2,537

 

 

 

281

 

 

 

11,068

 

 

 

8,447

 

 

2,621

 

Company's share of NOI from unconsolidated ventures

 

1,864

 

 

 

1,734

 

 

 

130

 

 

 

7,234

 

 

 

7,378

 

 

(144

)

Total Same Store Multifamily

 

15,845

 

 

 

16,735

 

 

 

(890

)

 

 

70,072

 

 

 

66,206

 

 

3,866

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Store Other

 

 

 

 

 

 

 

 

 

 

 

Houston, TX

 

1,005

 

 

 

1,214

 

 

 

(209

)

 

 

4,138

 

 

 

4,520

 

 

(382

)

Columbia, MD

 

 

 

 

(199

)

 

 

199

 

 

 

(62

)

 

 

245

 

 

(307

)

Las Vegas, NV

 

276

 

 

 

316

 

 

 

(40

)

 

 

1,207

 

 

 

1,127

 

 

80

 

Honolulu, HI

 

(41

)

 

 

42

 

 

 

(83

)

 

 

16

 

 

 

163

 

 

(147

)

Company's share of NOI from unconsolidated ventures

 

592

 

 

 

554

 

 

 

38

 

 

 

7,069

 

 

 

4,174

 

 

2,895

 

Total Same Store Other

 

1,832

 

 

 

1,927

 

 

 

(95

)

 

 

12,368

 

 

 

10,229

 

 

2,139

 

Total Same Store NOI

 

66,534

 

 

 

60,743

 

 

 

5,791

 

 

 

274,009

 

 

 

255,035

 

 

18,974

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Same Store NOI

 

1,463

 

 

 

456

 

 

 

1,007

 

 

 

2,279

 

 

 

1,972

 

 

307

 

Total Operating Assets NOI

$

67,997

 

 

$

61,199

 

 

$

6,798

 

 

$

276,288

 

 

$

257,007

 

$

19,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash G&A

The Company defines Cash G&A as General and administrative expense less non-cash stock compensation expense. Cash G&A is a non-GAAP financial measure that we believe is useful to our investors and other users of our financial statements as an indicator of overhead efficiency without regard to non-cash expenses associated with stock compensation. However, it should not be used as an alternative to general and administrative expenses in accordance with GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

thousands

Three Months Ended
December 31, 2025

 

Year Ended
December 31, 2025

 

Year Ended
December 31, 2024

General and administrative (G&A)

$

36,971

 

 

$

122,240

 

 

$

91,752

 

Less: Non-cash stock compensation

 

(2,136

)

 

 

(13,639

)

 

 

(9,104

)

Cash G&A

$

34,835

 

 

$

108,601

 

 

$

82,648

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Condo Gross Profit

Adjusted condo gross profit is a non-GAAP financial measure that we believe is useful to our investors and other users of our financial statements as an indicator of gross profit related to condominium sales closed in each period. This measure excludes costs in Condominium rights and unit cost of sales related to the remediation of construction defects at Waiea tower and costs related to a settlement agreement reached for the reimbursement of Waiea remediation costs.

 

 

 

 

 

 

 

 

 

 

 

 

thousands

Three Months Ended
December 31, 2025

 

Year Ended
December 31, 2025

 

Year Ended
December 31, 2024

Condominium rights and unit sales

$

369,479

 

 

$

370,156

 

 

$

778,616

 

Condominium rights and unit cost of sales

 

(368,296

)

 

 

(369,408

)

 

 

(582,574

)

Less: Waiea settlement and remediation cost

 

 

 

 

 

 

 

15,091

 

Adjusted condo gross profit

$

1,183

 

 

$

748

 

 

$

211,133

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Cash Flow Performance Measure

We define Adjusted Operating Cash Flow as the sum of the following: MPC EBT, Total Operating Assets NOI, Adjusted condo gross profit, and cash G&A expense—all of which we have been using to measure our performance and providing guidance on for several years—as well as net interest expense (adjusted for interest income already included in MPC EBT). We believe Adjusted Operating Cash Flow provides investors a straightforward measure to model the Company’s overall financial performance against guidance. Also, by focusing on the core business metrics of each segment, Adjusted Operating Cash Flow offers a straightforward reflection of our operational and cash generation capabilities while highlighting the key drivers of future growth.

thousands

Three Months Ended December 31, 2025

 

Year Ended
December 31, 2025

 

Year Ended
December 31, 2024

Total Operating Assets NOI

$

67,997

 

 

$

276,288

 

 

$

257,007

 

MPC EBT

 

105,421

 

 

 

476,102

 

 

 

349,134

 

Adjusted condo gross profit

 

1,183

 

 

 

748

 

 

 

211,133

 

Interest income (expense), net

 

(26,025

)

 

 

(122,933

)

 

 

(139,577

)

Less MPC Interest (income) expense, net (a)

 

(20,853

)

 

 

(75,160

)

 

 

(60,473

)

Cash G&A

 

(34,835

)

 

 

(108,601

)

 

 

(82,648

)

Adjusted Operating Cash Flow Performance Measure

$

92,888

 

 

$

446,444

 

 

$

534,576

 


(a)

Represents interest income for the MPC segment, which is included in MPC EBT.

 

 

A reconciliation of Net income (loss) from continuing operations attributable to common stockholders to Adjusted Operating Cash Flow is presented in the table below:

 

Three Months Ended
December 31, 2025

 

Year Ended
December 31, 2025

 

Year Ended
December 31, 2024

thousands except per share amounts

 

(per diluted share)

 

 

(per diluted share)

 

 

(per diluted share)

Net income (loss) from continuing operations attributable to common stockholders

$

6,000

 

$

0.10

 

 

$

123,897

 

$

2.21

 

 

$

285,926

 

$

5.73

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile to Adjusted Operating Cash Flow Performance Measure:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Adjustments

 

 

 

 

 

 

 

 

 

 

Net (income) loss attributable to noncontrolling interests

 

(321

)

 

 

 

 

(54

)

 

 

 

 

(711

)

 

Income tax expense (benefit)

 

(897

)

 

 

 

 

37,616

 

 

 

 

 

80,184

 

 

Non-cash stock compensation expense

 

2,136

 

 

 

 

 

13,639

 

 

 

 

 

9,104

 

 

(Gain) loss on sale of MUD receivables

 

 

 

 

 

 

48,197

 

 

 

 

 

48,651

 

 

Other Corporate Items

 

7,801

 

 

 

 

 

22,570

 

 

 

 

 

17,236

 

 

Total

 

8,719

 

 

0.15

 

 

 

121,968

 

 

2.18

 

 

 

154,464

 

 

3.09

 

 

 

 

 

 

 

 

 

 

 

 

Operating Assets Adjustments

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

43,996

 

 

 

 

 

172,835

 

 

 

 

 

169,040

 

 

Equity in (earnings) losses from unconsolidated ventures

 

(376

)

 

 

 

 

(4,829

)

 

 

 

 

(5,819

)

 

(Gain) loss on sale or disposal of real estate and other assets, net

 

9

 

 

 

 

 

(14,354

)

 

 

 

 

(22,907

)

 

(Gain) loss on extinguishment of debt

 

218

 

 

 

 

 

698

 

 

 

 

 

465

 

 

Impact of straight-line rent

 

(235

)

 

 

 

 

(1,964

)

 

 

 

 

(4,770

)

 

Other

 

649

 

 

 

 

 

388

 

 

 

 

 

(306

)

 

Company's share of NOI from unconsolidated ventures

 

2,456

 

 

 

 

 

14,303

 

 

 

 

 

11,552

 

 

Total

 

46,717

 

 

0.79

 

 

 

167,077

 

 

2.98

 

 

 

147,255

 

 

2.95

 

 

 

 

 

 

 

 

 

 

 

 

Strategic Developments Adjustments

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

 

 

 

 

 

(33

)

 

 

 

 

(459

)

 

Other land, rental, and property revenues

 

(1,856

)

 

 

 

 

(4,174

)

 

 

 

 

(4,321

)

 

Operating costs

 

11,210

 

 

 

 

 

22,490

 

 

 

 

 

17,670

 

 

Rental property real estate taxes

 

404

 

 

 

 

 

2,191

 

 

 

 

 

2,480

 

 

Depreciation and amortization

 

2,357

 

 

 

 

 

6,579

 

 

 

 

 

7,255

 

 

Other (income) loss, net

 

19,423

 

 

 

 

 

18,487

 

 

 

 

 

(90,534

)

 

Equity in (earnings) losses from unconsolidated ventures

 

(86

)

 

 

 

 

(317

)

 

 

 

 

(251

)

 

(Gain) loss on sale or disposal of real estate and other assets, net

 

 

 

 

 

 

(11,721

)

 

 

 

 

 

 

Waiea settlement and remediation costs

 

 

 

 

 

 

 

 

 

 

 

15,091

 

 

Total

 

31,452

 

 

0.53

 

 

 

33,502

 

 

0.59

 

 

 

(53,069

)

 

(1.06

)

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Cash Flow Performance Measure

$

92,888

 

$

1.57

 

 

$

446,444

 

$

7.97

 

 

$

534,576

 

$

10.71