Millrose Properties Reports Strong Fourth Quarter and Full Year 2025 Financial Results
Key Terms
affo financial
basis point financial
revolving credit facility financial
debt-to-capitalization financial
senior notes financial
Full Year 2025 Net Income of
Fourth Quarter AFFO of
Total Homesites Under Option Contracts and Other Related Assets of
Full-Year 2026 Pipeline Supports Up to
"2025 was a defining year for Millrose," said Darren Richman, Chief Executive Officer and President. "Despite a cautious homebuilding environment, our platform gained strong industry traction – exceeding our expectations. We surpassed our stretch investment target, grew to 15 builder counterparties, and navigated affordability headwinds and macro uncertainty without a single option termination. Recurring contractual income grew, capital recycled efficiently, and our platform expanded accretively – delivering above our original plan."
Mr. Richman continued, "We enter 2026 with a more constructive housing backdrop and a strong pipeline. We expect to grow invested capital outside of the Lennar Master Program Agreement by an additional
Financial Highlights
Millrose generates recurring cash flow through contractual monthly option payments and continuous redeployment of homesite sale proceeds.
Fourth Quarter 2025
-
Net income attributable to common shareholders:
, or$122.2 million per share$0.74 -
Total revenues:
(option fees and development loan income)$189.5 million -
Adjusted Funds From Operations (AFFO):
, or$125.6 million per share$0.76 -
Year-end quarterly AFFO run rate:
~ per share, above the high end of guidance$0.77
Full Year 2025
-
Net income attributable to common shareholders:
, or$379.9 million per share$2.44 -
AFFO:
, or$427.9 million per share$2.58 -
Total revenues:
$600.5 million
The total portfolio weighted average annualized yield was
Dividend
On December 22, 2025, Millrose declared a quarterly dividend of
2026 Outlook
The Company expects to deploy approximately
Portfolio Highlights
Lennar Master Program Agreement: With
Other Agreements: Invested Capital outside the Lennar Master Program Agreement finished the year at approximately
Portfolio Composition: Millrose ended 2025 with approximately 142,000 homesites across 933 communities in 30 states, up from approximately 139,000 homesites and 880 communities at the end of the third quarter. During the year, the Company delivered over 31,000 homesites to builders – with an average home selling price approximately
Liquidity & Capitalization
As of December 31, 2025, Millrose reported total assets of approximately
Total debt was
Conference Call and Webcast
Millrose will host a conference call today, February 26, at 10:00 AM Eastern Time to discuss fourth quarter and full year results, recent developments, and outlook. The webcast and earnings materials are available at ir.millroseproperties.com. A replay will be available shortly after the broadcast.
About Millrose Properties, Inc.
Millrose (NYSE: MRP) is the premier Homesite Option Purchase Platform for residential homebuilders, specializing in the acquisition and horizontal development of land to provide a predictable, just-in-time supply of finished homesites – the most scarce and mission-critical resource in homebuilding. Unlike traditional land bankers, Millrose uses a proprietary technology platform with real-time data analytics to drive acquisition decisions, with every transaction subject to rigorous independent due diligence. By enabling an asset-light model, Millrose gives its diverse roster of homebuilder partners the strategic flexibility to maintain production volumes and optimize balance sheet efficiency across all market environments. For more information, visit millroseproperties.com.
Forward-Looking Statements
Certain statements contained in this press release and oral statements made regarding the matters addressed in this release constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1934, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including, without limitation, statements about Millrose’s plans, strategies and objectives, future earnings, expected transactions and guidance, as well as statements about Millrose’s business (including MPH Parent, LLC (“MPH Parent”), Millrose Properties Holdings, LLC (“Millrose Holdings”), Millrose Properties SPE LLC and any of the other Millrose subsidiaries), and Millrose’s future plans, strategies and objectives. You can generally identify forward-looking statements by our use of forward-looking terminology such as “may”, “can”, “shall”, “will”, “expect”, “intend”, “anticipate”, “estimate”, “believe”, “continue” or other similar words or the negatives thereof intended to identify forward-looking statements. However, not all forward-looking statements contain these identifying words. Specific forward-looking statements in this release include statements regarding: Millrose’s plans and objectives for future operations, including plans and objectives relating to the future growth of our business and our homesite option platform; the availability of capital at any given time to finance the various endeavors, projects and acquisitions that are expected or planned for Millrose, as well as the availability of capital that needs to be reserved for specified uses (whether contractually or by law); expectations about the quality and value of our homesites and the existence of any liabilities attached to the homesites, and the adequacy of the protection, including our counterparties’ indemnification of Millrose in connection with the land assets acquired under the counterparty agreements; expectations and assumptions regarding our ongoing relationships with counterparties, including expectations that counterparties will fully perform their obligations under existing agreements, and timely exercise their purchase option; our expected business, operations and financial position; expectations and assumptions regarding our industry, the real estate markets or the economy, including statements regarding the competitive landscape; the possibility of providing our homesite option platform and continuing our expansion to new counterparties, and the nature of any such future arrangements; any expected use, development or sale of land assets that we have acquired or may acquire in the future; expectations and assumptions around our relationship with our external manager, Kennedy Lewis Land and Residential Advisors LLC, an affiliate and wholly-owned subsidiary of Kennedy Lewis Investment Management LLC; our status as a real estate investment trust (“REIT”) and MPH Parent’s, RCH Holdings, Inc.’s, and Millrose Holdings’ status as taxable REIT subsidiaries; expectations around ownership limits of our common stock; expectations and assumptions around our source of revenues, expected income, ability to secure financing or incur and repay indebtedness, and ability to comply with restrictions contained in our debt covenants; and other forward-looking statements, are all based on currently known or available information, which may not be indicative of future results (particularly as we are a recently formed company and have had limited historical operations as a standalone company), as well as assumptions and expectations that involve numerous risks and uncertainties. All forward-looking statements included in this release are qualified in their entirety by, and should be read in the context of, the risk factors and other factors disclosed in the Company’s filings with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, which can be obtained free of charge on the Securities and Exchange Commission’s web site at http://www.sec.gov.
Non-GAAP Financial Measures
Invested Capital is a non-GAAP financial measure that represents the balance on which monthly cash option fees are paid by counterparties. Invested Capital includes certain components of our consolidated financial statements related to (i) homesites under option contracts, (ii) development loans receivable, and (iii) liabilities. The most directly comparable GAAP financial measure is homesites under option contracts as presented in the Company’s consolidated balance sheets. Management uses Invested Capital as a measure of the capital deployed and believes that the figure is useful to investors because it serves as the basis for generating option fees and other related income. This non-GAAP measure is presented solely to permit investors to more fully understand how our management assesses underlying performance and is not, and should not be viewed as, a substitute for GAAP measures, and should be viewed in conjunction with our GAAP financial measures.
AFFO means the Adjusted Funds From Operations, which are calculated as the net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus real estate depreciation, adjusted to eliminate the impact of non-recurring items that are not reflective of ongoing operations and certain non-cash items that reduce or increase net income (loss) in accordance with GAAP, and also adjusted for income tax expense (other than income tax expenses of our TRSs) that will not be incurred following our election and qualification to be subject to tax as a REIT for
Millrose Properties, Inc. Consolidated Balance Sheets December 31, 2025 and 2024 (Dollars in thousands, except share amounts) |
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||
|
|
2025 |
|
|
2024 |
|
||||
Assets |
|
|
|
|
|
|
|
|
||
Inventories |
|
|
|
|
|
|
|
|
||
Land and land under development |
|
$ |
|
— |
|
|
$ |
|
2,978,807 |
|
Finished homesites |
|
|
|
— |
|
|
|
|
2,486,483 |
|
Total inventories |
|
|
|
— |
|
|
|
|
5,465,290 |
|
Homesites under option contracts |
|
|
|
8,872,695 |
|
|
|
|
— |
|
Development loan receivables, net |
|
|
|
328,999 |
|
|
|
|
— |
|
Cash |
|
|
|
35,046 |
|
|
|
|
— |
|
Other assets |
|
|
|
21,367 |
|
|
|
|
— |
|
Total assets |
|
|
|
9,258,107 |
|
|
|
|
5,465,290 |
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
|
|
||
Accounts payable and accrued expenses |
|
|
|
— |
|
|
|
|
282,730 |
|
Builder deposits |
|
|
|
927,004 |
|
|
|
|
— |
|
Debt obligations, net |
|
|
|
2,112,062 |
|
|
|
|
24,188 |
|
Development guarantee holdback liability |
|
|
|
100,000 |
|
|
|
|
— |
|
Deferred tax liabilities |
|
|
|
77,333 |
|
|
|
|
— |
|
Other liabilities |
|
|
|
185,446 |
|
|
|
|
— |
|
Total liabilities |
|
|
|
3,401,845 |
|
|
|
|
306,918 |
|
Commitments and contingencies (See Note 9) |
|
|
|
|
|
|
|
|
||
Stockholders’ equity |
|
|
|
|
|
|
|
|
||
Preferred stock, |
|
|
|
— |
|
|
|
|
— |
|
Class A common stock, |
|
|
|
1,542 |
|
|
|
|
— |
|
Class B common stock, |
|
|
|
118 |
|
|
|
|
— |
|
Predecessor equity |
|
|
|
— |
|
|
|
|
5,158,372 |
|
Additional paid-in capital |
|
|
|
5,873,087 |
|
|
|
|
— |
|
Distribution in excess of net income |
|
|
|
(18,485 |
) |
|
|
|
— |
|
Total stockholders’ equity |
|
|
|
5,856,262 |
|
|
|
|
5,158,372 |
|
Total liabilities and stockholders’ equity |
|
$ |
|
9,258,107 |
|
|
$ |
|
5,465,290 |
|
Millrose Properties, Inc. Consolidated Statements of Operations For the Three Months and Year Ended December 31, 2025 (Dollars in thousands, except share amounts) |
||||||||||||||||||||
|
|
Three months ended |
|
|
Year ended |
|
||||||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Option fee revenues |
|
$ |
|
179,466 |
|
|
$ |
|
- |
|
|
$ |
|
570,957 |
|
|
$ |
|
- |
|
Development loan income |
|
|
|
10,035 |
|
|
|
|
- |
|
|
|
|
29,504 |
|
|
|
|
- |
|
Total revenues |
|
|
|
189,501 |
|
|
|
|
- |
|
|
|
|
600,461 |
|
|
|
|
- |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Management fee expense |
|
|
|
27,791 |
|
|
|
|
- |
|
|
|
|
87,751 |
|
|
|
|
- |
|
Stock-based compensation expense |
|
|
|
307 |
|
|
|
|
- |
|
|
|
|
677 |
|
|
|
|
- |
|
Provision for credit loss expense |
|
|
|
665 |
|
|
|
|
- |
|
|
|
|
1,005 |
|
|
|
|
- |
|
Sales, general, and administrative expenses from pre-spin periods |
|
|
|
- |
|
|
|
|
65,803 |
|
|
|
|
24,960 |
|
|
|
|
246,221 |
|
Total operating expenses |
|
|
|
28,763 |
|
|
|
|
65,803 |
|
|
|
|
114,393 |
|
|
|
|
246,221 |
|
Income (loss) from operations |
|
|
|
160,738 |
|
|
|
|
(65,803 |
) |
|
|
|
486,068 |
|
|
|
|
(246,221 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
|
|
2,346 |
|
|
|
|
- |
|
|
|
|
7,702 |
|
|
|
|
- |
|
Interest expense |
|
|
|
(35,223 |
) |
|
|
|
- |
|
|
|
|
(91,792 |
) |
|
|
|
- |
|
Other expenses |
|
|
|
(123 |
) |
|
|
|
- |
|
|
|
|
(1,605 |
) |
|
|
|
- |
|
Total other income (expense) |
|
|
|
(33,000) |
|
|
|
|
- |
|
|
|
|
(85,695 |
) |
|
|
|
- |
|
Net income (loss) before income taxes |
|
|
|
127,738 |
|
|
|
|
(65,803 |
) |
|
|
|
400,373 |
|
|
|
|
(246,221 |
) |
Income tax expense |
|
|
|
5,500 |
|
|
|
|
- |
|
|
|
|
20,509 |
|
|
|
|
- |
|
Net income (loss) |
|
$ |
|
122,238 |
|
|
$ |
|
(65,803 |
) |
|
$ |
|
379,864 |
|
|
$ |
|
(246,221 |
) |
Adjustment for expenses from pre-spin periods |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
24,960 |
|
|
|
|
- |
|
Net income attributable to Millrose Properties, Inc. Common stockholders |
|
$ |
|
122,238 |
|
|
$ |
|
(65,803 |
) |
|
$ |
|
404,824 |
|
|
$ |
|
(246,221 |
) |
Basic earnings per share of Class A and Class B Common Stock |
|
$ |
|
0.74 |
|
|
$ |
|
- |
|
|
$ |
|
2.44 |
|
|
$ |
|
- |
|
Diluted earnings per share of Class A and Class B Common Stock |
|
$ |
|
0.74 |
|
|
$ |
|
- |
|
|
$ |
|
2.44 |
|
|
$ |
|
- |
|
Basic weighted average common shares outstanding of Class A and Class B Common Stock |
|
|
|
166,003,497 |
|
|
|
|
- |
|
|
|
|
166,003,497 |
|
|
|
|
- |
|
Diluted weighted average common shares |
|
|
|
166,039,595 |
|
|
|
|
- |
|
|
|
|
166,026,608 |
|
|
|
|
- |
|
|
|
Three Months Ended December 31, 2025 |
|
||||||||||||
(in thousands) |
|
Master Program Agreement |
|
|
Other Agreements |
|
|
Total |
|
||||||
Invested Capital Reconciliation of GAAP to Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|||
GAAP reported homesites under option contracts as of December 31, 2025 |
|
$ |
|
6,530,760 |
|
|
$ |
|
2,341,935 |
|
|
$ |
|
8,872,695 |
|
Add: Development loan receivables (gross) |
|
|
|
— |
|
|
|
|
330,004 |
|
|
|
|
330,004 |
|
Remove: Interest receivable on development loans |
|
|
|
— |
|
|
|
|
(6,696 |
) |
|
|
|
(6,696 |
) |
Remove: Option fee receivables from homesites under option contracts |
|
|
|
(44,511 |
) |
|
|
|
(16,801 |
) |
|
|
|
(61,312 |
) |
Remove: Net deferred tax assets and deferred tax liabilities from homesite inventories |
|
|
|
(56,824 |
) |
|
|
|
— |
|
|
|
|
(56,824 |
) |
Remove: Earnest deposits from homesites under option contracts |
|
|
|
7,560 |
|
|
|
|
— |
|
|
|
|
7,560 |
|
Remove: Homesites under option contracts acquired through purchase money mortgages |
|
|
|
(33,000 |
) |
|
|
|
— |
|
|
|
|
(33,000 |
) |
Add: Development holdback liability |
|
|
|
(100,000 |
) |
|
|
|
— |
|
|
|
|
(100,000 |
) |
Add: Builder deposit liabilities |
|
|
|
(201,948 |
) |
|
|
|
(280,800 |
) |
|
|
|
(482,748 |
) |
Total Invested Capital as of December 31, 2025 |
|
$ |
|
6,102,037 |
|
|
$ |
|
2,367,642 |
|
|
$ |
|
8,469,679 |
|
Invested Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Invested Capital as of September 30, 2025 (1) |
|
$ |
|
6,335,854 |
|
|
$ |
|
1,817,555 |
|
|
$ |
|
8,153,409 |
|
Takedown Proceeds (2) |
|
|
|
(884,734 |
) |
|
|
|
(139,280 |
) |
|
|
|
(1,024,014 |
) |
Land Acquisition and Development Funding (3) |
|
|
|
650,917 |
|
|
|
|
689,367 |
|
|
|
|
1,340,284 |
|
Invested Capital as of December 31, 2025 |
|
$ |
|
6,102,037 |
|
|
$ |
|
2,367,642 |
|
|
$ |
|
8,469,679 |
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted Average Yield as of December 31, 2025 (4) |
|
|
|
8.5 |
% |
|
|
|
11.0 |
% |
|
|
|
9.2 |
% |
Implied Quarterly Income Run Rate as of December 31, 2025 (5) |
|
$ |
|
131 |
|
|
$ |
|
65 |
|
|
$ |
|
196 |
|
Weighted Average Remaining Life as of December 31, 2025 (6) |
|
|
3.3 Years |
|
|
|
2.0 Years |
|
|
|
3.0 Years |
|
|||
Weighted Average Maturity as of December 31, 2025 (7) |
|
|
64 Months |
|
|
35 Months |
|
|
57 Months |
|
|||||
1. Includes (a) homesite inventory contributed by Lennar at Spin-Off and acquired from Rausch, less option earning deposits and other holdbacks, and (b) takedown and land acquisition and development funding activity for the year ended December 31, 2025 2. Reduction in investment balance for the year ended December 31, 2025 from (a) homesite takedowns pursuant to option agreements, net of deposit credits adjusted for non-option earning deposits, and (b) repayment of development loans 3. Includes acquisitions of homesites under option contracts, net of option earnings deposits, and development loan funding for the year ended December 31, 2025 4. Based on average option rate and/or loan interest rate weighted by investment balance, assumes SOFR rate as of September 26, 2025 5. Calculated by multiplying Invested Capital balance at end of period by weighted average yield as of quarter end, adjusted for the number of days in the quarter. In millions 6. Calculated by taking weighted average life per each community weighted by investment balance 7. Calculated by taking months until the final scheduled homesite sale per each community weighted by investment balance. |
|
|
Year Ended December 31, 2025 |
|
||||||||||||
(in thousands) |
|
Master Program Agreement |
|
|
Other Agreements |
|
|
Total |
|
||||||
Invested Capital Reconciliation of GAAP to Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|||
GAAP reported homesites under option contracts as of December 31, 2025 |
|
$ |
|
6,530,760 |
|
|
$ |
|
2,341,935 |
|
|
$ |
|
8,872,695 |
|
Add: Development loan receivables (gross) |
|
|
|
— |
|
|
|
|
330,004 |
|
|
|
|
330,004 |
|
Remove: Interest receivable on development loans |
|
|
|
— |
|
|
|
|
(6,696 |
) |
|
|
|
(6,696 |
) |
Remove: Option fee receivables from homesites under option contracts |
|
|
|
(44,511 |
) |
|
|
|
(16,801 |
) |
|
|
|
(61,312 |
) |
Remove: Net deferred tax assets and deferred tax liabilities from homesite inventories |
|
|
|
(56,824 |
) |
|
|
|
— |
|
|
|
|
(56,824 |
) |
Remove: Earnest deposits from homesites under option contracts |
|
|
|
7,560 |
|
|
|
|
— |
|
|
|
|
7,560 |
|
Remove: Homesites under option contracts acquired through purchase money mortgages |
|
|
|
(33,000 |
) |
|
|
|
— |
|
|
|
|
(33,000 |
) |
Add: Development holdback liability |
|
|
|
(100,000 |
) |
|
|
|
— |
|
|
|
|
(100,000 |
) |
Add: Builder deposit liabilities |
|
|
|
(201,948 |
) |
|
|
|
(280,800 |
) |
|
|
|
(482,748 |
) |
Total Invested Capital as of December 31, 2025 |
|
$ |
|
6,102,037 |
|
|
$ |
|
2,367,642 |
|
|
$ |
|
8,469,679 |
|
Invested Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Invested Capital as of February 10, 2025 (1) |
|
$ |
|
6,407,547 |
|
|
$ |
|
— |
|
|
$ |
|
6,407,547 |
|
Takedown Proceeds (2) |
|
|
|
(3,167,953 |
) |
|
|
|
(254,863 |
) |
|
|
|
(3,422,816 |
) |
Land Acquisition and Development Funding (3) |
|
|
|
2,862,443 |
|
|
|
|
2,622,505 |
|
|
|
|
5,484,948 |
|
Invested Capital as of December 31, 2025 |
|
$ |
|
6,102,037 |
|
|
$ |
|
2,367,642 |
|
|
$ |
|
8,469,679 |
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted Average Yield as of December 31, 2025 (4) |
|
|
|
8.5 |
% |
|
|
|
11.0 |
% |
|
|
|
9.2 |
% |
Implied Quarterly Income Run Rate as of December 31, 2025 (5) |
|
$ |
|
519 |
|
|
$ |
|
260 |
|
|
$ |
|
779 |
|
Weighted Average Remaining Life as of December 31, 2025 (6) |
|
|
3.3 Years |
|
|
|
2.0 Years |
|
|
|
3.0 Years |
|
|||
Weighted Average Remaining Months to Exit as of December 31, 2025 (7) |
|
|
64 Months |
|
|
35 Months |
|
|
57 Months |
|
|||||
1. Includes (a) homesite inventory contributed by Lennar at Spin-Off and acquired from Rausch, less option earning deposits and other holdbacks, and (b) takedown and land acquisition and development funding activity for the year ended December 31, 2025 2. Reduction in investment balance for the year ended December 31, 2025 from (a) homesite takedowns pursuant to option agreements, net of deposit credits adjusted for non-option earning deposits, and (b) repayment of development loans 3. Includes acquisitions of homesites under option contracts, net of option earnings deposits, and development loan funding for the year ended December 31, 2025 4. Based on average option rate and/or loan interest rate weighted by investment balance, assumes SOFR rate as of September 26, 2025 5. Calculated by multiplying Invested Capital balance at end of period by weighted average yield as of 12/31/25. In millions 6. Calculated by taking weighted average life per each community weighted by investment balance 7. Calculated by taking months until the final scheduled homesite sale per each community weighted by investment balance. |
|
|
Three Months Ended |
|
||
(in thousands, except share amounts) |
|
December 31, 2025 |
|
||
Net income attributable to Millrose Properties, Inc. common stockholders |
|
$ |
|
122,238 |
|
Adjustments: |
|
|
|
|
|
Add: Amortization of deferred financing and issuance costs (1) |
|
|
|
2,394 |
|
Add: Rating agency expenses (2) |
|
|
|
8 |
|
Add: Provision for credit loss expense (3) |
|
|
|
665 |
|
Add: Stock-based compensation expense (4) |
|
|
|
307 |
|
Total adjustments |
|
|
|
3,374 |
|
AFFO attributable to Millrose Properties, Inc. common stockholders |
|
$ |
|
125,612 |
|
AFFO basic earnings per share of Class A and Class B Common Stock |
|
$ |
|
0.76 |
|
AFFO diluted earnings per share of Class A and Class B Common Stock |
|
$ |
|
0.76 |
|
|
|
|
|
|
|
Reconciliation of GAAP earnings per share to AFFO per share |
|
|
|
|
|
GAAP reported basic and diluted earnings per share of Class A and Class B Common Stock |
|
$ |
|
0.74 |
|
Adjustments: |
|
|
|
|
|
Add: Amortization of deferred financing and issuance costs (1) |
|
|
|
0.01 |
|
Add: Rating agency expenses (2) |
|
|
|
0.00 |
|
Add: Provision for credit loss expense (3) |
|
|
|
0.01 |
|
Add: Stock-based compensation (4) |
|
|
|
0.00 |
|
AFFO basic and diluted earnings per share of Class A and Class B Common Stock |
|
$ |
|
0.76 |
|
|
|
|
|
|
|
Basic weighted average common shares outstanding of Class A and Class B Common Stock |
|
|
|
166,003,497 |
|
Diluted weighted average common shares |
|
|
|
166,039,595 |
|
1. Reflected in interest expense in the consolidated statements of operations. See Note 8. Debt Obligations in the consolidated financial statements included in Millrose’s Form 10-K for the year ended December 31, 2025 (the “Form 10-K”). See Note 2. Basis of Presentation and Significant Accounting Policies, Development Loan Receivables in the consolidated financial statements included in Millrose’s Form 10-K for the year ended December 31, 2025. 2. Reflected in other expenses in the consolidated statements of operations. See Note 2. Basis of Presentation and Significant Accounting Policies, Other Income (Expenses) in the consolidated financial statements included in Millrose’s Form 10-K for the year ended December 31, 2025. 3. Provision for credit losses for development loan receivables. See Note 2. Basis of Presentation and Significant Accounting Policies, Development Loan Receivables in the consolidated financial statements included in Millrose’s Form 10-K for the year ended December 31, 2025. 4. RSUs granted to each member of the Board under 2024 Incentive Plan. See Note 11. Stock-Based Compensation in the consolidated financial statements included in Millrose’s Form 10-K for the year ended December 31, 2025. |
|
|
Year Ended |
|
||
(in thousands, except share amounts) |
|
December 31, 2025 |
|
||
Net income attributable to Millrose Properties, Inc. common stockholders |
|
$ |
|
404,824 |
|
Adjustments: |
|
|
|
|
|
Add: Amortization of deferred financing and issuance costs (1) |
|
|
|
20,273 |
|
Add: Rating agency expenses (2) |
|
|
|
1,125 |
|
Add: Provision for credit loss expense (3) |
|
|
|
1,005 |
|
Add: Stock-based compensation expense (4) |
|
|
|
677 |
|
Total adjustments |
|
|
|
23,080 |
|
AFFO attributable to Millrose Properties, Inc. common stockholders |
|
$ |
|
427,904 |
|
AFFO basic earnings per share of Class A and Class B Common Stock |
|
$ |
|
2.58 |
|
AFFO diluted earnings per share of Class A and Class B Common Stock |
|
$ |
|
2.58 |
|
|
|
|
|
|
|
Reconciliation of GAAP earnings per share to AFFO per share |
|
|
|
|
|
GAAP reported basic and diluted earnings per share of Class A and Class B Common Stock |
|
$ |
|
2.44 |
|
Adjustments: |
|
|
|
|
|
Add: Amortization of deferred financing and issuance costs (1) |
|
|
|
0.12 |
|
Add: Rating agency expenses (2) |
|
|
|
0.01 |
|
Add: Provision for credit loss expense (3) |
|
|
|
0.01 |
|
Add: Stock-based compensation (4) |
|
|
|
0.00 |
|
AFFO basic and diluted earnings per share of Class A and Class B Common Stock |
|
$ |
|
2.58 |
|
|
|
|
|
|
|
Basic weighted average common shares outstanding of Class A and Class B Common Stock |
|
|
|
166,003,497 |
|
Diluted weighted average common shares |
|
|
|
166,026,608 |
|
1. Reflected in interest expense in the consolidated statements of operations. See Note 8. Debt Obligations in the consolidated financial statements. Includes |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260226765034/en/
Ben Spicehandler / Stephen Pettibone
FGS Global
MillroseProperties@fgsglobal.com
Source: Millrose Properties, Inc.