Nevada | 6282 | 99-2840341 | ||||
(State or Other Jurisdiction of Incorporation or Organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification No.) |
Joshua Ford Bonnie William R. Golden III Aarthy S. Thamodaran Simpson Thacher & Bartlett LLP 900 G Street, N.W. Washington, D.C. 20001 Telephone: (202) 636-5500 | Scott D. Miller William G. Farrar Ken Li Sullivan & Cromwell LLP 125 Broad Street New York, NY 10004 (212) 558-4000 | Kevin T. Hardy Skadden, Arps, Slate, Meagher & Flom LLP 320 S Canal Street Chicago, Illinois 60606 Michael J. Schwartz Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, New York 10001 |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||||||||
Non-accelerated filer | ☒ | Smaller reporting company | ☐ | |||||||||
Emerging growth company | ☒ | |||||||||||

Per Share | Total | |||||
Initial public offering price(1) | $ 0 | $ 0 | ||||
Underwriting discounts and commissions(2) | $ 0 | $ 0 | ||||
Proceeds, before expenses, to Pershing Square Inc.(1) | $ 0 | $ 0 |
(1) | The shares of our common stock in this offering are being issued only to the initial investors in the PSUS IPO for no additional consideration. |
(2) | The underwriters for this offering and the offering of PSUS Shares in the PSUS IPO will be the same. The underwriters will receive no discounts or commissions in connection with this offering. In connection with the PSUS IPO, the underwriters will receive a commission and be reimbursed for certain out-of-pocket expenses and certain underwriters will also receive structuring fees. Please see the section titled “Underwriting” in the accompanying PSUS Prospectus and in this prospectus for a description of arrangements with the underwriters. |
Citigroup | UBS Investment Bank | BofA Securities | Jefferies | Wells Fargo Securities | ||||||||
RBC Capital Markets | BTG Pactual | Keefe, Bruyette & Woods, Inc. A Stifel Company | ||||
Academy Securities | Huntington Capital Markets | Loop Capital Markets | ||||
Oppenheimer & Co. | Piper Sandler | Roberts & Ryan | Wedbush Securities | ||||||
Aegis Capital Corp. | AmeriVet Securities | C.L. King & Associates | ||||
CastleOak Securities, L.P. | Clear Street | InspereX | ||||
Jones | R. Seelaus & Co., LLC | Samuel A. Ramirez & Company, Inc. | ||||
Siebert Williams Shank | Tigress Financial Partners | |||||
Charles Schwab & Co., Inc. | Robinhood Financial LLC | ||
• | “assets under management” or “AUM” means, with respect to our core funds and PSVII, the net assets of our core funds and PSVII as calculated in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) or International Financial Reporting Standards (“IFRS”), as applicable, while adding back the principal value of PSH’s outstanding bonds without double counting the investment made by any of our funds in PSVII. Assets under management or AUM means, with respect to HHH, the market capitalization of HHH plus its net mortgages, notes, and loans payable as disclosed in its most recent publicly available filing; |
• | “combined offering” refers collectively to this initial public offering of shares of our common stock together with the initial public offering of PSUS Shares; |
• | “combined private placement” refers collectively to the offer and sale of PSUS Shares in a private placement transaction exempt from registration under the Securities Act and the offer and sale of shares of our common stock in a private placement transaction exempt from registration under the Securities Act; |
• | “combined transaction” refers collectively to the combined offering and the combined private placement; |
• | “core funds” or “funds” refers collectively to PSLP, PSINTL, PSH and, following the combined offering, PSUS; |
• | “Howard Hughes Transaction” or “HHH Transaction” refers collectively to the transactions contemplated by the Share Purchase Agreement, dated May 5, 2025, by and between HHH and Pershing Square Holdco, L.P., and related agreements, including (i) the HHH Services Agreement, (ii) the Shareholder Agreement, dated May 5, 2025, by and between HHH, Pershing Square Holdco, L.P. and PSCM, (iii) the Standstill Agreement, dated May 5, 2025, by and between HHH and Pershing Square Holdco, L.P. and (iv) the Registration Rights Agreement, dated May 5, 2025, by and between the HHH, Pershing Square Holdco, L.P., Pershing Square, L.P., Pershing Square Holdings, Ltd. and Pershing Square International, Ltd.; |
• | “fee-paying assets under management” or “Fee-Paying AUM” means, with respect to our core funds and PSVII, the AUM we manage and earn a performance fee and/or management fee from. Fee-paying assets under management or Fee-Paying AUM means, with respect to HHH, the market capitalization of HHH; |
• | “Founder” refers to William A. Ackman, our Founder and Chief Executive Officer and Chairman of our board of directors; |
• | “HHH” refers to Howard Hughes Holdings Inc., a Delaware corporation (NYSE: HHH); |
• | “HHH Services Agreement” refers to the Services Agreement, dated May 5, 2025, by and between HHH and PSCM, attached hereto as Exhibit 10.18, pursuant to which HHH has agreed to pay PSCM certain fees in consideration of the investment advisory and other services we provide to HHH; |
• | “ManagementCo” refers to PS Holdco GP Managing Member, LLC, an entity managed by members of our senior management; |
• | “Net Asset Value” or “NAV,” means, with respect to PSH, net assets, calculated as total assets less total liabilities, in accordance with IFRS. Net Asset Value or NAV, with respect to PSLP and PSINTL, means the net assets of each such fund, calculated as total assets less total liabilities (including any |
• | our “other investment vehicles” refers to PSVII, for periods prior to its liquidation on December 31, 2024, and other co-investment vehicles which we may sponsor from time to time; |
• | “permanent capital” means capital that is not subject to withdrawal or redemption at the option of the fund investor or stockholder; |
• | “permanent capital AUM” refers to the portion of Fee-Paying AUM that is not subject to withdrawal or redemption at the option of the fund investor or stockholder; |
• | our “pre-IPO management owners” refers to our pre-IPO owners excluding the Strategic Investors; |
• | our “pre-IPO owners” refers to the stockholders of Pershing Square Inc. immediately following the Corporate Conversion but prior to the combined offering; |
• | our “private funds” refers to PSINTL and PSLP; |
• | “PSGP” refers to Pershing Square GP, LLC, a Delaware limited liability company, which is the general partner of PSLP; |
• | “PSH” refers to Pershing Square Holdings, Ltd., a Guernsey limited liability company, which commenced investing on December 31, 2012 and has its shares admitted to trading on the London Stock Exchange; |
• | “PSINTL” refers to Pershing Square International, Ltd., a Cayman Islands exempted company, which commenced investing in January 2005; |
• | “PSLP” refers to Pershing Square, L.P., a private investment fund organized as a Delaware limited partnership, which commenced investing in January 2004; |
• | “PSUS” refers to Pershing Square USA, Ltd., a Delaware statutory trust, which has filed the registration statement on Form N-2 (File Nos. 333-294164 and 811-23932) relating to the initial public offering of the PSUS Shares with the Securities and Exchange Commission; |
• | “PSUS Prospectus” refers to the prospectus filed by PSUS related to the proposed distribution of its common shares of beneficial interest; |
• | “PSVII” refers to PS VII Master, L.P. and its affiliated funds; |
• | “Vantage” refers to Vantage Group Holdings Ltd., a privately held specialty insurance and reinsurance holding company; and |
• | “Vantage Acquisition” refers to the proposed acquisition by HHH of Vantage, as agreed to on December 17, 2025 and expected to close in the second quarter of 2026, subject to customary regulatory approvals and closing conditions. |
Q: | Will I be able to participate in this offering if I do not participate in the PSUS IPO? |
A: | No. This offering and the PSUS IPO are component parts of a single offering, which we refer to as the “combined offering.” We are issuing our shares in this offering only to the initial investors in the PSUS IPO. We currently expect to deliver to each initial investor in the PSUS IPO, for no additional consideration, 1 share of our common stock for every 5 PSUS Shares purchased in the PSUS IPO. If you elect to purchase PSUS Shares in the PSUS IPO, you are not required to take any action in order to participate in and receive shares of our common stock in this offering. |
Q: | Will Pershing Square Inc. receive any proceeds from the combined transaction? |
A: | No. We are issuing shares of our common stock to the initial investors in the PSUS IPO for no additional consideration, and we will not receive any proceeds from the PSUS IPO. Accordingly, the combined offering will not result in any proceeds to us. See the accompanying PSUS Prospectus for more information on the use of the net proceeds from the PSUS IPO by PSUS. Similarly, we will issue shares of our common stock to the private placement investors for no additional consideration, and we will not receive any proceeds from the PSUS Private Placement. Accordingly, the combined private placement also will not result in any proceeds to us. |
Q: | What are the reasons for this offering? |
A: | The purpose of this offering is to give investors in PSUS an interest in Pershing Square Inc. at no additional cost in recognition of the importance of the PSUS IPO to our long-term success and to provide an additional incentive for prospective investors to purchase PSUS Shares in the PSUS IPO. Although the combined offering will not result in any proceeds to us, we expect to benefit from a successful PSUS IPO, which we anticipate will result in a material expansion of our fee-paying permanent capital AUM and revenue. |
Q: | When will shares of common stock in Pershing Square Inc. begin trading on the NYSE? |
A: | We have applied to list our shares of common stock on the NYSE under the trading symbol “PS” concurrently with the listing on the NYSE of the PSUS Shares in connection with the PSUS IPO. We anticipate that separate trading on the NYSE of each security will begin on the first trading day following the pricing of the PSUS IPO. Investors who purchase PSUS Shares in the PSUS IPO and receive shares of our common stock in the combined offering may freely sell each security separately on the NYSE once trading begins. See “Risk Factors—Risks Related to the Combined Offering and Ownership of Our Common Stock—No public market for our common stock currently exists, and an active trading market for our common stock may never develop or be sustained after the combined offering. Following the combined offering, our stock price may fluctuate significantly.” |
(1) | Represents the cumulative net returns assuming an investor had invested in PSLP at its inception on January 1, 2004 and converted to PSH on December 31, 2012, after performance fees, management fees and other expenses incurred by each fund. See “Business—Advisory Fees and Compensation” for a description of applicable performance fees and management fees. Illustrates the hypothetical returns of an investor assuming these dates of investment in such funds. Actual performance returns of each investor in PSLP and/or PSH during this timeframe may have varied (in some cases, materially) and are dependent on a number of factors, including, but not limited to, the timing of an investor’s investment. For example, if an investor had invested in PSLP at a later date and/or had not converted from PSLP to PSH on December 31, 2012, its respective returns might have been lower. Illustrates the past performance of PSLP and PSH, and past returns are not indicative of future performance. This performance information is presented in connection with the offering of our common stock and is for illustrative purposes only. It is not the performance record of PSUS and should not be considered a substitute for the performance of PSUS. There can be no assurance that any of our funds will achieve comparable or greater results in the future, or that any of our funds will be able to implement their investment strategy or achieve their investment objective. Our funds’ investments may be made under different economic conditions and may include different underlying investments in the future. Furthermore, PSLP, PSH and the other funds and accounts managed by us prior to the combined offering are not registered under the 1940 Act, unlike PSUS, and, therefore, none of them are subject to the investment restrictions, leverage and derivative restrictions, diversification requirements and other regulatory requirements imposed on registered investment companies by the 1940 Act and on regulated investment companies by the U.S. Internal Revenue Code of 1986, as amended (the “Code”). If such funds or accounts had been registered under the 1940 Act and/or operated as regulated investment companies under the Code, their respective returns might have been lower and their ability to undertake certain transactions or investments may have been restricted. See the accompanying PSUS Prospectus for additional information about PSUS and the risks associated with an investment in PSUS Shares. The historical performance information presented herein does not reflect the impact of any sales load or transaction fees. |
(2) | Represents the multiple of invested capital assuming an investor had invested in PSLP at its inception on January 1, 2004 and converted to PSH on December 31, 2012 equal to the Net Asset Value, after performance fees, management fees and other expenses incurred by each fund, divided by cumulative invested capital. |
(3) | The S&P 500 is an unmanaged capitalization-weighted index that measures the performance of the large-capitalization segment of the U.S. market. The index includes 500 leading U.S. stocks representing all major industries. The S&P 500 does not reflect any fees, expenses or sales loads. It is not possible to invest directly in the S&P 500 index. The volatility of the S&P 500 presented may be materially different from that of the performance of our funds. In addition, the S&P 500 employs different guidelines and criteria than our funds; as a result, the holdings in our funds may differ significantly from the securities that comprise the S&P 500. The S&P 500 allows for comparison of our funds’ performance with that of a well-known, appropriate and widely recognized index; the S&P 500 is not intended to be reflective or indicative of our funds’ past or future performance. |
(4) | Represents the cumulative net returns from investing in the S&P 500 with dividend reinvestment. Illustrates the hypothetical returns of an investor assuming these dates of investment in the S&P 500. Actual performance returns of each investor in the S&P 500 during this timeframe may have varied (in some cases, materially) and are dependent on a number of factors, including, but not limited to, the timing of an investor’s investment. If an investor had invested in the S&P 500 at a later date, for example, its respective returns might have been lower. |
(5) | Represents the multiple of invested capital from investing in the S&P 500 with dividend reinvestment equal to total fair value divided by cumulative invested capital. |
(6) | The three bear markets of the last 22 years were the global financial crisis in 2008; the COVID-19 pandemic in 2020; and the recent elevated interest rate environment in 2022. Our asymmetric hedging strategy has contributed to our substantial outperformance versus the S&P 500 during these bear markets. |

(1) | As of December 31, 2025, PSH’s AUM includes bond proceeds of $2.3 billion and €1.15 billion (translated into USD at the prevailing exchange rate at the reporting date). As of December 31, 2025, PSH’s Fee-Paying AUM does not reflect the bonds outstanding. |
(2) | As of December 31, 2025, HHH’s AUM reflects its market capitalization as of such date plus its net mortgages, notes, and loans payable as reported in its Quarterly Report on Form 10-Q for the quarter ending September 30, 2025. |
* | In the case of AUM, represents the assumed aggregate offering sizes in the PSUS IPO and PSUS Private Placement, including amounts invested by us, and in the case of Fee-Paying AUM, represents the assumed aggregate offering sizes in the PSUS IPO and PSUS Private Placement, excluding amounts invested by us. |

(1) | Represents the annualized net returns from investing in PSH, after performance fees, management fees and other expenses incurred by the fund. See “Business—Advisory Fees and Compensation” for a description of applicable performance fees and management fees. Illustrates the past performance of PSH, and past returns are not indicative of future performance. If the annualized net returns from investing in PSLP and PSINTL from January 1, 2018 through December 31, 2025, after performance fees, management fees and other expenses incurred by such funds, were also included, the annualized net returns of our core funds, on a weighted-average aggregate basis, would have been 22.3%, representing 800 bps of outperformance per annum versus the S&P 500. The lower net returns of our core funds, on such aggregate basis, versus of PSH are primarily attributed to the higher percentage payable as performance fees by PSLP and PSINTL, as compared to PSH, and the fact that PSLP and PSINTL do not employ leverage in the form of low-cost, long-term debt in pursuing our core investment strategy, unlike PSH. This performance information is presented in connection with the offering of our common stock and is for illustrative purposes only. It is not the performance record of PSUS and should not be considered a substitute for the performance of PSUS. There can be no assurance that any of our funds will achieve comparable or greater results in the future, or that any of our funds will be able to implement their investment strategy or achieve their investment objective. Our funds’ investments may be made under different economic conditions and may include different underlying investments in the future. Furthermore, PSH and the other funds and accounts managed by us prior to the combined offering are not registered under the 1940 Act, unlike PSUS, and, therefore, none of them are subject to the investment restrictions, leverage and derivative restrictions, diversification requirements and other regulatory requirements imposed on registered investment companies by the 1940 Act and on regulated investment companies by the Code. If such funds or accounts had been registered under the 1940 Act and/or operated as regulated investment companies under the Code, their respective returns might have been lower and their ability to undertake certain transactions or investments may have been restricted. See the accompanying PSUS Prospectus for additional information about PSUS and the risks associated with an investment in PSUS Shares. The historical performance information presented herein does not reflect the impact of any sales load or transaction fees. |
(2) | The S&P 500 is an unmanaged capitalization-weighted index that measures the performance of the large-capitalization segment of the U.S. market. The index includes 500 leading U.S. stocks representing all major industries. The S&P 500 does not reflect any fees, expenses or sales loads. It is not possible to invest directly in the S&P 500 index. The volatility of the S&P 500 presented may be materially different from that of the performance of our funds. In addition, the S&P 500 employs different guidelines and criteria than our funds; as a result, the holdings in our funds may differ significantly from the securities that comprise the S&P 500. The S&P 500 allows for comparison of our funds’ performance with that of a well-known, appropriate and widely recognized index; the S&P 500 is not intended to be reflective or indicative of our funds’ past or future performance. |

(1) | Following the Holdco Reorganization and subsequent related transfers of interests, our current and former employees of PSCM, including our Founder, as well as former members of our advisory board (collectively, the “Partners”) own interests in Pershing Square Partner Group, LLC (“PS Partner Group”) and/or Pershing Square Holdco, L.P. |
(2) | Following the Holdco Reorganization, PS Holdco GP Managing Member, LLC (“ManagementCo”) is the managing member of PS Partner Group. As managing member of PS Partner Group, ManagementCo has no economic interests in PS Partner Group but sole voting control over PS Partner Group. |
(3) | ManagementCo is directly or indirectly owned by certain members of our senior management comprising our Founder, Ryan Israel, Ben Hakim, Michael Gonnella, Anthony Massaro and Halit Coussin. Our Founder owns 24.9% of the voting interests of ManagementCo, with Mr. Israel, Mr. Hakim, Mr. Gonnella, Mr. Massaro and Ms. Coussin each owning the remainder of the voting interests equally (approximately 15% of such voting interests each). |
(4) | Following the Holdco Reorganization but prior to the Corporate Conversion, Pershing Square Holdco GP, LLC (“Holdco GP”) is the general partner of Pershing Square Holdco, L.P. As general partner of Pershing Square Holdco, L.P., Holdco GP has no economic interests in Pershing Square Holdco, L.P. but has the power to manage the business and affairs of Pershing Square Holdco, L.P. Holdco GP, in turn, is managed by a board of directors. ManagementCo, as sole member of Holdco GP, controls the election of the members of such board of directors. |
(5) | Following the Holdco Reorganization, our Partners own interests in CompCo. As described in “Business—Advisory Fees and Compensation—Allocation of Performance Fee Revenue,” generally we pay our investment professionals and certain other employees our performance fees remaining after payment by PSCM of the Preferred Performance Fee to us. See “Executive Compensation—Compensation Arrangements To Be Adopted in Connection with the Combined Offering—Variable Compensation Agreement and Subordinated Profits Interest.” |
(6) | Represents a contractual entitlement under the VCA. See “Executive Compensation—Narrative Disclosure to Summary Compensation Table—Variable Compensation Agreement.” |
(7) | Following the Holdco Reorganization and subsequent related transfers of interests, but prior to the Corporate Conversion, our Founder, together with his affiliated entities, directly or indirectly, owns 51.5% of CompCo and 34.0% of PS Partner Group and directly owns 22.5% of Pershing Square Holdco, L.P. |
(8) | Each of the Strategic Investors owns an interest of 3% or less of our business. |
(9) | Certain wholly owned intermediate holding companies are not depicted in the structure chart. |
(10) | Generally, the General Partner or the Managing Member, as the case may be, has all rights and powers to manage and administer the business and affairs of the relevant entity; and the Limited Partners or the non-managing Members, as the case may be, generally have no voting or approval rights, except with respect to limited minority protection rights as set forth in the applicable organizational document. |
(1) | Certain of our active investment professionals and employees will continue to own interests in PS Partner Group that may become redeemable, subject to certain conditions, for shares of our common stock held by PS Partner Group. Accordingly, any such redemption will not be dilutive to our public shareholders. See “Executive Compensation—Compensation Arrangements To Be Adopted in Connection with the Combined Offering—Redeemable Interests in PS Partner Group.” |
(2) | Prior to the completion of the combined transaction, PS Partner Group and our other pre-IPO owners, excluding the Strategic Investors, to whom we refer as the “pre-IPO management owners,” will contribute a number of shares to us in an amount equal to the number of shares of our common stock offered in this offering and the PS Private Placement. Accordingly, although the combined transaction will result in a decrease in the ownership of our common stock by the pre-IPO management owners, on the one hand, and an increase in the ownership by the initial investors in the combined transaction, on the other hand, it will not result in any change in the total number of our shares of common stock outstanding. See “—The Offering” below. |
(3) | ManagementCo will remain the managing member of PS Partner Group. As managing member of PS Partner Group, ManagementCo will have no economic interests in PS Partner Group but sole voting control over PS Partner Group. ManagementCo will also hold the Special Voting Share that has no economic rights and has voting power (which shall in no event be less than one vote) equal to that number of votes required, when taken together with the aggregate voting power of the shares of our common stock over which ManagementCo then has voting power, to give ManagementCo a majority of the aggregate voting power of the Special Voting Share and the then-outstanding shares of common stock. See “Description of Capital Stock—Preferred Stock—Special Voting Share.” |
(4) | ManagementCo will continue to be directly or indirectly owned by certain members of our senior management initially comprising our Founder, Mr. Israel, Mr. Hakim, Mr. Gonnella, Mr. Massaro and Ms. Coussin. Our Founder will continue to own 24.9% of the voting interests of ManagementCo, with Mr. Israel, Mr. Hakim, Mr. Gonnella, Mr. Massaro and Ms. Coussin each owning the remainder of the voting interests equally (approximately 15% of such voting interests each). The approval by members of ManagementCo holding at least 80% of its then outstanding units shall be required to exercise ManagementCo’s voting power in us to remove our Founder as a member of our board of directors, other than in certain cases of cause. For so long as our Founder and his affiliates (including family members) retain a substantial equity interest in our business, he and his designated successors will be members of ManagementCo. The successors to the members of ManagementCo other than our Founder shall be designated by a majority vote of the then current members of ManagementCo, provided that, at all times, at least a majority in interest of the members of ManagementCo shall be investment team members. Each of our Founder, Mr. Israel, Mr. Hakim, Mr. Gonnella, Mr. Massaro and Ms. Coussin will provide an irrevocable voting proxy to ManagementCo with respect to any shares of our common stock which they own or over which they hold the power to vote. |
(5) | Our investment professionals and certain other employees will continue to own interests in CompCo, and ManagementCo will remain the managing member of CompCo. As described in “Business— Advisory Fees and Compensation—Allocation of Performance Fee |
(6) | Represents a profits interest substantially economically equivalent to the current contractual entitlement under the VCA. See “Executive Compensation—Compensation Arrangements To Be Adopted in Connection with the Combined Offering—Variable Compensation Agreement and Subordinated Profits Interest.” |
(7) | Our Founder, together with his affiliated entities, directly or indirectly, will own 58.1% of CompCo under both Scenario 1 and Scenario 2 and 47.8% or 46.3% of PS Partner Group under Scenario 1 and Scenario 2, respectively, and will directly own 22.5% of shares of our common stock under both Scenario 1 and Scenario 2. |
(8) | Under both Scenario 1 and Scenario 2, each of the Strategic Investors will continue to own an interest of 3% or less in our business. |
(9) | Under both Scenario 1 and Scenario 2, the private placement investors will own 4% of our shares of common stock. |
(10) | Certain wholly owned intermediate holding companies are not depicted in the structure chart. |
(11) | Generally, the General Partner or the Managing Member, as the case may be, has all rights and powers to manage and administer the business and affairs of the relevant entity; and the Limited Partners or the non-managing Members, as the case may be, generally have no voting or approval rights, except with respect to limited minority protection rights as set forth in the applicable organizational document. |
• | presentation of only two years of audited financial statements and only two years of related management’s discussion and analysis of financial condition and results of operations in this prospectus; |
• | reduced disclosure about our executive compensation arrangements; |
• | no non-binding stockholder advisory votes on executive compensation or golden parachute arrangements; |
• | exemption from any requirement of the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis); and |
• | exemption from the auditor attestation requirement in the assessment of our internal control over financial reporting. |
• | Difficult global market, economic or geopolitical conditions may materially adversely affect our investment performance and our business. |
• | A period of economic slowdown, which may occur across one or more industries, sectors or geographies, has contributed and could in the future create operating performance challenges for certain of our funds’ investments, which could adversely affect our operating results and cash flows. |
• | We depend on our Founder, Chief Investment Officer, and other key personnel and the loss of their services would have a material adverse effect on our business, results and financial condition. |
• | We are substantially dependent upon our investment management agreements with PSH and PSUS, each of which may be terminated under certain circumstances. |
• | We are also dependent upon the HHH Services Agreement, which may be terminated under certain circumstances. |
• | An investment in our common stock is not an investment in our funds or HHH, and their returns should not be considered as indicative of any returns expected on our common stock, although poor investment performance by our funds or HHH could have a materially adverse impact on our revenues and, therefore, the returns on our common stock. |
• | We could be financially harmed by employee misconduct and damage to our reputation. |
• | Extensive regulation of our business affects our activities and creates the potential for significant liabilities and penalties. The possibility of increased regulatory focus could result in additional burdens on our business. |
• | We are subject to substantial risks of litigation and regulatory proceedings and may face significant liabilities and damage to our professional reputation as a result of litigation and regulatory proceedings and negative publicity. |
• | No public market for our common stock currently exists, and an active trading market for our common stock may never develop or be sustained after the combined offering. Following the combined offering, our stock price may fluctuate significantly. |
• | ManagementCo controls us and its interests may conflict with ours or yours in the future. |
• | The disproportionate voting rights of ManagementCo will have the effect of concentrating voting control with ManagementCo, will limit or preclude your ability to influence corporate matters and may have a potential adverse effect on the price of our common stock. |
• | Our share structure involving a Special Voting Share differs from a more typical multi-class capital structure. |
• | You may have additional difficulty determining liability and monetary damages for claims brought under the liability provisions of the Securities Act in connection with the combined offering. |
• | 20,000,000 shares of common stock that are available for award under our equity incentive plan (the “Equity Incentive Plan”), which includes shares of our common stock underlying 2,750,000 restricted stock units (“RSUs”) to be awarded to certain employees and other service providers in connection with the combined offering. These shares will be issuable upon settlement of such RSUs, contingent upon satisfaction of the vesting conditions set forth in the corresponding RSU award agreements. |
Pershing Square Holdco, L.P.(1) | Pershing Square Inc. | |||||||||||
Audited Historical | Unaudited Pro Forma | |||||||||||
Year Ended December 31, | Year Ended December 31, 2025 | |||||||||||
(in thousands) | 2024 | 2025 | ||||||||||
Scenario 1 $5 Billion PSUS IPO and PSUS Private Placement | Scenario 2 $10 Billion PSUS IPO and PSUS Private Placement | |||||||||||
Summary Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Management fees | $206,067 | $230,420 | $237,074 | $242,239 | ||||||||
Performance fees(2) | 249,431 | 532,088 | 512,088 | 492,088 | ||||||||
Total revenue | 455,498 | 762,508 | 749,162 | 734,327 | ||||||||
Expenses | ||||||||||||
Profit-sharing partner compensation(2) | 339,133 | 459,079 | 1,009,345 | 1,091,012 | ||||||||
Affiliates fee rebate | 69,301 | 77,580 | — | — | ||||||||
General and administrative expense | 50,812 | 42,074 | 50,744 | 50,744 | ||||||||
Employee compensation and benefits | 13,164 | 20,228 | 36,728 | 38,378 | ||||||||
Depreciation and amortization expense | 2,778 | 2,301 | 2,301 | 2,301 | ||||||||
Total expenses | 475,188 | 601,262 | 1,099,118 | 1,182,435 | ||||||||
Pershing Square Holdco, L.P.(1) | Pershing Square Inc. | |||||||||||
Audited Historical | Unaudited Pro Forma | |||||||||||
Year Ended December 31, | Year Ended December 31, 2025 | |||||||||||
(in thousands) | 2024 | 2025 | ||||||||||
Scenario 1 $5 Billion PSUS IPO and PSUS Private Placement | Scenario 2 $10 Billion PSUS IPO and PSUS Private Placement | |||||||||||
Operating income (loss) | (19,690) | 161,246 | (349,956) | (448,108) | ||||||||
Other income (expenses) | ||||||||||||
Unrealized gain (loss) on HHH shares held at fair value | — | 110,700 | 110,700 | 110,700 | ||||||||
Interest income | 28,508 | 16,910 | 4,331 | 4,331 | ||||||||
Unrealized gain (loss) on investment in Pershing Square, L.P. held at fair value(2) | 6,986 | 12,224 | 12,224 | 12,224 | ||||||||
Investment income | — | — | 3,750 | 3,750 | ||||||||
Other income | 5,667 | 5,241 | 5,241 | 5,241 | ||||||||
Interest expense | (3,096) | (2,302) | (8,833) | (8,833) | ||||||||
Total non-operating income (expenses) | 38,065 | 142,773 | 127,413 | 127,413 | ||||||||
Net income (loss) before taxes | 18,375 | 304,019 | (222,543) | (320,695) | ||||||||
Income tax expense (benefit) | 15,985 | 22,309 | (77,050) | (99,006) | ||||||||
Net income (loss) | 2,390 | 281,710 | (145,493) | (221,689) | ||||||||
Net (income) loss attributable to non-controlling interest(2) | (16,541) | (31,933) | (31,933) | (31,933) | ||||||||
Net income (loss) attributable to Pershing Square Holdco, L.P. | $(14,151) | $249,777 | $(177,426) | $(253,622) | ||||||||
Summary Statement of Financial Condition Data (at period end): | ||||||||||||
Cash and cash equivalents | $964,857 | $55,398 | $7,135 | $7,135 | ||||||||
Total assets | 1,318,793 | 1,701,202 | 2,703,090 | 3,651,440 | ||||||||
Total debt | 34,800 | 34,800 | 134,415 | 134,415 | ||||||||
Total liabilities | 351,534 | 622,089 | 999,954 | 1,215,184 | ||||||||
Total partners’ capital | $967,258 | $1,079,113 | $1,703,136 | $2,436,256 | ||||||||
Summary Statement of Cash Flows Data: | ||||||||||||
Net cash provided by (used in) operating activities | $294,481 | $(134,233) | ||||||||||
Net cash provided by (used in) investing activities | (1,558) | (607,679) | ||||||||||
Net cash provided by (used in) financing activities | 667,399 | (167,546) | ||||||||||
Summary Other Financial and Operational Data:(3) | ||||||||||||
Assets Under Management (at period end) | $17,090,738 | $30,665,570 | ||||||||||
Fee-Paying Assets Under Management (at period end) | 14,010,882 | 20,659,723 | ||||||||||
Permanent Capital AUM (at period end) | 13,011,230 | 19,787,024 | ||||||||||
Fee-Related Earnings | 269,139 | 297,925 | ||||||||||
Distributable Earnings | 294,552 | 312,533 | ||||||||||
(1) | For periods prior to May 31, 2024, the historical financial results presented of Pershing Square Holdco, L.P. reflect the financial results of its predecessor reporting entity, Pershing Square Capital Management, L.P. |
(2) | Includes amounts attributable to consolidated variable interest entities (“VIEs”) for which Pershing Square Holdco, L.P. does not have any direct equity interests. |
(3) | See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Key Operating Metrics” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures” for additional information regarding our use of these metrics and data and a reconciliation of distributable earnings and fee-related earnings, which are non-GAAP financial measures, to the most directly comparable financial measure calculated in accordance with GAAP. |
• | we may create new products or strategies in the future that reflect different investment strategies (or whose management fees represent a more significant proportion of the fees than has historically been the case), as well as a varied geographic and industry exposure as compared to our present funds, and any such new product or strategy could have different returns from our existing or previous funds; |
• | the rates of returns of our funds reflect unrealized gains as of the applicable measurement date that may never be realized, which may adversely affect the ultimate value realized from those funds’ investments; |
• | our funds’ returns in some years benefited from investment opportunities and general market conditions that may not repeat themselves, our current or future investment funds might not be able to avail themselves of comparable investment opportunities or market conditions, and the circumstances under which our current or future funds may make future investments may differ significantly from those conditions prevailing in the past; and |
• | the rates of return of our funds reflect our historical cost structure, which may vary in the future due to various factors enumerated elsewhere in this prospectus and other factors beyond our control, including changes in laws. |
• | political and economic risks, such as expropriation and nationalization, the potential difficulty of repatriating any investment returns and general social, political and economic instability; |
• | potential lack of liquidity and greater price volatility, which may affect, among other things, the ability to exit a position; |
• | difficulties in pricing securities; |
• | defaults on foreign government securities; |
• | the imposition of withholding or other taxes on interest, dividends or other distributions, payments on certain derivative instruments, capital gains, other income or gross sale or disposition proceeds; |
• | fluctuations in the rate of exchange between currencies and costs associated with currency conversion or foreign exchange controls; |
• | certain government policies that may restrict our investment opportunities; |
• | lower quality accounting and financial reporting standards; |
• | a less effective or less developed regulatory environment, including limited or no supervision and regulation of stock exchanges, brokers and the sales of securities; |
• | differences in the legal and regulatory environment, including less developed or less comprehensive bankruptcy laws; |
• | fewer investor protections and less stringent requirements relating to fiduciary duties; |
• | difficulties in enforcing contractual obligations; |
• | heightened exposure to corruption risk; |
• | higher transaction costs of investing; |
• | less publicly available information about companies; |
• | absence of an independent judicial system and exposure to economic, political or nationalistic influences, resulting in difficulties in pursuing legal remedies or obtaining and enforcing judgments or in voting proxies and exercising stockholder rights; and |
• | a less favorable environment for pursuing our investment strategy. |
• | Our funds and HHH may invest in risky instruments, such as swaps and certain options and other custom instruments, which are subject to the risk of non-performance by the swap counterparty, including risks relating to the creditworthiness of the swap counterparty, market risk, liquidity risk and operations risk; credit-default swaps, characterized by volatile pricing, potentially illiquid markets, difficulty in predicting triggering events and various other risks; and future contracts and forward contracts, which are subject to the risk of bank failure or non-performance; |
• | Our funds and HHH may invest in risky investments, such as distressed securities or illiquid investments, and such investments may involve material risks; |
• | New investment instruments are continually developing and investments in such investment instruments may involve material and as yet unanticipated risks; |
• | Our funds and HHH may employ hedging, including dynamic hedging approaches which may ultimately fail to achieve the intended risk mitigation if the market experiences rapid changes in price, volatility, or liquidity; |
• | While we pursue a long-term investment strategy, our funds and HHH retain the flexibility to engage in short-selling as a short-term trading-related technique, which could result in material losses due to the theoretical risk of an unlimited increase in the market price of a short sale of an investment instrument; |
• | Our funds and HHH may be limited in their ability to engage in short-selling or other short-term trading-related techniques as a result of regulatory mandates which may limit our ability to engage in hedging activities and therefore impair our investment strategies; |
• | Our funds and HHH retain the flexibility to use margin leverage for short-term management of cash flows, which subjects the funds to changes in the value that broker-dealers ascribe to a given security or position, the amount of margin required to support such security or position, the borrowing rate to finance such security or position and/or such broker-dealers’ willingness to continue to provide any such credit to the funds; |
• | Our funds and HHH depend on their ability to access sufficient sources of debt financing at attractive rates to execute any leverage strategies, and there is no guarantee that they will be able to access sufficient debt or other financing at attractive rates or at all; and |
• | Our funds and HHH may invest through their respective affiliates, in which case their investments may be subordinated to the claims of such affiliates’ creditors. |
• | are not required to have a board that is composed of a majority of “independent directors,” as defined under the rules of such exchange; |
• | are not required to have a compensation committee that is composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities; and |
• | are not required to have a nominating and corporate governance committee that is composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities. |
• | the last day of the fiscal year during which our total annual revenue equals or exceeds $1.235 billion (subject to adjustment for inflation); |
• | the last day of the fiscal year following the fifth anniversary of the combined offering; |
• | the date on which we have, during the previous three-year period, issued more than $1 billion in non-convertible debt; or |
• | the date on which we are deemed to be a “large accelerated filer” under the Exchange Act. |
• | on a historical basis; and |
• | on a pro forma basis, giving effect to the combined transaction and the other transactions described in “Summary—Reorganization Transactions” and “Unaudited Pro Forma Consolidated Financial Information.” |
December 31, 2025 | |||||||||
Unaudited Pershing Square Inc. Pro Forma | |||||||||
Pershing Square Holdco, L.P. Actual | Scenario 1 – $5 billion PSUS IPO and PSUS Private Placement | Scenario 2 – $10 billion PSUS IPO and PSUS Private Placement | |||||||
(in thousands, except per share amounts) | |||||||||
Cash and cash equivalents | $55,398 | $7,135 | 7,135 | ||||||
Partners’ capital controlling interests | 1,016,418 | — | — | ||||||
Common stock, par value $0.001 per share; no shares authorized and no shares issued and outstanding on an actual basis; 1,000,000,000 shares authorized and 400,000,000 shares issued and outstanding on a pro forma basis | — | 400 | 400 | ||||||
Special Voting Share, par value $0.001 per share; no shares authorized and no shares issued and outstanding on an actual basis; and one share authorized and one share issued and outstanding on a pro forma basis | — | — | — | ||||||
Non-controlling interests(1) | 62,695 | 62,695 | 62,695 | ||||||
Retained earnings (accumulated deficit) | — | (161,087) | (180,808) | ||||||
Additional paid-in capital | — | 1,801,128 | 2,553,969 | ||||||
Total partners’ capital | 1,079,113 | 1,703,136 | 2,436,256 | ||||||
Total capitalization | $1,701,202 | $2,703,090 | $3,651,440 | ||||||
(1) | Amount relates to consolidated VIEs for which we do not have any direct equity interests. |
• | The effect of the Howard Hughes Transaction; |
• | The effect of the “Offering Transactions” including: |
○ | The effect of our anticipated capital structure following the combined transaction and related transactions, including the conversion of Pershing Square Holdco, L.P. into a Nevada corporation pursuant to a statutory conversion; |
○ | The effect of replacing, in part, the LTIP with certain interests of PS Partner Group that may become redeemable, subject to certain conditions, for shares of our common stock held by PS Partner Group (see “Executive Compensation—Compensation Arrangements To Be Adopted in Connection with the Combined Offering—Redeemable Interests in PS Partner Group” for additional information); |
○ | The effect of the issuance of RSU awards under the Equity Incentive Plan in connection with the combined offering (see “Executive Compensation—Compensation Arrangements To Be Adopted in Connection with the Combined Offering—Equity Incentive Plan” for additional information); |
○ | The one-time expenses associated with this offering and the PS Private Placement and related transactions; and |
○ | The effect of the consummation of the PSUS IPO and PSUS Private Placement, as described in further detail below. |
• | Scenario 1 – PSUS raises $5 billion of capital through the PSUS IPO and PSUS Private Placement, consisting of $2.2 billion raised in the PSUS IPO and $2.8 billion raised in the PSUS Private Placement (which includes the $100 million common shares investment we have agreed to make in the PSUS Private Placement as part of the Anchor Investment, as described in “Business—The Funds and HHH—Pershing Square USA, Ltd.”); |
• | Scenario 2 – PSUS raises an additional $5 billion through the PSUS IPO and PSUS Private Placement, for an aggregate capital raise of $10 billion, consisting of $7.2 billion raised in the PSUS IPO and $2.8 billion raised in the PSUS Private Placement (which includes the $100 million common shares investment we have agreed to make in the PSUS Private Placement as part of the Anchor Investment). |
(in thousands) | Scenario 1 – $5 billion PSUS IPO and PSUS Private Placement | Scenario 2 – $10 billion PSUS IPO and PSUS Private Placement | ||||||||||||||||||||||||||||||||||
Historical | Howard Hughes Transaction | As Adjusted Before Offering Transactions | Offering Transactions Adjustments | Pershing Square Inc. Pro Forma | Offering Transactions Adjustments | Pershing Square Inc. Pro Forma | ||||||||||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||||||||||||
Management fees | $230,420 | $(1,549) | 1(a) | $228,995 | $100,000 | 1(g) | $237,074 | $100,000 | 1(g) | $242,239 | ||||||||||||||||||||||||||
5,151 | 1(b) | — | (91,921) | 1(m) | — | (94,835) | 1(m) | — | ||||||||||||||||||||||||||||
(5,027) | 1(o) | — | — | — | — | — | ||||||||||||||||||||||||||||||
Performance fees(1) | 532,088 | — | 532,088 | (20,000) | 1(i) | 512,088 | (20,000) | 1(i) | 492,088 | |||||||||||||||||||||||||||
Total revenue | 762,508 | (1,425) | 761,083 | (11,921) | 749,162 | (14,835) | 734,327 | |||||||||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||||||
Profit-sharing partner compensation(1) | 459,079 | — | 459,079 | 464,594 | 1(j) | 1,009,345 | 61,946 | 1(j) | 1,091,012 | |||||||||||||||||||||||||||
— | — | (62,234) | 1(k) | — | 19,721 | 1(e) | — | | ||||||||||||||||||||||||||||
— | — | 147,906 | 1(e) | — | — | — | ||||||||||||||||||||||||||||||
Affiliates fee rebate | 77,580 | — | 77,580 | (77,580) | 1(d) | — | — | — | ||||||||||||||||||||||||||||
General and administrative expense | ||||||||||||||||||||||||||||||||||||
42,074 | — | 42,074 | 9,056 | 1(l) | 50,744 | — | 50,744 | |||||||||||||||||||||||||||||
(386) | 1(r) | |||||||||||||||||||||||||||||||||||
Employee compensation and benefits | 20,228 | — | 20,228 | 12,375 | 1(t) | 36,728 | 1,650 | 1(t) | 38,378 | |||||||||||||||||||||||||||
4,125 | 1(l) | — | — | — | ||||||||||||||||||||||||||||||||
Depreciation and amortization expense | 2,301 | — | 2,301 | — | 2,301 | — | | 2,301 | | |||||||||||||||||||||||||||
Total expenses | 601,262 | — | 601,262 | 497,856 | | 1,099,118 | 83,317 | | 1,182,435 | |||||||||||||||||||||||||||
Operating income (loss) | 161,246 | (1,425) | 159,821 | (509,777) | (349,956) | (98,152) | (448,108) | |||||||||||||||||||||||||||||
Unrealized gain (loss) on HHH shares held at fair value | 110,700 | 110,700 | — | 110,700 | — | 110,700 | ||||||||||||||||||||||||||||||
Interest income | 16,910 | (12,480) | 1(n) | 4,430 | (99) | 1(r) | 4,331 | — | 4,331 | |||||||||||||||||||||||||||
Unrealized gain (loss) on investment in Pershing Square, L.P. held at fair value(1) | 12,224 | — | 12,224 | — | 12,224 | — | 12,224 | |||||||||||||||||||||||||||||
Investment income | — | — | — | 3,750 | 1(s) | 3,750 | — | 3,750 | ||||||||||||||||||||||||||||
Other income | 5,241 | — | 5,241 | — | 5,241 | — | 5,241 | |||||||||||||||||||||||||||||
Interest expense | (2,302) | — | (2,302) | 2,302 | 1(p) | (8,833) | — | | (8,833) | | ||||||||||||||||||||||||||
| | (458) | 1(u) | — | — | — | ||||||||||||||||||||||||||||||
| (8,375) | 1(q) | — | — | — | |||||||||||||||||||||||||||||||
Total non-operating income (expenses) | 142,773 | (12,480) | 130,293 | (2,880) | 127,413 | — | | 127,413 | ||||||||||||||||||||||||||||
Net income (loss) before taxes | 304,019 | (13,905) | 290,114 | (512,657) | | (222,543) | (98,152) | | (320,695) | |||||||||||||||||||||||||||
Income tax expense (benefit) | 22,309 | (556) | 1(c) | 21,753 | (98,803) | 1(f) | (77,050) | (21,956) | 1(f) | (99,006) | ||||||||||||||||||||||||||
Net income (loss) | 281,710 | (13,349) | 268,361 | (413,854) | (145,493) | (76,196) | (221,689) | |||||||||||||||||||||||||||||
Less: Net (income) loss attributable to non-controlling interest(1) | (31,933) | — | (31,933) | — | (31,933) | — | | (31,933) | ||||||||||||||||||||||||||||
Net income (loss) attributable to Pershing Square Inc. | $249,777 | $(13,349) | $236,428 | $(413,854) | $(177,426) | $(76,196) | | $(253,622) | ||||||||||||||||||||||||||||
Basic and diluted weighted average shares outstanding | — | | 400,000,471 | 1(h) | | | 400,000,471 | 1(h) | ||||||||||||||||||||||||||||
Basic and diluted earnings per share | — | | (0.44) | 1(h) | | | (0.63) | 1(h) | ||||||||||||||||||||||||||||
(1) | Includes amounts attributable to consolidated VIEs for which Pershing Square Holdco, L.P. does not have any direct equity interests. |
(in thousands) | Scenario 1 — $5 billion PSUS IPO and PSUS Private Placement | Scenario 2 — $10 billion PSUS IPO and PSUS Private Placement | |||||||||||||||||||
Historical | Offering Transactions Adjustments | Pershing Square Inc. Pro Forma | Offering Transactions Adjustment | Pershing Square Inc. Pro Forma | |||||||||||||||||
Assets: | |||||||||||||||||||||
Cash and cash equivalents | $55,398 | $(8,741) | 2(a) | $7,135 | — | $7,135 | |||||||||||||||
(4,125) | 2(a) | — | — | — | |||||||||||||||||
(134,100) | 2(b) | — | — | — | |||||||||||||||||
(34,800) | 2(d) | — | — | — | |||||||||||||||||
134,100 | 2(e) | — | — | — | |||||||||||||||||
(597) | 2(g) | — | — | — | |||||||||||||||||
Restricted cash | 119 | — | 119 | — | 119 | ||||||||||||||||
Performance fees receivable | 497,330 | — | 497,330 | — | 497,330 | ||||||||||||||||
Due from affiliates(1) | 15,614 | (3) | 2(g) | 15,611 | — | 15,611 | |||||||||||||||
Prepaid expenses | 1,345 | — | 1,345 | — | 1,345 | ||||||||||||||||
Investment in Pershing Square, L.P., at fair value(1) | 79,288 | — | 79,288 | — | 79,288 | ||||||||||||||||
Investment in PSUS, at fair value | — | 134,100 | 2(b) | 134,100 | — | 134,100 | |||||||||||||||
Investment in HHH, at fair value | 717,930 | — | 717,930 | — | 717,930 | ||||||||||||||||
Deferred HHH Services Agreement premium | 283,158 | — | 283,158 | — | 283,158 | ||||||||||||||||
Deferred share issuance asset | — | 919,207 | 2(f) | 919,207 | 948,350 | 2(f) | 1,867,557 | ||||||||||||||
Lease right-of-use assets | 28,441 | — | 28,441 | — | 28,441 | ||||||||||||||||
Fixed assets and leasehold improvements, net of accumulated depreciation | 14,984 | — | 14,984 | — | 14,984 | ||||||||||||||||
Deferred sublease incentive | 4,129 | — | 4,129 | — | 4,129 | ||||||||||||||||
Other assets | 3,466 | (3,153) | 2(g) | 313 | — | 313 | |||||||||||||||
Total assets | $1,701,202 | $1,001,888 | $2,703,090 | 948,350 | $3,651,440 | ||||||||||||||||
Liabilities: | |||||||||||||||||||||
Accrued compensation and benefits(1) | $426,094 | — | $426,094 | — | $426,094 | ||||||||||||||||
Performance fee distribution payable(1) | 54,839 | — | 54,839 | — | 54,839 | ||||||||||||||||
Affiliate fee rebate payable | 24,144 | — | 24,144 | — | 24,144 | ||||||||||||||||
Deferred revenue | 3,786 | — | 3,786 | — | 3,786 | ||||||||||||||||
Distribution payable to partners | 10,104 | — | 10,104 | — | 10,104 | ||||||||||||||||
Accounts payable | 8,620 | (3,287) | 2(g) | 5,333 | — | 5,333 | |||||||||||||||
Taxes payable | 17,029 | 31,094 | 2(i) | 48,123 | — | 48,123 | |||||||||||||||
Operating lease liabilities | 42,673 | — | 42,673 | — | 42,673 | ||||||||||||||||
Loans payable | 34,800 | (34,800) | 2(d) | 134,415 | — | 134,415 | |||||||||||||||
134,415 | 2(e) | — | — | — | |||||||||||||||||
Deferred tax liability | — | 250,443 | 2(i) | 250,443 | 215,230 | 2(i) | 465,673 | ||||||||||||||
Total liabilities | 622,089 | 377,865 | 999,954 | 215,230 | 1,215,184 | ||||||||||||||||
Commitments and contingencies | — | — | — | — | — | ||||||||||||||||
Equity | |||||||||||||||||||||
Partners’ capital controlling interests | 1,016,418 | (1,015,952) | 2(c) | — | — | — | |||||||||||||||
(466) | 2(g) | — | — | — | |||||||||||||||||
Common stock | — | 400 | 2(c) | 400 | — | 400 | |||||||||||||||
Special Voting Share | — | — | — | — | — | ||||||||||||||||
Non-controlling interest in consolidated variable interest entities(1) | 62,695 | — | 62,695 | — | 62,695 | ||||||||||||||||
Retained earnings (accumulated deficit) | — | (8,741) | 2(a) | (161,087) | (19,721) | 2(h) | (180,808) | ||||||||||||||
(4,125) | 2(a) | — | — | — | |||||||||||||||||
(147,906) | 2(h) | — | — | — | |||||||||||||||||
(315) | 2(e) | — | — | — | |||||||||||||||||
Additional paid-in capital | — | 1,015,552 | 2(c) | 1,801,128 | 948,350 | 2(f) | 2,553,969 | ||||||||||||||
919,207 | 2(f) | — | 19,721 | 2(h) | — | ||||||||||||||||
147,906 | 2(h) | — | (215,230) | 2(i) | — | ||||||||||||||||
(281,537) | 2(i) | — | — | — | |||||||||||||||||
Total equity | 1,079,113 | 624,023 | 1,703,136 | 733,120 | 2,436,256 | ||||||||||||||||
Total liabilities and equity | $1,701,202 | $1,001,888 | $2,703,090 | $948,350 | $3,651,440 | ||||||||||||||||
(1) | Includes amounts attributable to consolidated VIEs for which Pershing Square Holdco, L.P. does not have any direct equity interests. |
1. | Adjustments to the Unaudited Pro Forma Condensed Consolidated Statement of Operations |
(a) | Management fees – Reflects the recurring reduction of management fees paid to PSCM by the core funds in connection with the Howard Hughes Transaction as outlined within the section above titled “Howard Hughes Transaction.” |
(b) | Management fees – Reflects the recurring HHH Base Management Fee as outlined within the section above titled “Howard Hughes Transaction.” |
(c) | Income tax expense (benefit) – Reflects the tax effects of the transaction accounting adjustments related to the Howard Hughes Transaction. |
(d) | Affiliates fee rebate – Reflects the adjustment to eliminate the affiliates fee rebate for PSH. We historically rebated management and performance fees attributable to shares of PSH held by our employees and their affiliates. Following the Holdco Reorganization, we ceased to provide these rebates, which were continued instead by PS Partner Group and CompCo. Following the combined offering, PS Partner Group and CompCo will no longer rebate the fees of employees invested in PSH. |
(e) | Profit-sharing partner compensation – Certain senior professionals are eligible to receive an additional interest in the LTIP upon the occurrence of a “Terminal Value Event,” including, for this purpose, this offering. See “Executive Compensation—Narrative Disclosure to Summary Compensation Table—LTIP” and “Executive Compensation—Narrative Disclosure to Summary Compensation Table—Termination and Change of Control Provisions” for more information. The adjustment reflects the incremental compensation recognized for the additional interests which will be vested in the LTIP upon the consummation of the combined offering. The following table reflects the adjustment in the two scenarios as follows: |
For the Year Ended December 31, 2025 | ||||||
(in thousands) | Scenario 1 –$5 billion PSUS IPO and PSUS Private Placement | Scenario 2 –$10 billion PSUS IPO and PSUS Private Placement | ||||
Profit-sharing partner compensation | $147,906 | $167,627 | ||||
(f) | Income tax expense (benefit) – Prior to the effectiveness of the registration statement of which this prospectus forms a part, as part of the Corporate Conversion, Pershing Square Holdco, L.P. will convert into a Nevada corporation by means of a statutory conversion and change its name to Pershing Square Inc. Reflects the pro forma tax impact, inclusive of the Offering Transactions adjustments, assuming Pershing Square Holdco, L.P. was subject to U.S. federal tax for the periods presented. |
(g) | Management fees – As described in “Business—The Funds and HHH—Pershing Square USA, Ltd.” and the accompanying PSUS Prospectus, pursuant to the investment management agreement between PSUS and PSCM, as investment manager, PSCM will be paid a quarterly management fee equal to 0.5% (2.0% on an annual basis) of the Net Asset Value of PSUS, payable in advance at the beginning of each quarter. Represents the adjustment to reflect the recurring management fees PSCM would have earned from PSUS assuming PSUS had fee-paying capital for the period presented in an amount equal to an assumed aggregate offering size in the PSUS IPO and PSUS Private Placement as follows: |
For the Year Ended December 31, 2025 | ||||||
(in thousands) | Scenario 1 –$5 billion PSUS IPO and PSUS Private Placement | Scenario 2 –$10 billion PSUS IPO and PSUS Private Placement | ||||
Management fees | $100,000 | $200,000 | ||||
(h) | Earnings (loss) per share – Represents the pro forma basic and diluted earnings (loss) per share calculated after giving effect to the shares of our common stock delivered in the combined transaction, including the portion of the RSUs to be awarded under the Equity Incentive Plan which will vest at the end of the year in which the combined offering is completed. |
(i) | Performance fees – As described in “Business—Advisory Fees and Compensation—PSH— |
For the Year Ended December 31, 2025 | ||||||
(in thousands) | Scenario 1 –$5 billion PSUS IPO and PSUS Private Placement | Scenario 2 –$10 billion PSUS IPO and PSUS Private Placement | ||||
Performance fees | $(20,000) | $(40,000) | ||||
(j) | Profit-sharing partner compensation – In connection with the combined offering, the LTIP will be amended and replaced in part by certain interests of PS Partner Group that may become redeemable, subject to vesting and certain other conditions, for shares of our common stock held by PS Partner Group, in order to continue to align certain of our senior professionals with our long-term investment horizon. For further information, see “Executive Compensation—Compensation Arrangements To Be Adopted in Connection with the Combined Offering—Redeemable Interests in PS Partner Group.” Represents the adjustment to reflect the annual amortization expense associated with the vesting of such interests of PS Partner Group held by profit-sharing partners. |
(k) | Profit-sharing partner compensation – Historically, we have accounted for our profit-sharing arrangement and the discretionary portion of our LTIP awards as compensation expense. Both of |
(l) | General and administrative expense and Employee compensation and benefits – Reflects estimated offering and one-time transaction costs not reflected in the historical period. |
(m) | Management fees – Reflects the reduction in management fees related to the amortization of the deferred asset which will be recognized in connection with the issuance of shares of our common stock to the initial investors in the PSUS IPO and the private placement investors for no additional consideration. The deferred asset will be amortized as contra-revenue in management fees on a straight-line basis over a period of 10 years. The following table reflects the adjustment in the two scenarios as follows: |
For the Year Ended December 31, 2025 | ||||||
(in thousands) | Scenario 1 –$5 billion PSUS IPO and PSUS Private Placement | Scenario 2 –$10 billion PSUS IPO and PSUS Private Placement | ||||
Management fees | $(91,921) | $(186,756) | ||||
(n) | Interest income – The Howard Hughes Transaction was consummated using a portion of the proceeds received from the Strategic Investment. Reflects the adjustment to remove the interest income related to the proceeds used in the Howard Hughes Transaction. |
(o) | Amortization of deferred HHH Services Agreement premium – Reflects the incremental amortization of the deferred asset which was recognized in connection with the Howard Hughes Transaction. We recognized a $292.8 million deferred asset for the premium paid above HHH’s publicly traded share price (the “HHH Premium”), which is deemed for accounting purposes to represent the amount paid to obtain the HHH Services Agreement, when we completed the Howard Hughes Transaction. The HHH Premium is amortized as contra-revenue in management fees on a straight-line basis over a period of 20 years beginning May 5, 2025. |
(p) | Interest expense – Reflects the adjustment to the historical interest expense as we intend to repay our outstanding loan balance on or immediately prior to the completion of the combined offering. |
(q) | Interest expense – Reflects the adjustment to recognize the incremental interest expense associated with the Term Loan Facility, as described in “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Senior Secured Credit Facilities,” to facilitate our investment in PSUS as noted in adjustment 2(e) below, which adjustment is not impacted by the amount of capital raised through the PSUS IPO and PSUS Private Placement. The increase in our interest expense ($8.4 million for the year ended December 31, 2025) is calculated based on an interest rate of SOFR + 1.75%, inclusive of our commitment fee. An increase or decrease in the interest rate of 1/8% would result in an increase or decrease in estimated interest expense of $0.2 million for the year ended December 31, 2025. |
(r) | General and administrative and interest income – Reflects the adjustment to deconsolidate PSUS, which will no longer be a consolidated subsidiary following the combined offering. |
(s) | Investment income – Reflects the adjustment to record the investment income that we will earn through a 7.5% dividend on the preferred shares of PSUS to be purchased by us as part of the Anchor Investment. |
(t) | Employee compensation and benefits – Reflects the adjustment to record the amortization associated with the annual vesting of the RSUs to be awarded under the Equity Incentive Plan in connection with the combined offering. |
(u) | Interest expense – Represents the adjustment to record the amortization of the deferred financing costs recognized in connection with the Term Loan Facility, which is further described in adjustment 2(e) below. |
2. | Adjustments to the Unaudited Pro Forma Condensed Consolidated Statement of Financial Condition |
(a) | Cash and cash equivalents – Reflects the adjustment related to estimated unpaid offering costs and other one-time transaction costs associated with this offering with a corresponding decrease to retained earnings. We may incur additional costs through the completion of the combined offering which we expect to be settled in cash. |
(b) | Cash and cash equivalents – Reflects the adjustment related to the Anchor Investment we have agreed to make in PSUS as described in “Business—The Funds and HHH—Pershing Square USA, Ltd.” |
(c) | Partners’ capital and common stock – Reflects 400,000,000 shares of our common stock outstanding after giving effect to the Corporate Conversion as described in “Summary—Corporate Conversion.” As described elsewhere in this prospectus, the issuance of shares of our common stock to the initial investors in the PSUS IPO and to the private placement investors in the PSUS Private Placement will be accompanied by a contribution to us of an equal number of shares of our common stock by the pre-IPO management owners. Accordingly, the combined transaction will not result in any change in the total number of shares of our common stock outstanding. |
(d) | Loan payable – We intend to repay our outstanding loan balance on or immediately prior to the completion of the combined offering. |
(e) | Loan payable – As noted in adjustment 2(b) above, we have agreed to make the Anchor Investment in PSUS. To facilitate this investment, we intend to finance the purchase of PSUS Shares using borrowings under the Term Loan Facility. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Senior Secured Credit Facilities” for more information. We have also recognized $1.4 million in deferred financing costs associated with the Term Loan Facility. The adjustment is not impacted by the amount of capital raised through the PSUS IPO and PSUS Private Placement. |
(f) | Deferred share issuance asset – Reflects the recognition of the deferred asset which will be recognized in connection with the issuance of shares of our common stock to the initial investors in the PSUS IPO and the private placement investors for no additional consideration. The deferred asset will be amortized as contra-revenue in management fees on a straight-line basis over a period of 10 years. The following table reflects the adjustment in the two scenarios as follows: |
As of December 31, 2025 | ||||||
(in thousands) | Scenario 1 –$5 billion PSUS IPO and PSUS Private Placement | Scenario 2 –$10 billion PSUS IPO and PSUS Private Placement | ||||
Deferred share issuance asset | $919,207 | $1,867,557 | ||||
(g) | Deconsolidation of PSUS – Reflects the adjustment to deconsolidate PSUS, which will no longer be a consolidated subsidiary following the combined offering. |
(h) | Additional paid-in capital – Certain senior professionals are eligible to receive an additional interest in the LTIP upon the occurrence of a “Terminal Value Event,” including, for this purpose, this offering. See “Executive Compensation—Narrative Disclosure to Summary Compensation Table—LTIP” and “Executive Compensation—Narrative Disclosure to Summary Compensation Table—Termination and Change of Control Provisions” for more information. The adjustment reflects the stock-based compensation expense which will be recognized upon the consummation of the combined offering. The following table reflects the adjustment in the two scenarios as follows: |
As of December 31, 2025 | ||||||
(in thousands) | Scenario 1 –$5 billion PSUS IPO and PSUS Private Placement | Scenario 2 –$10 billion PSUS IPO and PSUS Private Placement | ||||
Additional paid-in capital | $147,906 | $167,627 | ||||
(i) | Income taxes – Prior to the effectiveness of the registration statement of which this prospectus forms a part, as part of the Corporate Conversion, Pershing Square Holdco, L.P. will convert into a Nevada corporation by means of a statutory conversion and change its name to Pershing Square Inc. Reflects the pro forma tax impact, inclusive of the Offering Transaction adjustments, assuming Pershing Square Holdco, L.P. was subject to U.S. federal tax for the periods presented. |
• | Macroeconomic Factors. Changes in commodity and retail price inflation, the interest rate environment, consumer demand levels, and other market, economic and geopolitical conditions in the United States and, to an extent, the rest of the world can materially affect the value of the investments held by our funds and HHH. We believe our disciplined investment philosophy, which focuses on seeking investments that are not materially negatively affected by extrinsic factors that we cannot control (i.e., factors that are not inherent to the business itself), has historically contributed to the stability of our performance throughout market cycles. We also look for opportunities to benefit from macroeconomic trends where we have variant views from the public market consensus through our asymmetric hedging strategy, which has been a substantial contributor to our investment strategy’s long-term performance. |
• | Market Dynamics. In recent years, there has been significant equity market and single-name stock price volatility driven in part by the outsized impact of trading activity by short-term, highly leveraged investors who rapidly buy and sell securities based on small surprises in short-term company performance or macroeconomic data. We view such volatility as beneficial to fundamental value investors that manage permanent capital because it can create attractive buying opportunities coupled with a high degree of liquidity. |
• | Commitment to Fund Investors. Our fund investors come first. While we believe that our commitment to our fund investors is in the long-term interest of our business and our common stockholders, in prioritizing our fund investors, we may take actions that could reduce our profits in the short term. For example, in February 2024, we amended the investment management agreement between PSH and PSCM to provide for a fee offset arrangement that reduces the performance fees we receive from PSH as a function of the fees we receive from other funds we manage, which will include “offsettable management fees” from PSUS upon completion of the PSUS IPO. For more information, please see “—Key Components of our Results of Operations—Income—Performance Fees.” Similarly in connection with the Howard Hughes Transaction, we reduced the management fees paid to PSCM by each of the core funds by an amount equal to the HHH Fees multiplied by the percentage of HHH’s shares outstanding held by each such fund attributable to its fee-paying capital. |
• | Selective Launch of Other Investment Funds. In addition to continuing to compound our permanent capital at high rates of return, our growth strategy may include launching new funds or completing transactions that increase our permanent capital that leverage our core competencies from time to time. Such opportunistic inorganic AUM growth will be impacted by fundamental asset management trends that include (i) the shifting asset allocation preferences of individual investors and (ii) participation rates by retail investors in public equity markets. We believe our track record of innovation, large brand-name profile and substantial media following will assist us in launching new funds and strategies that are responsive to evolving investor demands. |

* | Management fee presented on an annual basis. |
Pershing Square Holdings, Ltd. | |||||||||||||||||||||
As of December 31, | |||||||||||||||||||||
(in millions) | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |||||||||||||||
High water mark of performance fee-paying investors(1) | $5,198.3 | $9,052.5 | $10,935.8 | $10,524.0 | $11,899.7 | $12,543.8 | [A] | ||||||||||||||
Current year’s Preferred Performance Fee(2) | $41.6 | $72.4 | $87.5 | $84.2 | $95.2 | $100.4 | [B] = [A] * 16% * 5% | ||||||||||||||
Less: Offsettable Management Fees(3) | $— | $— | $— | $— | $— | $— | [C] | ||||||||||||||
Current year’s Preferred Performance Fee owed to the Company(4) | $41.6 | $72.4 | $87.5 | $84.2 | $95.2 | $100.4 | [D] = [B] + [C] | ||||||||||||||
Realized PSH Performance Fees(5) | $665.6 | $453.2 | $— | $306.2 | $226.6 | $489.2 | [E] | ||||||||||||||
Plus: Offsettable Performance Fees(6) | $16.0 | $3.6 | $— | $2.1 | $1.7 | $2.6 | [F] | ||||||||||||||
PSH Performance Fees available for allocation(7) | $681.6 | $456.9 | $— | $308.2 | $228.2 | $491.8 | [G] = [E] + [F] | ||||||||||||||
Current year’s Preferred Performance Fee paid to the Company(8) | $41.6 | $72.4 | $— | $84.2 | $95.2 | $100.4 | [H] = MIN ([D], [G]) | ||||||||||||||
Preferred Performance Fee Carryforward(9) from prior year(s) paid to the Company(10) | $— | $— | $— | $87.5 | $— | $— | [I] = MIN (([G] - [H]), Prior Year [K]) | ||||||||||||||
Total Preferred Performance Fees paid to the Company(11) | $41.6 | $72.4 | $— | $171.7 | $95.2 | $100.4 | [J] = [H] + [I] | ||||||||||||||
Preferred Performance Fee Carryforward(9) | $— | $— | $87.5 | $— | $— | $— | [K] = MAX (([D] + Prior Year [K] - [J]), 0) | ||||||||||||||
Subordinated Performance Fees paid to CompCo(12) | $640.0 | $384.5 | $— | $136.5 | $133.1 | $391.5 | [L] = [G] - [J] | ||||||||||||||
Pershing Square International, Ltd. | |||||||||||||||||||||
As of December 31, | |||||||||||||||||||||
(in millions) | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |||||||||||||||
High water mark of performance fee paying investors(1) | $593.2 | $391.8 | $389.9 | $361.9 | $384.0 | $281.8 | [A] | ||||||||||||||
Current year’s Preferred Performance Fee owed to the Company(2) | $4.7 | $3.1 | $3.1 | $2.9 | $3.1 | $2.3 | [B] = [A] * 20% * 80% * 5% | ||||||||||||||
Realized PSINTL Performance Fees(5) | $79.9 | $18.2 | $— | $10.3 | $8.3 | $13.1 | [C] | ||||||||||||||
Less: Offsettable Performance Fees(6) | $(16.0) | $(3.6) | $— | $(2.1) | $(1.7) | $(2.6) | [D] | ||||||||||||||
PSINTL Performance Fees available for allocation(7) | $63.9 | $14.5 | $— | $8.3 | $6.6 | $10.5 | [E] = [C] + [D] | ||||||||||||||
Current year’s Preferred Performance Fee paid to the Company(8) | $4.7 | $3.1 | $— | $2.9 | $3.1 | $2.3 | [F] = MIN ([B], [E]) | ||||||||||||||
Preferred Performance Fee Carryforward(9) from prior year paid to the Company(10) | $— | $— | $— | $3.1 | $— | $— | [G] = MIN (([E] - [F]), Prior Year [I]) | ||||||||||||||
Total Preferred Performance Fees paid to the Company(11) | $4.7 | $3.1 | $— | $6.0 | $3.1 | $2.3 | [H] = [F] + [G] | ||||||||||||||
Preferred Performance Fee Carryforward(9) | $— | $— | $3.1 | $— | $— | $— | [I] = MAX (([B] + Prior Year [I] - [H]), 0) | ||||||||||||||
Subordinated Performance Fees paid to CompCo(12) | $59.2 | $11.4 | $— | $2.3 | $3.6 | $8.3 | [J] = [E] - [H] | ||||||||||||||
(1) | The high-water mark can vary from year to year depending on changes in the Net Asset Value and amount of fee-paying assets in a fund. |
(2) | Represents an amount equal to the performance fees PSCM would have earned from the fund, as described under “Business—Advisory Fees and Compensation,” if such fund had experienced a return, net of management fees, of 5% per annum above its high-water mark, subject to certain adjustments for non-PSH funds which reflect the fee offset arrangement described above and under “Business—Advisory Fees and Compensation—PSH—Performance Fees.” For non-PSH funds subject to the VCA (currently only PSINTL), the performance fees that would have been earned if such fund had experienced a net of management fees return of 5% per annum above its high-water mark are reduced by the offsettable performance fees for such fund. As an example, for PSINTL, which pays PSCM a 20% performance fee, of which 20% is an offsettable performance fee pursuant to the fee offset arrangement, the current year’s Preferred Performance Fee owed to the Company would represent 0.8% of PSINTL’s high-water mark (the product of 80% * 20% * 5%). For clarity, the current year’s Preferred Performance Fee initially calculated for PSH, which pays PSCM a 16% performance fee, is not similarly reduced by the fee offset arrangement and represents 0.8% of PSH’s high-water mark (the product of 16% * 5%). |
(3) | Includes the gross amount of management fees available from certain non-PSH funds pursuant to the investment management agreement between PSH and PSCM to reduce the Preferred Performance Fee calculated for PSH. As of the date hereof, no fund generates such offsettable management fees. Following the completion of the PSUS IPO, the gross amount of such offsettable management fees will consist of 20% of PSUS’s management fees. |
(4) | Represents an amount equal to the performance fees PSCM would have earned from PSH, as described under “Business—Advisory Fees and Compensation,” if PSH had experienced a return, net of management fees, of 5% per annum above its high-water mark, subject to certain adjustments for the offsettable management fees. As of the date hereof, no fund generates offsettable management fees. Following the completion of the PSUS IPO, the gross amount of such offsettable management fees will consist of 20% of PSUS’s management fees. |
(5) | Refers to the performance fees PSCM earned from the fund, after giving effect to the fee offset arrangement. Pursuant to the investment management agreement between PSH and PSCM, a portion of the performance fees available from certain non-PSH funds reduce the performance fee paid by PSH to PSCM. As of the date hereof, the gross amount of such offsettable performance fees consists of (i) 20% of PSLP’s performance allocations and (ii) 20% of PSINTL’s performance fees. |
(6) | In the case of PSH, the offsettable performance fees of PSINTL (i.e., 20% of the realized performance fees of PSINTL) are added back to the realized PSH performance fees for purposes of determining the PSH performance fees available for allocation. To avoid double counting, these offsettable performance fees of PSINTL are excluded from the calculation of the PSINTL performance fees available for allocation. |
(7) | Refers to the amount available in a given year, if any, to satisfy payment of the Preferred Performance Fee and any Preferred Performance Fee Carryforward, as described in note (9), then owed to the Company. |
(8) | Refers to the amount distributed to us from PSCM with respect to the current year’s Preferred Performance Fee, had this arrangement been in effect for the period presented, in an amount equal to the lesser of (i) the current year’s Preferred Performance Fee then owed to the Company and (ii) the performance fees available for allocation to the Company and CompCo. For example, had this arrangement been in effect, we would not have received any distribution from PSCM in respect of the Preferred Performance Fee for 2022 because no performance fees were generated that year due to the funds’ failure to achieve NAV appreciation above their respective high-water marks, resulting in no performance fees available for allocation to the Company and CompCo. As a result, the Preferred Performance Fee owed to the Company for 2022 was carried forward to 2023, a year in which the funds generated sufficient performance fees to pay the Preferred Performance Fee owed to the Company for 2023 and the Preferred Performance Fee Carryforward from 2022. Had the performance fees earned by the funds in 2023 not been sufficient to satisfy the Preferred Performance Fee owed to the Company for 2023 and/or the Preferred Performance Fee Carryforward from 2022, the unpaid portion would have continued to be carried forward to subsequent years until it was paid in full. |
(9) | Refers to the unpaid portion, if any, of the current year’s Preferred Performance Fee owed to the Company had this arrangement been in effect for the period presented. The Preferred Performance Fee Carryforward, if any, shall accrue to subsequent periods until satisfied in full. For example, had this arrangement been in effect, a Preferred Performance Fee Carryforward would have been generated in 2022 for the reasons described above in note (8). |
(10) | Refers to the amount distributed to us from PSCM with respect to the Preferred Performance Fee Carryforward from prior years, had this arrangement been in effect for the period presented, in an amount equal to the lesser of (i) the accrued Preferred Performance Fee Carryforward and (ii) the performance fees available for allocation to the Company and CompCo, less the amounts distributed to us from PSCM with respect to the current year’s Preferred Performance Fee. |
(11) | Refers to the total amount distributed to us from PSCM with respect to the current year’s Preferred Performance Fee owed to the Company and any Preferred Performance Fee Carryforward from prior years had this arrangement been in effect for the period presented. |
(12) | Refers to the amount distributed to CompCo from PSCM, had this arrangement been in effect for the period presented, in an amount equal to the difference, if any, between the performance fees available for allocation to the Company and CompCo and the Total Preferred Performance Fees paid to the Company. |
Assets Under Management | |||||||||||||||
(in millions) | PSH(1) | PSLP | PSINTL | PSVII(2) | Total Funds | ||||||||||
Balance at December 31, 2023 | $14,414.6 | $1,384.3 | $591.7 | $1,519.5 | $17,910.1 | ||||||||||
Private Funds Subscriptions | — | 40.8 | — | — | 40.8 | ||||||||||
Private Funds Redemptions | — | (246.0) | (209.2) | (1,422.4) | (1,877.6) | ||||||||||
PSH Dividends | (107.2) | — | — | — | (107.2) | ||||||||||
PSH Buybacks | (117.9) | — | — | — | (117.9) | ||||||||||
Management Fees | (188.8) | (11.1) | (6.0) | (0.2) | (206.1) | ||||||||||
Performance Fees | (226.6) | — | (8.3) | — | (234.9) | ||||||||||
Appreciation (Depreciation) in Market Value | 1,589.1 | 159.9 | 65.4 | (96.9) | 1,717.5 | ||||||||||
Increase (Decrease) in EUR FX Translation of PSH Bond Proceeds | (34.1) | — | — | — | (34.1) | ||||||||||
Balance at December 31, 2024 | $15,329.2 | $1,328.0 | $433.6 | $— | $17,090.7 | ||||||||||
(1) | As of December 31, 2024 and 2023, PSH’s AUM includes bond proceeds of $1.8 billion and €500 million (translated into USD at the prevailing exchange rate at the reporting date). |
(2) | PSVII was liquidated as of December 31, 2024 and had no assets under management as of December 31, 2024. |
Assets Under Management | |||||||||||||||
(in millions) | PSH(1) | PSLP | PSINTL | HHH | Total Funds & HHH | ||||||||||
Balance at December 31, 2024 | $15,329.2 | $1,328.0 | $433.6 | $— | $17,090.7 | ||||||||||
Private Funds Subscriptions | — | 104.3 | 80.0 | — | 184.3 | ||||||||||
Private Funds Redemptions | — | (232.2) | (199.6) | — | (431.8) | ||||||||||
Initiation of HHH Services Agreement(2) | — | — | — | 9,256.4 | 9,256.4 | ||||||||||
PSH Dividends | (118.1) | — | — | — | (118.1) | ||||||||||
PSH Buybacks | (369.1) | — | — | — | (369.1) | ||||||||||
Management Fees | (208.0) | (10.4) | (4.5) | — | (222.9) | ||||||||||
Performance Fees | (489.2) | — | (13.1) | — | (502.3) | ||||||||||
Appreciation (Depreciation) in Market Value / Market Capitalization(3) | 3,222.6 | 340.9 | 112.7 | 768.6 | 4,444.8 | ||||||||||
PSH Bond Issuance | 1,235.5 | — | — | — | 1,235.5 | ||||||||||
Increase (Decrease) in EUR FX Translation of PSH Bond Proceeds | 98.0 | — | — | — | 98.0 | ||||||||||
Balance at December 31, 2025 | $18,700.9 | $1,530.6 | $409.0 | $10,025.0 | $30,665.6 | ||||||||||
(1) | As of December 31, 2025, PSH’s AUM includes bond proceeds of $2.3 billion and €1.15 billion (translated into USD at the prevailing exchange rate at the reporting date). |
(2) | Reflects HHH’s market capitalization at market open on May 5, 2025 plus its net mortgages, notes, and loans payable as reported in its Quarterly Report on Form 10-Q for the quarter ending March 31, 2025. |
(3) | Appreciation (depreciation) in market capitalization is only applicable to HHH. |
Assets Under Management ($ in millions) | CAGR | |||||||||||||||||||||||
Fund | January 1, 2020 | December 31, 2020 | December 31, 2021 | December 31, 2022(3) | December 31, 2023 | December 31, 2024 | December 31, 2025 | (2020-2025)(4) | ||||||||||||||||
PSH(1) | $7,121 | $11,153 | $14,409 | $12,215 | $14,415 | $15,329 | $18,701 | 17% | ||||||||||||||||
% Growth | 57% | 29% | (15%) | 18% | 6% | 22% | ||||||||||||||||||
PSLP | 727 | 903 | 1,472 | 1,217 | 1,384 | 1,328 | 1,531 | 13% | ||||||||||||||||
% Growth | 24% | 63% | (17%) | 14% | (4%) | 15% | ||||||||||||||||||
PSINTL | 726 | 510 | 629 | 520 | 592 | 434 | 409 | (9%) | ||||||||||||||||
% Growth | (30%) | 23% | (17%) | 14% | (27%) | (6%) | ||||||||||||||||||
Total Core Funds | $8,573 | $12,566 | $16,510 | $13,951 | $16,391 | $17,091 | $20,641 | 16% | ||||||||||||||||
% Growth | 47% | 31% | (15%) | 17% | 4% | 21% | ||||||||||||||||||
HHH(2) | — | — | — | — | — | — | 10,025 | |||||||||||||||||
Total Core Funds & HHH | $8,573 | $12,566 | $16,510 | $13,951 | $16,391 | $17,091 | $30,666 | 24% | ||||||||||||||||
% Growth | 47% | 31% | (15%) | 17% | 4% | 79% | ||||||||||||||||||
(1) | As of December 31, 2025, PSH’s AUM includes bond proceeds of $2.3 billion and €1.15 billion (translated into USD at the prevailing exchange rate at the reporting date). As of December 31, 2024, 2023 and 2022, PSH’s AUM includes bond proceeds of $1.8 billion and €500 million (translated into USD at the prevailing exchange rate at the reporting date). As of December 31, 2021, PSH’s AUM includes bond proceeds of $2.43 billion and €500 million (translated into USD at the prevailing exchange rate at the reporting date). As of December 31, 2020, PSH’s AUM includes bond proceeds of $2.1 billion. As of January 1, 2020, PSH’s AUM includes bond proceeds of $1.4 billion. |
(2) | As of December 31, 2025, HHH’s AUM reflects its market capitalization as of such date plus its net mortgages, notes, and loans payable as reported in its Quarterly Report on Form 10-Q for the quarter ending September 30, 2025. |
(3) | AUM decreased from 2021 to 2022 as a result of (a) certain investor redemptions from our private funds and a share repurchase program with respect to PSH, (b) a debt redemption as one of PSH’s outstanding bonds reached maturity, (c) a quarterly dividend payment to the PSH shareholders, (d) negative performance in our underlying portfolio related to decreases in the stock prices of some of our portfolio companies, (e) crystallization of a performance fee with respect to PSINTL and (f) fluctuations in the value of PSH’s bonds denominated in Euros based on exchange rates. |
(4) | Compound Annual Growth Rate (“CAGR”) is presented from January 1, 2020 through December 31, 2025 (with the exception of HHH on its own as its calculation period is less than one year). |
Fee-Paying Assets Under Management | |||||||||||||||
(in millions) | PSH(1) | PSLP | PSINTL | PSVII(2) | Total Funds | ||||||||||
Balance at December 31, 2023 | $12,062.6 | $742.6 | $426.0 | $67.3 | $13,298.5 | ||||||||||
Private Funds Subscriptions | — | 11.6 | — | — | 11.6 | ||||||||||
Private Funds Redemptions | — | (143.0) | (129.5) | (62.8) | (335.3) | ||||||||||
PSH Dividends | (107.2) | — | — | — | (107.2) | ||||||||||
PSH Buybacks | (117.9) | — | — | — | (117.9) | ||||||||||
Management Fees | (188.8) | (11.1) | (6.0) | (0.2) | (206.1) | ||||||||||
Performance Fees / Allocations | (226.6) | (14.5) | (8.3) | — | (249.4) | ||||||||||
Appreciation (Depreciation) in Market Value | 1,589.1 | 84.3 | 47.6 | (4.3) | 1,716.7 | ||||||||||
Balance at December 31, 2024 | $13,011.2 | $669.8 | $329.8 | $— | $14,010.9 | ||||||||||
Less: Non-Permanent Fee-Paying AUM | — | (669.8) | (329.8) | — | (999.6) | ||||||||||
Permanent Fee-Paying AUM | $13,011.2 | $— | $— | $— | $13,011.2 | ||||||||||
(1) | PSH’s Fee-Paying AUM does not reflect the bonds outstanding as described in footnotes 1 to the tables immediately above titled “Assets Under Management.” |
(2) | PSVII was liquidated as of December 31, 2024 and had no assets under management as of December 31, 2024. |
Fee-Paying Assets Under Management | |||||||||||||||
(in millions) | PSH(1) | PSLP | PSINTL | HHH | Total Funds & HHH | ||||||||||
Balance at December 31, 2024 | $13,011.2 | $669.8 | $329.8 | $— | $14,010.9 | ||||||||||
Private Funds Subscriptions | — | 7.9 | — | — | $7.9 | ||||||||||
Private Funds Redemptions | — | (149.0) | (157.6) | — | $(306.6) | ||||||||||
Private Funds Transfer | — | 0.9 | — | — | $0.9 | ||||||||||
Initiation of HHH Services Agreement(2) | — | — | — | 4,007.3 | $4,007.3 | ||||||||||
PSH Dividends | (118.1) | — | — | — | $(118.1) | ||||||||||
PSH Buybacks | (369.1) | — | — | — | $(369.1) | ||||||||||
Management Fees | (208.0) | (10.4) | (4.5) | — | $(222.9) | ||||||||||
Performance Fees / Allocations | (489.2) | (29.7) | (13.1) | — | $(532.1) | ||||||||||
Appreciation (Depreciation) in Market Value / Market Capitalization(3) | 3,222.6 | 158.5 | 70.1 | 730.3 | $4,181.5 | ||||||||||
Balance at December 31, 2025 | $15,049.4 | $648.0 | $224.7 | $4,737.6 | $20,659.7 | ||||||||||
Less: Non-Permanent Fee-Paying AUM(4) | — | (648.0) | (224.7) | — | (872.7) | ||||||||||
Permanent Capital AUM | $15,049.4 | $— | $— | $4,737.6 | $19,787.0 | ||||||||||
(1) | PSH’s Fee-Paying AUM does not reflect the bonds outstanding as described in footnotes 1 to the tables immediately above titled “Assets Under Management.” |
(2) | Reflects the market capitalization of HHH at market open on May 5, 2025. |
(3) | Appreciation (depreciation) in market capitalization is only applicable to HHH. |
(4) | Non-Permanent Fee-Paying AUM refers to the portion of Fee-Paying AUM that is subject to withdrawal or redemption at the option of the fund investor or stockholder. |
Fee-Paying Assets Under Management ($ in millions) | CAGR | |||||||||||||||||||||||
Fund | January 1, 2020 | December 31, 2020 | December 31, 2021 | December 31, 2022(2) | December 31, 2023 | December 31, 2024 | December 31, 2025 | (2020-2025)(3) | ||||||||||||||||
PSH(1) | $5,721 | $9,053 | $11,409 | $9,880 | $12,063 | $13,011 | $15,049 | 17% | ||||||||||||||||
% Growth | 58% | 26% | (13%) | 22% | 8% | 16% | ||||||||||||||||||
PSLP | 610 | 667 | 735 | 634 | 743 | 670 | 648 | 1% | ||||||||||||||||
% Growth | 9% | 10% | (14%) | 17% | (10%) | (3%) | ||||||||||||||||||
PSINTL | 717 | 495 | 397 | 333 | 426 | 330 | 225 | (18%) | ||||||||||||||||
% Growth | (31%) | (20%) | (16%) | 28% | (23%) | (32%) | ||||||||||||||||||
Total Core Funds | $7,047 | $10,215 | $12,541 | $10,847 | $13,231 | $14,011 | $15,922 | 15% | ||||||||||||||||
% Growth | 45% | 23% | (14%) | 22% | 6% | 14% | ||||||||||||||||||
HHH | — | — | — | — | — | — | 4,738 | |||||||||||||||||
Total Core Funds & HHH | $7,047 | $10,215 | $12,541 | $10,847 | $13,231 | $14,011 | $20,660 | 20% | ||||||||||||||||
% Growth | 45% | 23% | (14%) | 22% | 6% | 47% | ||||||||||||||||||
(1) | PSH’s Fee-Paying AUM does not reflect the bonds outstanding as described in footnotes 1 to the tables immediately above titled “Assets Under Management.” |
(2) | Fee-Paying AUM decreased from 2021 to 2022 as a result of (a) certain investor redemptions from our private funds and a share repurchase program with respect to PSH, (b) a quarterly dividend payment to the PSH shareholders, (c) negative performance in our underlying portfolio related to decreases in the stock prices of some of our portfolio companies and (d) crystallization of a performance fee with respect to PSINTL. |
(3) | Compound Annual Growth Rate (“CAGR”) is presented from January 1, 2020 through December 31, 2025 (with the exception of HHH on its own as its calculation period is less than one year). |
Permanent Capital AUM (in millions) | As of | ||||||||
December 31, 2023 | December 31, 2024 | December 31, 2025 | |||||||
Core Funds and HHH(1) | $12,062.6 | $13,011.2 | $19,787.0 | ||||||
(1) | Periods prior to May 5, 2025 do not reflect HHH’s permanent capital AUM. HHH’s permanent capital AUM as of December 31, 2025 reflects the market capitalization of HHH at market open on May 5, 2025 adjusted for appreciation or depreciation in such market capitalization as of the end of the reporting period. |
Pershing Square Holdings, Ltd. | Pershing Square, L.P. | Pershing Square International, Ltd. | |||||||||||||
January 1, 2024 - December 31, 2024 | January 1, 2024 - December 31, 2024 | January 1, 2024 - December 31, 2024 | |||||||||||||
Alphabet Inc. | 4.9% | Alphabet Inc. | 4.2% | Alphabet Inc. | 4.4% | ||||||||||
Chipotle Mexican Grill, Inc. | 4.4% | Chipotle Mexican Grill, Inc. | 3.9% | Chipotle Mexican Grill, Inc. | 4.1% | ||||||||||
Hilton Worldwide Holdings Inc. | 4.0% | Brookfield Corporation | 3.3% | Brookfield Corporation | 3.4% | ||||||||||
Brookfield Corporation | 3.8% | Hilton Worldwide Holdings Inc. | 3.3% | Hilton Worldwide Holdings Inc. | 3.2% | ||||||||||
Federal Home Loan Mortgage Corporation | 2.3% | Federal Home Loan Mortgage Corporation | 2.3% | Federal Home Loan Mortgage Corporation | 2.5% | ||||||||||
Federal National Mortgage Association | 2.2% | Federal National Mortgage Association | 1.8% | Federal National Mortgage Association | 2.3% | ||||||||||
Share Buyback Accretion | 0.4% | Howard Hughes Holdings Inc. | (0.7)% | Howard Hughes Holdings Inc. | (0.5)% | ||||||||||
Howard Hughes Holdings Inc. | (0.6)% | Restaurant Brands International Inc. | (1.3)% | Restaurant Brands International Inc. | (1.4)% | ||||||||||
Bond Interest Expense | (0.6)% | Nike, Inc. | (1.5)% | Nike, Inc. | (1.6)% | ||||||||||
Restaurant Brands International Inc. | (1.6)% | Interest Rate Swaptions | (1.6)% | Interest Rate Swaptions | (1.6)% | ||||||||||
Universal Music Group N.V. | (1.7)% | Universal Music Group N.V. | (1.6)% | Universal Music Group N.V. | (2.2)% | ||||||||||
Interest Rate Swaptions | (1.9)% | All Other Positions and Other Income/Expense | (0.1)% | All Other Positions and Other Income/Expense | (0.2)% | ||||||||||
Nike, Inc. | (2.2)% | ||||||||||||||
All Other Positions and Other Income/Expense | 0.4% | ||||||||||||||
Contributors Less Detractors (Gross Return)(1) | 13.8% | Contributors Less Detractors (Gross Return)(1) | 12.0% | Contributors Less Detractors (Gross Return)(1) | 12.4% | ||||||||||
Pershing Square Holdings, Ltd | Pershing Square, L.P. | Pershing Square International, Ltd | |||||||||||||
January 1, 2025 - December 31, 2025 | January 1, 2025 - December 31, 2025 | January 1, 2025 - December 31, 2025 | |||||||||||||
Alphabet Inc. | 10.3 % | Alphabet Inc. | 9.0 % | Alphabet Inc. | 8.4 % | ||||||||||
Federal National Mortgage Association | 5.8% | Federal Home Loan Mortgage Corporation | 5.2% | Federal Home Loan Mortgage Corporation | 5.9% | ||||||||||
Federal Home Loan Mortgage Corporation | 5.0% | Federal National Mortgage Association | 4.7% | Federal National Mortgage Association | 5.1% | ||||||||||
Brookfield Corporation | 3.5% | Brookfield Corporation | 3.0% | Brookfield Corporation | 3.0% | ||||||||||
Uber Technologies, Inc. | 2.7% | Amazon.com, Inc. | 2.2% | Amazon.com, Inc. | 2.1% | ||||||||||
Amazon.com, Inc. | 2.4% | Uber Technologies, Inc. | 2.2% | Uber Technologies, Inc. | 2.1% | ||||||||||
Share Buyback Accretion | 1.2% | Universal Music Group N.V. | 1.1% | Hilton Worldwide Holdings Inc. | 0.9% | ||||||||||
Hilton Worldwide Holdings Inc. | 1.0% | Hilton Worldwide Holdings Inc. | 0.8% | Restaurant Brands International Inc. | 0.6% | ||||||||||
Universal Music Group N.V. | 0.7% | Meta Platforms, Inc. | 0.6% | Meta Platforms, Inc. | 0.6% | ||||||||||
Meta Platforms, Inc. | 0.7% | Restaurant Brands International Inc. | 0.5% | Universal Music Group N.V. | 0.6% | ||||||||||
Restaurant Brands International Inc. | 0.5% | Nike, Inc. | (1.8)% | Howard Hughes Holdings Inc. | 0.5% | ||||||||||
Bond Interest Expense | (0.8)% | Chipotle Mexican Grill, Inc. | (3.3)% | Nike, Inc. | (1.9)% | ||||||||||
Nike, Inc. | (2.5)% | All Other Positions and Other Income/Expense | 0.4% | Chipotle Mexican Grill, Inc. | (3.6)% | ||||||||||
Chipotle Mexican Grill, Inc. | (4.6)% | All Other Positions and Other Income/Expense | (0.2)% | ||||||||||||
All Other Positions and Other Income/Expense | 0.6% | ||||||||||||||
Contributors Less Detractors (Gross Return)(1) | 26.5% | Contributors Less Detractors (Gross Return)(1) | 24.6% | Contributors Less Detractors (Gross Return)(1) | 24.1% | ||||||||||
(1) | Represents the gross returns from investing in the fund, before the deduction of management fees and accrued or crystallized performance fees, if any. Inclusion of such fees would produce lower returns than presented here. Gross returns reflected above (a) include only returns on the investment in the underlying issuer and the hedge positions that directly relate to the securities that reference the underlying issuer; (ii) do not reflect the cost or benefit of hedges that do not relate to the securities that reference the underlying issuer; and (iii) do not reflect the cost or benefit of portfolio hedges. Contributors or detractors to performance of 50 basis points or more are listed separately, while contributors or detractors to performance of less than 50 basis points are aggregated, except for bond interest expense and share buyback accretion, if any. The contributors and detractors to gross returns presented herein are for illustrative purposes only. The securities listed above may not have been held for the entire calendar year. This performance information is presented in connection with the offering of our common stock and is for illustrative purposes only. It is not the performance record of PSUS and should not be considered a substitute for the performance of PSUS. There can be no assurance that any of our funds will achieve comparable or greater results in the future, or that any of our funds will be able to implement their investment strategy or achieve their investment objective. Our funds’ investments may be made under different economic conditions and may include different underlying investments in the future. Furthermore, PSH, PSLP, and PSINTL and the other funds and accounts managed by us prior to the combined offering are not registered under the 1940 Act, unlike PSUS, and, therefore, none of them are subject to the investment restrictions, leverage and derivative restrictions, diversification requirements and other regulatory requirements imposed on registered investment companies by the 1940 Act and on regulated investment companies by the Code. If such funds or accounts had been registered under the 1940 Act and/or operated as regulated investment companies under the Code, their respective returns might have been lower and their ability to undertake certain transactions or investments may have been restricted. See the accompanying PSUS Prospectus for additional information about PSUS and the risks associated with an investment in PSUS Shares. |
For the Year Ended December 31, | Change | |||||||||||
($ in thousands) | 2024 | 2025 | $ | % | ||||||||
Revenue | ||||||||||||
Management fees(1) | $206,067 | $230,420 | $24,353 | 12% | ||||||||
Performance fees(2) | 249,431 | 532,088 | 282,657 | 113% | ||||||||
Total revenue | 455,498 | 762,508 | 307,010 | 67% | ||||||||
Expenses | ||||||||||||
Profit-sharing partner compensation(2) | 339,133 | 459,079 | 119,946 | 35% | ||||||||
Affiliates fee rebate | 69,301 | 77,580 | 8,279 | 12% | ||||||||
General and administrative expense | 50,812 | 42,074 | (8,738) | (17%) | ||||||||
Employee compensation and benefits | 13,164 | 20,228 | 7,064 | 54% | ||||||||
Depreciation and amortization expense | 2,778 | 2,301 | (477) | (17%) | ||||||||
Total expenses | 475,188 | 601,262 | 126,074 | 27% | ||||||||
Operating income (loss) | (19,690) | 161,246 | 180,936 | 919% | ||||||||
Non-operating income (expenses) | ||||||||||||
Unrealized gain on HHH shares held at fair value | — | 110,700 | 110,700 | 100% | ||||||||
Interest income | 28,508 | 16,910 | (11,598) | (41%) | ||||||||
Unrealized gain on investment in Pershing Square, L.P. held at fair value(2) | 6,986 | 12,224 | 5,238 | 75% | ||||||||
Other income | 5,667 | 5,241 | (426) | (8%) | ||||||||
Interest expense | (3,096) | (2,302) | 794 | (26)% | ||||||||
Total non-operating income | 38,065 | 142,773 | 104,707 | 275% | ||||||||
Net income before taxes | 18,375 | 304,019 | 285,643 | 1,555% | ||||||||
Income tax expense | 15,985 | 22,309 | 6,323 | 40% | ||||||||
Net income | 2,390 | 281,710 | 279,320 | 11,687% | ||||||||
Less: Net (income) loss attributable to non-controlling interest | (16,541) | (31,933) | (15,392) | 93% | ||||||||
Net income (loss) attributable to Pershing Square Holdco, L.P. | $(14,151) | $249,777 | $263,928 | 1,865% | ||||||||
(1) | We recognized a $292.8 million deferred asset for the HHH Premium, which is deemed for accounting purposes to represent the amount paid to obtain the HHH Services Agreement, when we completed the Howard Hughes Transaction. The HHH Premium is amortized as contra-revenue in management fees on a straight-line basis over a period of 20 years beginning May 5, 2025. |
(2) | Includes amounts attributable to consolidated variable interest entities for which Pershing Square Holdco, L.P. does not have any direct equity interests. |
As of December 31, | Change | |||||||||||
($ in thousands) | 2024 | 2025 | $ | % | ||||||||
Assets | ||||||||||||
Cash and cash equivalents | $964,857 | $55,398 | $(909,459) | (94%) | ||||||||
Restricted cash | 119 | 119 | — | 0% | ||||||||
Performance fees receivable | 232,670 | 497,330 | 264,660 | 114% | ||||||||
Due from affiliates(1) | 8,069 | 15,614 | 7,545 | 93% | ||||||||
Prepaid expenses | 866 | 1,345 | 479 | 55% | ||||||||
Investment in Howard Hughes Holdings Inc. shares, at fair value | — | 717,930 | 717,930 | 100% | ||||||||
Deferred HHH Services Agreement premium | — | 283,158 | 283,158 | 100% | ||||||||
Investment in Pershing Square, L.P., at fair value(1) | 59,513 | 79,288 | 19,775 | 33% | ||||||||
Lease right-of-use assets | 30,590 | 28,441 | (2,149) | (7%) | ||||||||
Fixed assets and leasehold improvements (net of accumulated depreciation of $15,292 and $17,593) | 16,835 | 14,984 | (1,851) | (11%) | ||||||||
Deferred sublease incentive | 4,640 | 4,129 | (511) | (11%) | ||||||||
Other assets | 634 | 3,466 | 2,832 | 447% | ||||||||
Total assets | 1,318,793 | 1,701,202 | 382,409 | 29% | ||||||||
Liabilities | ||||||||||||
Accrued compensation and benefits(1) | 170,115 | 426,094 | 255,979 | 150% | ||||||||
Performance fee distributions payable(1) | 49,283 | 54,839 | 5,556 | 11% | ||||||||
As of December 31, | Change | |||||||||||
($ in thousands) | 2024 | 2025 | $ | % | ||||||||
Affiliates fee rebate payable | 21,662 | 24,144 | 2,482 | 11% | ||||||||
Taxes payable | 13,628 | 17,029 | 3,401 | 25% | ||||||||
Distributions payable to partners | 8,736 | 10,104 | 1,368 | 16% | ||||||||
Accounts payable | 6,982 | 8,620 | 1,638 | 23% | ||||||||
Deferred revenue | — | 3,786 | 3,786 | 100% | ||||||||
Operating lease liabilities | 46,329 | 42,673 | (3,656) | (8%) | ||||||||
Loans payable | 34,800 | 34,800 | — | 0% | ||||||||
Total liabilities | 351,535 | 622,089 | 270,554 | 77% | ||||||||
Partners’ capital | ||||||||||||
Partners’ capital controlling interests | 920,469 | 1,016,418 | 95,949 | 10% | ||||||||
Non-controlling interest in consolidated variable interest entities(1) | 46,789 | 62,695 | 15,906 | 34% | ||||||||
Total partners’ capital | 967,258 | 1,079,113 | 111,855 | 12% | ||||||||
Total liabilities and partners’ capital | $1,318,793 | $1,701,202 | $382,409 | 29% | ||||||||
(1) | Includes amounts attributable to consolidated variable interest entities for which Pershing Square Holdco, L.P. does not have any direct equity interests. |
Pershing Square Holdco, L.P. | |||||||||||||||||||||
For the Year Ended December 31, | CAGR(5) | ||||||||||||||||||||
($ in thousands) | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2020-2025 | ||||||||||||||
Management fees | $117,286 | $162,443 | $163,515 | $170,801 | $206,067 | $230,420 | 14% | ||||||||||||||
Management fees – contra-revenue(1) | — | — | — | — | — | 9,612 | |||||||||||||||
Preferred Performance Fees – current year(2) | 46,332 | 75,555 | 33 | 87,087 | 98,269 | 102,604 | |||||||||||||||
Preferred Performance Fees – carryforwards | — | — | — | 90,573 | — | — | |||||||||||||||
FRE revenue | $163,618 | $237,998 | $163,548 | $348,461 | $304,336 | $342,636 | 16% | ||||||||||||||
% Growth | 45% | (31%) | 113% | (13%) | 13% | ||||||||||||||||
Less: Employee compensation and benefits | $(19,170) | $(12,699) | $(10,859) | $(13,124) | $(13,164) | $(20,228) | |||||||||||||||
Less: General and administrative expense, net(3) | (11,029) | (13,428) | (21,801) | (18,380) | (45,145) | (36,834) | |||||||||||||||
Less: Depreciation and amortization expense | (2,762) | (2,985) | (5,035) | (2,758) | (2,778) | (2,301) | |||||||||||||||
Plus: Non-recurring expenses(4) | — | — | — | — | 25,890 | 14,652 | |||||||||||||||
Less: FRE expenses | $(32,961) | $(29,112) | $(37,695) | $(34,262) | $(35,197) | $(44,711) | 6% | ||||||||||||||
% Growth | (12%) | 29% | (9%) | 3% | 27% | ||||||||||||||||
Fee-related earnings | $130,657 | $208,886 | $125,853 | $314,199 | $269,139 | $297,925 | 18% | ||||||||||||||
% Margin | 79.9% | 87.8% | 77.0% | 90.2% | 88.4% | 87.0% | |||||||||||||||
Pershing Square Holdco, L.P. | |||||||||||||||||||||
For the Year Ended December 31, | CAGR(5) | ||||||||||||||||||||
($ in thousands) | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2020-2025 | ||||||||||||||
% Growth | 60% | (40%) | 150% | (14%) | 11% | ||||||||||||||||
Interest income (expense), net | $(1,139) | $(932) | $(2,529) | $(6,330) | $25,413 | $14,608 | |||||||||||||||
Distributable earnings | $129,518 | $207,954 | $123,324 | $307,869 | $294,552 | $312,533 | 19% | ||||||||||||||
% Growth | 61% | (41%) | 150% | (4%) | 6% | ||||||||||||||||
(1) | We recognized a $292.8 million deferred asset for the HHH Premium, which is deemed for accounting purposes to represent the amount paid to obtain the HHH Services Agreement, when we completed the Howard Hughes Transaction. The HHH Premium is amortized as contra-revenue in management fees on a straight-line basis over a period of 20 years beginning May 5, 2025. |
(2) | Reflects total performance fees less performance fees from Pershing Square, L.P. See footnote 3 in the table immediately below. |
(3) | Reflects general and administrative expense less other income. |
(4) | Refers to non-recurring expenses that do not represent the ongoing cost of running our business and are not reflective of our operational performance. For the year ended December 31, 2024, includes expenses related to the Strategic Investment and for the year ended December 31, 2025, includes expenses related to the HHH Transaction and the combined transaction. |
(5) | Compound Annual Growth Rate (“CAGR”) is presented from January 1, 2020 through December 31, 2025. |
Pershing Square Holdco, L.P. | ||||||||||||||||||
For the Year Ended December 31, | ||||||||||||||||||
($ in thousands) | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | ||||||||||||
Net income (loss) attributable to Pershing Square Holdco, L.P. | $481,852 | $300,064 | $51,839 | $209,460 | $(14,151) | $249,777 | ||||||||||||
Net (income) loss attributable to non-controlling interest | (60,000) | (31,678) | 4,729 | (24,261) | (16,541) | (31,933) | ||||||||||||
Net income | $541,852 | $331,742 | $47,110 | $233,721 | $2,390 | $281,710 | ||||||||||||
% Margin | 56.2% | 48.7% | 28.8% | 45.6% | 0.5% | 36.9% | ||||||||||||
Income tax expense | 17,400 | 10,516 | 4,793 | 18,170 | 15,985 | 22,309 | ||||||||||||
Net income before taxes | $559,252 | $342,258 | $51,903 | $251,891 | $18,375 | $304,019 | ||||||||||||
Subordinated Performance Fees(1) | (699,174) | (395,863) | — | (138,829) | (136,618) | (399,741) | ||||||||||||
Management fees – contra-revenue(2) | — | — | — | — | — | 9,612 | ||||||||||||
Gain on lease modification | — | — | (3,570) | — | — | — | ||||||||||||
Gain on unvested compensation | — | (897) | — | — | — | — | ||||||||||||
Unrealized (gain) loss allocated from Pershing Square, L.P.(3) | (4,496) | (15,763) | 4,737 | (11,362) | (6,986) | (12,224) | ||||||||||||
Unrealized (gain) loss on HHH shares held at fair value | — | — | — | — | — | (110,700) | ||||||||||||
Performance fees from Pershing Square, L.P.(3) | (70,585) | (35,935) | (13) | (19,408) | (14,543) | (29,742) | ||||||||||||
Non-recurring expenses(4) | — | — | — | — | 25,890 | 14,652 | ||||||||||||
Affiliates fee rebate(5) | 164,037 | 141,041 | 34,849 | 115,706 | 69,301 | 77,580 | ||||||||||||
Profit-sharing partner compensation(6) | 210,584 | 183,936 | 35,418 | 115,830 | 339,133 | 459,077 | ||||||||||||
Performance fee offset(7) | (30,100) | (10,823) | — | (5,959) | — | — | ||||||||||||
Distributable earnings | $129,518 | $207,954 | $123,324 | $307,869 | $294,552 | $312,533 | ||||||||||||
% Growth | 61% | (41%) | 150% | (4%) | 6% | |||||||||||||
Interest income (expense), net | $1,139 | $932 | $2,529 | $6,330 | $(25,413) | $(14,608) | ||||||||||||
Fee-related earnings | $130,657 | $208,886 | $125,853 | $314,199 | $269,139 | $297,925 | ||||||||||||
% Growth | 60% | (40%) | 150% | (14%) | 11% | |||||||||||||
(1) | PSCM pays the Subordinated Performance Fees to CompCo, an entity that compensates its members (including our investment professionals and certain other employees). As such, the Subordinated Performance Fees are not available to us for distribution or dividends. |
(2) | We recognized a $292.8 million deferred asset for the HHH Premium, which is deemed for accounting purposes to represent the amount paid to obtain the HHH Services Agreement, when we completed the Howard Hughes Transaction. The HHH Premium is amortized as contra-revenue in management fees on a straight-line basis over a period of 20 years beginning May 5, 2025. |
(3) | The operations of PSGP, the general partner of PSLP, are consolidated with our results under GAAP rules, but we have no equity interest in PSGP and, as a result, the gain/loss allocated from PSLP is attributable to non-controlling interest. |
(4) | Refers to non-recurring expenses that do not represent the ongoing cost of running our business and are not reflective of our operational performance. For the year ended December 31, 2024, includes expenses related to the Strategic Investment and for the year ended December 31, 2025, includes expenses related to the HHH Transaction and the combined transaction. |
(5) | We have historically rebated management and performance fees attributable to shares of PSH held by our employees and their affiliates. Such rebates will not continue following the completion of the combined offering, and therefore in order to facilitate period-to-period comparability, we have presented DE for the historical periods presented on a basis that excludes such affiliates fee rebate. |
(6) | Prior to or following the completion of the combined offering, shares of our common stock and/or certain interests of PS Partner Group will be granted to the partners in PS Partner Group in exchange for their existing profit-sharing interests. As a result, all cash-based |
(7) | Refers to the portion of the fees earned by certain of our funds that serves to reduce the performance fee paid by PSH to PSCM. As such, the amount of the performance fee offset is not available to us for distribution or dividends. |
Pershing Square Holdco, L.P. | ||||||
For the Year Ended December 31, | ||||||
(in thousands) | 2024 | 2025 | ||||
Net cash provided by (used in) operating activities | $294,481 | $(134,233) | ||||
Net cash provided by (used in) investing activities | (1,558) | (607,679) | ||||
Net cash provided by (used in) financing activities | 667,399 | (167,546) | ||||
Total | Less than 1 year | 1-3 years | 3-5 years | More than 5 years | |||||||||||
(in thousands) | |||||||||||||||
2014 Line of Credit | $ 34,800 | $— | $34,800 | $— | $— | ||||||||||
2021 Line of Credit | — | — | — | — | — | ||||||||||
Interest on 2014 Line of Credit(1) | 2,247 | 2,074 | 173 | — | — | ||||||||||
Operating lease obligations | $ 53,726 | $ 6,429 | $ 12,806 | 13,549 | $ 20,942 | ||||||||||
(1) | Estimated interest payments on our 2014 Line of Credit include estimated future interest payments calculated using 5.96% interest rate in effect as of December 31, 2025. |
(1) | Represents the cumulative net returns assuming an investor had invested in PSLP at its inception on January 1, 2004 and converted to PSH on December 31, 2012, after performance fees, management fees and other expenses incurred by each fund. See “Business—Advisory Fees and Compensation” for a description of applicable performance fees and management fees. Illustrates the hypothetical returns of an investor assuming these dates of investment in such funds. Actual performance returns of each investor in PSLP and/or PSH during this timeframe may have varied (in some cases, materially) and are dependent on a number of factors, including, but not limited to, the timing of an investor’s investment. For example, if an investor had invested in PSLP at a later date and/or had not converted from PSLP to PSH on December 31, 2012, its respective returns might have been lower. Illustrates the past performance of PSLP and PSH, and past returns are not indicative of future performance. This performance information is presented in connection with the offering of our common stock and is for illustrative purposes only. It is not the performance record of PSUS and should not be considered a substitute for the performance of PSUS. There can be no assurance that any of our funds will achieve comparable or greater results in the future, or that any of our funds will be able to implement their investment strategy or achieve their investment objective. Our funds’ investments may be made under different economic conditions and may include different underlying investments in the future. Furthermore, PSLP, PSH and the other funds and accounts managed by us prior to the combined offering are not registered under the 1940 Act, unlike PSUS, and, therefore, none of them are subject to the investment restrictions, leverage and derivative restrictions, diversification requirements and other regulatory requirements imposed on registered investment companies by the 1940 Act and on regulated investment companies by the U.S. Internal Revenue Code of 1986, as amended (the “Code”). If such funds or accounts had been registered under the 1940 Act and/or operated as regulated investment companies under the Code, their respective returns might have been lower and their ability to undertake certain transactions or investments may have been restricted. See the accompanying PSUS Prospectus for additional information about PSUS and the risks associated with an investment in PSUS Shares. The historical performance information presented herein does not reflect the impact of any sales load or transaction fees. |
(2) | Represents the multiple of invested capital assuming an investor had invested in PSLP at its inception on January 1, 2004 and converted to PSH on December 31, 2012 equal to the Net Asset Value, after performance fees, management fees and other expenses incurred by each fund, divided by cumulative invested capital. |
(3) | The S&P 500 is an unmanaged capitalization-weighted index that measures the performance of the large-capitalization segment of the U.S. market. The index includes 500 leading U.S. stocks representing all major industries. The S&P 500 does not reflect any fees, expenses or sales loads. It is not possible to invest directly in the S&P 500 index. The volatility of the S&P 500 presented may be materially different from that of the performance of our funds. In addition, the S&P 500 employs different guidelines and criteria than our funds; as a result, the holdings in our funds may differ significantly from the securities that comprise the S&P 500. The S&P 500 allows for comparison of our funds’ performance with that of a well-known, appropriate and widely recognized index; the S&P 500 is not intended to be reflective or indicative of our funds’ past or future performance. |
(4) | Represents the cumulative net returns from investing in the S&P 500 with dividend reinvestment. Illustrates the hypothetical returns of an investor assuming these dates of investment in the S&P 500. Actual performance returns of each investor in the S&P 500 during this timeframe may have varied (in some cases, materially) and are dependent on a number of factors, including, but not limited to, the timing of an investor’s investment. If an investor had invested in the S&P 500 at a later date, for example, its respective returns might have been lower. |
(5) | Represents the multiple of invested capital from investing in the S&P 500 with dividend reinvestment equal to total fair value divided by cumulative invested capital. |
(6) | The three bear markets of the last 22 years were the global financial crisis in 2008; the COVID-19 pandemic in 2020; and the recent elevated interest rate environment in 2022. Our asymmetric hedging strategy has contributed to our substantial outperformance versus the S&P 500 during these bear markets. |

(1) | As of December 31, 2025, PSH’s AUM includes bond proceeds of $2.3 billion and €1.15 billion (translated into USD at the prevailing exchange rate at the reporting date). As of December 31, 2025, PSH’s Fee-Paying AUM does not reflect the bonds outstanding. |
(2) | As of December 31, 2025, HHH’s AUM reflects its market capitalization as of such date plus its net mortgages, notes, and loans payable as reported in its Quarterly Report on Form 10-Q for the quarter ending September 30, 2025. |
* | In the case of AUM, represents the assumed aggregate offering sizes in the PSUS IPO and PSUS Private Placement, including amounts invested by us, and in the case of Fee-Paying AUM, represents the assumed aggregate offering sizes in the PSUS IPO and PSUS Private Placement, excluding amounts invested by us. |

(1) | Represents the annualized net returns from investing in PSH, after performance fees, management fees and other expenses incurred by the fund. See “—Advisory Fees and Compensation” below for a description of applicable performance fees and management fees. Illustrates the past performance of PSH, and past returns are not indicative of future performance. If the annualized net returns from investing in PSLP and PSINTL from January 1, 2018 through December 31, 2025, after performance fees, management fees and other expenses incurred by such funds, were also included, the annualized net returns of our core funds, on a weighted-average aggregate basis, would have been 22.3%, representing 800 bps of outperformance per annum versus the S&P 500. The lower net returns of our core funds, on such aggregate basis, versus of PSH are primarily attributed to the higher percentage payable as performance fees by PSLP and PSINTL, as compared to PSH, and the fact that PSLP and PSINTL do not employ leverage in the form of low-cost, long-term debt in pursuing our core investment strategy, unlike PSH. This performance information is presented in connection with the offering of our common stock and is for illustrative purposes only. It is not the performance record of PSUS and should not be considered a substitute for the performance of PSUS. There can be no assurance that any of our funds will achieve comparable or greater results in the future, or that any of our funds will be able to implement their investment strategy or achieve their investment objective. Our funds’ investments may be made under different economic conditions and may include different underlying investments in the future. Furthermore, PSH and the other funds and accounts managed by us prior to the combined offering are not registered under the 1940 Act, unlike PSUS, and, therefore, none of them are subject to the investment restrictions, leverage and derivative restrictions, diversification requirements and other regulatory requirements imposed on registered investment companies by the 1940 Act and on regulated investment companies by the Code. If such funds or accounts had been registered under the 1940 Act and/or operated as regulated investment companies under the Code, their respective returns might have been lower and their ability to undertake certain transactions or investments may have been restricted. See the accompanying PSUS Prospectus for additional information about PSUS and the risks associated with an investment in PSUS Shares. The historical performance information presented herein does not reflect the impact of any sales load or transaction fees. |
(2) | The S&P 500 is an unmanaged capitalization-weighted index that measures the performance of the large-capitalization segment of the U.S. market. The index includes 500 leading U.S. stocks representing all major industries. The S&P 500 does not reflect any fees, expenses or sales loads. It is not possible to invest directly in the S&P 500 index. The volatility of the S&P 500 presented may be materially different from that of the performance of our funds. In addition, the S&P 500 employs different guidelines and criteria than our funds; as a result, the holdings in our funds may differ significantly from the securities that comprise the S&P 500. The S&P 500 allows for comparison of our funds’ performance with that of a well-known, appropriate and widely recognized index; the S&P 500 is not intended to be reflective or indicative of our funds’ past or future performance. |

• | Simple, predictable, and free-cash-flow-generative. We generally seek investments in companies with a proven track record of growth and free cash flow generation, and predictable future financial performance that we expect will generate strong, sustainable growth in cash flows over the long-term. |
• | Formidable barriers to entry. We generally seek investments in companies that have long-term sustainable competitive advantages, significant barriers to entry, or “wide moats” around their business, and low risks of disruption due to competition, innovation or new entrants. |
• | Limited exposure to extrinsic factors. We generally seek investments that are not materially negatively affected by macroeconomic factors, commodity prices, regulatory risks, interest rate volatility and/or cyclical risk. |
• | Strong financial profile. We generally seek investments in companies that are conservatively financed relative to their free-cash-flow generation and their underlying asset values. |
• | Minimal capital markets dependency. We generally seek investments in companies that generally do not need to raise equity capital to fund their businesses. |
• | Large capitalization. We generally seek investments in companies with large enterprise values and significant long-term growth potential. |
• | Attractive valuation. We seek to make investments in companies at a discount to their intrinsic value with the businesses operated ‘as-is,’ and at a potentially substantially greater discount relative to their value if the businesses were optimized. |
• | Exceptional management and governance. We generally seek investments in companies that have trustworthy, talented, experienced, and highly competent boards and management teams and that have implemented incentive compensation and robust governance structures designed to foster close shareholder alignment. We typically prefer to make investments in companies without controlling shareholders. However, at times, we may also seek investments in other companies where we believe we can be a catalyst for effectuating corporate change through active corporate engagement. |
• | volatility/predictability of the businesses; |
• | correlation with macroeconomic factors; |
• | financial leverage; |
• | defensible market positions; and |
• | discount to intrinsic value. |
Core Fund(1)(2) | Launch Date | Assets Under Management as of December 31, 2025 | Availability | ||||||
PSH(3) | December 31, 2012 | $18.7 billion | Shares traded on London Stock Exchange | ||||||
PSLP | January 1, 2004 | $1.5 billion | Open but not actively marketing | ||||||
PSINTL | January 1, 2005 | $409.0 million | Open but not actively marketing | ||||||
PSUS | * | — | Shares to be traded on the NYSE following the PSUS IPO | ||||||
Total AUM — Core Funds | $20.6 billion | ||||||||
HHH(4) | — | $10.0 billion | Shares traded on the NYSE | ||||||
Total AUM — Core Funds and HHH | $30.7 billion | ||||||||
* | PSUS will commence investment operations concurrently with the consummation of the PSUS IPO. |
(1) | There are no separately managed account arrangements, and we do not manage any proprietary accounts. |
(2) | Employees are permitted to invest in PSLP, PSINTL and PSH. Employee investments in PSLP and PSINTL are subject to quarterly liquidity and are not charged any management or incentive fees, and we have historically rebated the management and performance fees charged to PSH shares held by our employees and their affiliates. In 2024, we rebated 100% of our employees’ and their affiliates’ fees. Following the Holdco Reorganization, we ceased to provide these rebates, which were instead continued by PS Partner Group and CompCo. Following the combined offering, PS Partner Group and CompCo will no longer rebate the fees of employees invested in PSH. See “Certain Relationships and Related Person Transactions—Other Transactions—Fee Waivers and Rebates.” |
(3) | As of December 31, 2025, PSH’s AUM includes bond proceeds of $2.3 billion and €1.15 billion (translated into USD at the prevailing exchange rate at the reporting date). |
(4) | As of December 31, 2025, HHH’s AUM reflects its market capitalization as of such date plus its net mortgages, notes, and loans payable as reported in its Quarterly Report on Form 10-Q for the quarter ending September 30, 2025. |
• | Governance. Our Information Security Committee, led by members of our management team, meets semi-annually and as needed to assess information security-related risks to our business, oversee the implementation of our information security controls, policies and procedures, and review their effectiveness. Our board of directors receives regular updates on our information security operations. |
• | Technical controls. We deploy a variety of robust controls as part of our information security program including network and network storage configuration requirements, encryption of sensitive data, access controls, user identification and multi-factor authentication, firewalls, intrusion prevention and detection systems and anti-malware functionality. |
• | Supervision of service providers. We have implemented a risk-based approach to identify, oversee and mitigate risks presented by third parties with access to our information, as well as the risks to our business posed by cyber incidents affecting third-party systems. |
• | Assessment and testing. We evaluate the effectiveness of our policies and controls through regular third-party assessments and simulation exercises and use internal and external cyber penetration testing to identify critical vulnerabilities. We adjust our cybersecurity policies and controls as necessary based on the information provided by these reviews. |
• | Incident response. We maintain incident response and recovery plans to facilitate the detection and assessment of cyber incidents and to guide our response to a cybersecurity incident, and we conduct incident simulations on a regular basis. |
• | Training and awareness. We provide regular, mandatory information security training for all personnel on our information security program and how to avoid common cyber-attacks. Specialized training is provided to personnel whom we identify as vulnerable to simulated threats. |
Name | Age | Position | ||||
William A. Ackman | 59 | Chief Executive Officer and Chairman of the Board | ||||
Ryan Israel | 41 | Chief Investment Officer and Director | ||||
Halit Coussin | 54 | Chief Legal Officer, Chief Compliance Officer and Director | ||||
Michael Gonnella | 45 | Chief Financial Officer | ||||
Ben Hakim | 50 | President and Director | ||||
David Coppel Calvo | 47 | Director | ||||
Kerry Murphy Healey | 65 | Director | ||||
Orion Hindawi | 46 | Director | ||||
Marco Kheirallah | 52 | Director | ||||
Nicholas M. Lamotte | 43 | Director | ||||
• | Mr. Ackman – our board of directors considered Mr. Ackman’s perspective, experience, expertise and thorough knowledge of our industry as our Founder and Chief Executive Officer. |
• | Mr. Israel – our board of directors considered Mr. Israel’s experience, expertise and knowledge of our industry as our Chief Investment Officer. |
• | Ms. Coussin – our board of directors considered Ms. Coussin’s experience, expertise and knowledge of our industry as our Chief Legal Officer and Chief Compliance Officer. |
• | Mr. Hakim – our board of directors considered Mr. Hakim’s experience, expertise and knowledge of our industry as our President. |
• | Mr. Coppel Calvo – our board of directors considered Mr. Coppel Calvo’s perspective, expertise and experience in significant leadership roles in the retail and financial services industries. |
• | Dr. Healey – our board of directors considered Dr. Healey’s perspective, experience in significant leadership roles in government and academia, expertise and service as a director on other public company boards including the board of a global asset manager. |
• | Mr. Hindawi – our board of directors considered Mr. Hindawi’s perspective, expertise and experience in significant leadership roles in the technology industry. |
• | Mr. Kheirallah – our board of directors considered Mr. Kheirallah’s perspective, expertise and experience in significant leadership roles in the financial services and investment management industries. |
• | Mr. Lamotte – our board of directors considered Mr. Lamotte’s perspective, expertise and experience in significant leadership roles in the financial services and investment management industries. |
• | selecting and hiring our independent auditors and approving the audit and non-audit services to be performed by our independent auditors; |
• | assisting the board of directors in evaluating the qualifications, performance and independence of our independent auditors; |
• | assisting the board of directors in monitoring the quality and integrity of our financial statements and our accounting and financial reporting; |
• | assisting the board of directors in monitoring our compliance with legal and regulatory requirements; |
• | reviewing the adequacy and effectiveness of our internal control over financial reporting processes; |
• | overseeing our internal audit function; |
• | reviewing with management and our independent auditors our annual and quarterly financial statements; |
• | establishing procedures for the receipt, retention and treatment of complaints received by us regarding accounting, internal accounting controls or auditing matters and the confidential, anonymous submission by our employees of concerns regarding questionable accounting or auditing matters; and |
• | preparing the audit committee report that the rules and regulations of the SEC require to be included in our annual proxy statement. |
• | reviewing and approving corporate goals and objectives relevant to the compensation of our CEO, evaluating our CEO’s performance in light of those goals and objectives, and, either as a committee or together with the other independent directors (as directed by the board of directors), determining and approving our CEO’s compensation level based on such evaluation; |
• | reviewing and approving, or making recommendations to the board of directors with respect to, the compensation of our other executive officers, including annual base salary, bonus and equity-based incentives and other benefits; |
• | reviewing and recommending the compensation of our directors; |
• | reviewing and discussing annually with management our “Compensation Discussion and Analysis” disclosure to the extent required by SEC rules; |
• | preparing the compensation committee report to the extent required by the SEC to be included in our annual proxy statement; and |
• | reviewing and making recommendations with respect to our equity compensation plans. |
• | assisting our board of directors in identifying prospective director nominees and recommending nominees to the board of directors; |
• | overseeing the evaluation of the board of directors and management; |
• | reviewing developments in corporate governance practices and developing and recommending a set of corporate governance guidelines; and |
• | recommending members for each committee of our board of directors. |
Name and Principal Position | Year | Salary ($)(1) | Bonus ($)(1) | Stock Awards ($) | Option Awards ($)(1) | Non-Equity Incentive Plan Compensation ($)(1) | All Other Compensation ($)(2) | Total ($) | ||||||||||||||||
William A. Ackman Chief Executive Officer | 2025 | — | — | — | — | — | 142,775,160 | 142,775,160 | ||||||||||||||||
2024 | — | — | — | — | — | 46,647,594 | 46,647,594 | |||||||||||||||||
Ryan Israel Chief Investment Officer | 2025 | — | — | — | — | — | 44,045,910 | 44,045,910 | ||||||||||||||||
2024 | — | — | — | — | — | 27,997,302 | 27,997,302 | |||||||||||||||||
Ben Hakim President | 2025 | — | — | — | — | — | 17,771,413 | 17,771,413 | ||||||||||||||||
(1) | We did not pay salaries or bonuses or grant option awards to our named executive officers in 2025. |
(2) | Includes distributions received under the LTIP from PS Partner Group, PSCM and PSGP, as applicable, in respect of 2025 for Messrs. Israel and Hakim of $15,774,176 and $6,359,057, respectively, in proportion to each officer’s profit-sharing percentages thereunder (and not attributable to their Permanent Profits-Interests). Such distributions are recorded as profit-sharing partner compensation in our audited consolidated financial statements. |
• | we are entitled to receive from PSCM (directly or indirectly): (i) 100% of management fees earned from all our funds and HHH, minus any “offsettable management fees” which with respect to any fund (currently none but expected to include PSUS upon completion of the combined offering) refers to the portion of its management fees that are available to offset performance fees payable by PSH; and (ii) the following amounts with respect to certain funds we manage (our “Preferred Performance Fee” with respect to the applicable fund): (a) with respect to PSH, an amount equal to the 16% performance fee that would have been earned if PSH had experienced a “net of management fee” return of 5% per annum above its high-water mark; and (b) with respect to certain other funds subject to the VCA (currently only PSINTL), an amount equal to the applicable performance fee that would have been earned if such fund had experienced a “net of management fee” return of 5% per annum above its high-water mark minus any “offsettable performance fees” which with respect to such fund refers to the portion of such performance fee that would offset performance fees payable by PSH; and |
• | CompCo is entitled to receive from PSCM the following amounts, in each case solely to the extent such amount exceeds the Preferred Performance Fees we receive from PSCM (the “Subordinated Performance Fees”): (i) with respect to PSH, all performance fees received from PSH, inclusive of any portion of offsettable management fees (currently none) and offsettable performance fees (currently only PSINTL’s) received from certain other funds subject to the VCA that would offset performance fees payable by PSH; and (ii) with respect to certain other funds subject to the VCA (currently only PSINTL), all performance fees received from such fund, exclusive of any offsettable performance fees that would offset performance fees payable by PSH. |
Name(1) | Fees Earned or Paid in Cash ($) | Stock Awards ($) | Option Awards ($) | Non-Equity Incentive Plan Compensation ($) | Non-Qualified Deferred Compensation Earnings ($) | All Other Compensation ($) | Total ($) | ||||||||||||||
David Coppel Calvo(2) | 294,167 | — | — | — | — | — | 294,167 | ||||||||||||||
Kerry Murphy Healey | 300,000 | — | — | — | — | — | 300,000 | ||||||||||||||
Orion Hindawi | 300,000 | — | — | — | — | — | 300,000 | ||||||||||||||
Marco Kheirallah | 300,000 | — | — | — | — | — | 300,000 | ||||||||||||||
Nicholas M. Lamotte | 300,000 | — | — | — | — | — | 300,000 | ||||||||||||||
Christine Todd(3) | 6,667 | — | — | — | — | — | 6,667 | ||||||||||||||
(1) | Our executive directors, including Messrs. Ackman, Hakim and Israel and Ms. Coussin, were not separately compensated for their service on the board. |
(2) | Mr. Coppel Calvo joined the board on January 29, 2025. |
(3) | Ms. Todd departed from the board on January 8, 2025. |
Director | Investment Size | Interest | ||||
David Coppel Calvo | $70 million | Direct or indirect ownership of 16% of Pacat LP., which invested in the Strategic Investment.(1) | ||||
Kerry Murphy Healey | $2 million | Individual. | ||||
Orion Hindawi | $5 million | 100% beneficial owner of an irrevocable trust that invested in the Strategic Investment. | ||||
Marco Kheirallah | $6 million | 61% beneficial owner of SIP Capital Fund Ltd., which invested in the Strategic Investment. | ||||
Nicholas M. Lamotte | $200 million | Executive Chairman of Consulta Limited, the investment manager of Consulta SPV II, LP. Consulta SPV II, LP invested in the Strategic Investment.(2) | ||||
(1) | Certain of Mr. Coppel Calvo’s immediate family members also directly or indirectly own interests in Pacat LP. |
(2) | Mr. Lamotte and certain members of his immediate family may be deemed to be the beneficial owners of Consulta SPV II, LP by virtue of their beneficial ownership interests in the entity and in Consulta Limited. Mr. Lamotte and his immediate family disclaim beneficial ownership of the securities held by Consulta SPV II, LP except to the extent of their pecuniary interest therein. |
Scenario 1 – $5 Billion PSUS IPO and PSUS Private Placement | ||||||||||||||||||
Name of Beneficial Owner | Before the Combined Transaction | After the Combined Transaction if the Underwriters’ Option in the PSUS IPO Is Not Exercised | After the Combined Transaction if the Underwriter’ Option in the PSUS IPO Is Exercised | |||||||||||||||
Number of Common Stock | % of Common Stock | Number of Common Stock | % of Common Stock | Number of Common Stock | % of Common Stock | |||||||||||||
5% beneficial owners: | ||||||||||||||||||
PS Holdco GP Managing Member, LLC(1) | 360,000,000 | 90.0% | 298,501,192 | 74.6% | 297,332,395 | 74.3% | ||||||||||||
Directors and named executive officers: | ||||||||||||||||||
William A. Ackman(2)(3)(4) | 181,862,555 | 45.5% | 179,465,566 | 44.9% | 178,762,859 | 44.7% | ||||||||||||
Ryan Israel(2)(3) | 35,441,672 | 8.9% | 30,975,037 | 7.7% | 30,853,752 | 7.7% | ||||||||||||
Halit Coussin(2)(3) | 10,643,145 | 2.7% | 9,175,918 | 2.3% | 9,139,990 | 2.3% | ||||||||||||
Ben Hakim(2)(3) | 14,286,311 | 3.6% | 12,528,495 | 3.1% | 12,479,440 | 3.1% | ||||||||||||
David Coppel Calvo(5) | 2,676,557 | * | 3,126,557 | * | 3,126,557 | * | ||||||||||||
Kerry Murphy Healey | 76,473 | * | 76,473 | * | 76,473 | * | ||||||||||||
Orion Hindawi(6) | 191,183 | * | 191,183 | * | 191,183 | * | ||||||||||||
Marco Kheirallah(7) | 229,419 | * | 229,419 | * | 229,419 | * | ||||||||||||
Nicholas M. Lamotte(8) | 7,654,954 | 1.9% | 8,254,954 | 2.1% | 8,254,954 | 2.1% | ||||||||||||
All directors and executive officers as a group (10 persons)(2)(3) | 253,062,268 | 63.3% | 244,023,602 | 61.0% | 243,114,626 | 60.8% | ||||||||||||
Scenario 2 – $10 Billion PSUS IPO and PSUS Private Placement | ||||||||||||||||||
Name of Beneficial Owner | Before the Combined Transaction | After the Combined Transaction if the Underwriters’ Option in the PSUS IPO Is Not Exercised | After the Combined Transaction if the Underwriters’ Option in the PSUS IPO Is Exercised | |||||||||||||||
Number of Common Stock | % of Common Stock | Number of Common Stock | % of Common Stock | Number of Common Stock | % of Common Stock | |||||||||||||
5% beneficial owners: | ||||||||||||||||||
PS Holdco GP Managing Member, LLC(1) | 360,000,000 | 90.0% | 280,718,462 | 70.2% | 276,875,753 | 69.2% | ||||||||||||
Directors and named executive officers: | ||||||||||||||||||
William A. Ackman(2)(3)(4) | 181,862,555 | 45.5% | 169,011,843 | 42.3% | 166,698,268 | 41.7% | ||||||||||||
Ryan Israel(2)(3) | 35,441,672 | 8.9% | 29,037,369 | 7.3% | 28,639,881 | 7.2% | ||||||||||||
Halit Coussin(2)(3) | 10,643,145 | 2.7% | 8,601,553 | 2.2% | 8,483,808 | 2.1% | ||||||||||||
Ben Hakim(2)(3) | 14,286,311 | 3.6% | 11,743,553 | 2.9% | 11,582,797 | 2.9% | ||||||||||||
David Coppel Calvo(5) | 2,676,557 | * | 3,126,557 | * | 3,126,557 | * | ||||||||||||
Kerry Murphy Healey | 76,473 | * | 76,473 | * | 76,473 | * | ||||||||||||
Orion Hindawi(6) | 191,183 | * | 191,183 | * | 191,183 | * | ||||||||||||
Marco Kheirallah(7) | 229,419 | * | 229,419 | * | 229,419 | * | ||||||||||||
Nicholas M. Lamotte(8) | 7,654,954 | 1.9% | 8,254,954 | 2.1% | 8,254,954 | 2.1% | ||||||||||||
All directors and executive officers as a group (10 persons)(2)(3) | 253,062,268 | 63.3% | 230,272,904 | 57.6% | 227,283,340 | 56.8% | ||||||||||||
* | Represents less than 1%. |
(1) | Assuming Scenario 1, includes 187,181,953 or 186,096,633 shares of common stock directly held by Pershing Square Partner Group, LLC, including 144,113,451 or 143,196,768 shares of common stock underlying the M Units granted to our senior professionals to be delivered to such professionals in accordance with the terms of the M Units, assuming the underwriters in the PSUS IPO do not exercise their option to purchase additional PSUS Shares and assuming the underwriters in the PSUS IPO do exercise in full their option to purchase additional PSUS Shares, respectively. Assuming Scenario 2, includes 170,726,350 or 167,157,309 shares of common stock directly held by Pershing Square Partner Group, LLC, including 130,253,359 or 127,238,347 shares of common stock underlying the M Units granted to our senior professionals to be delivered to such professionals in accordance with the terms of the M Units, assuming the underwriters in the PSUS IPO do not exercise their option to purchase additional PSUS Shares and assuming the underwriters in the PSUS IPO do exercise in full their option to purchase additional PSUS Shares, respectively. For additional information on the terms of the M Units, see “Executive Compensation—Compensation Arrangements To Be Adopted in Connection with the Combined Offering—Redeemable Interests in PS Partner Group.” PS Holdco GP Managing Member, LLC (“ManagementCo”) is the managing member of PS Partner Group. |
(2) | Shares subject to the voting proxy arrangement, pursuant to which each of our Founder, Mr. Israel, Mr. Hakim, Mr. Gonnella, Mr. Massaro and Ms. Coussin will provide an irrevocable voting proxy to ManagementCo with respect to any shares of common stock which they own or over which they hold the power to vote. |
(3) | Excludes shares of common stock underlying unvested M Units, which shares are currently reflected in the amount beneficially owned by ManagementCo as described in footnote 1 above. For additional information on the vesting and other terms of the M Units, see “Executive Compensation—Compensation Arrangements To Be Adopted in Connection with the Combined Offering—Redeemable Interests in PS Partner Group.” |
(4) | Assuming Scenario 1, includes 89,465,566 or 88,762,859 shares of common stock underlying Mr. Ackman’s vested M Units, which shares are also reflected in the amount beneficially owned by ManagementCo as described in footnote 1 above, assuming the underwriters in the PSUS IPO do not exercise their option to purchase additional PSUS Shares and assuming the underwriters in the PSUS IPO do exercise in full their option to purchase additional PSUS Shares, respectively. Assuming Scenario 2, includes 79,011,843 or 76,698,268 shares of common stock underlying Mr. Ackman’s vested M Units, which shares are also reflected in the amount beneficially owned by ManagementCo as described in footnote 1 above, assuming the underwriters in the PSUS IPO do not exercise their option to purchase additional PSUS Shares and assuming the underwriters in the PSUS IPO do exercise in full their option to purchase additional PSUS Shares, respectively. Also includes 74,000,000 shares of common stock directly held by WAA Management LLC, of which Mr. Ackman is the sole manager, and 16,000,000 shares of common stock directly held by The PS 2026 GRAT, of which Mr. Ackman is the trustee, under both Scenario 1 and Scenario 2, whether or not the underwriters in the PSUS IPO exercise in full their option to purchase additional PSUS Shares. |
(5) | Reflects 2,676,557 shares of common stock directly held by Pacat LP, where Mr. Coppel Calvo has voting and dispositive power over the shares held by Pacat LP, and 450,000 shares of common stock directly held by Crecer C LP, where Mr. Coppel Calvo may be deemed to have shared voting and dispositive power over the shares held by Crecer C LP. |
(6) | Reflects shares directly held by a trust over which Mr. Hindawi is a trustee. |
(7) | Reflects shares directly held by SIP Capital Fund Ltd., of which Mr. Kheirallah is the investment manager and controlling majority investor. |
(8) | Reflects 7,654,954 shares of common stock directly held by Consulta SPV II, LP and 600,000 shares of common stock directly held by Consulta Master Fund LP. Mr. Lamotte is Executive Chairman of Consulta Limited, the investment manager of Consulta SPV II, LP and Consulta Master Fund LP, and may be deemed to have shared voting and dispositive power over the shares held by each of Consulta SPV II, LP and Consulta Master Fund LP. |
• | the designation of the series; |
• | the number of shares of the series, which our board of directors may, except where otherwise provided in the preferred stock designation, increase (but not above the total number of authorized shares of the class) or decrease (but not below the number of shares then outstanding); |
• | whether dividends or other distributions, if any, will be cumulative or non-cumulative and the rate of any such dividends or distributions applicable to the series; |
• | the dates at which dividends or other distributions, if any, will be payable on the shares of such series; |
• | the redemption rights and price or prices, if any, for shares of the series; |
• | the terms and amounts of any sinking fund provided for the purchase or redemption of shares of the series; |
• | the amounts payable on shares of the series in the event of any voluntary or involuntary liquidation, dissolution or winding-up of our affairs or other event; |
• | whether the shares of the series will be convertible into shares of any other class or series, or any other security, of us or any other entity, and, if so, the specification of the other class or series or other security, the conversion price or prices or rate or rates, any rate adjustments, the date or dates as of which the shares will be convertible, and all other terms and conditions upon which the conversion may be made; |
• | restrictions on the issuance of shares of the same series or of any other class or series of our capital stock; and |
• | the voting powers, if any, of the holders of the series. |
• | directly relates to the initiation, evaluation, negotiation, authorization or approval by the board of directors, or a committee thereof, of a contract or transaction to which the controlling stockholder or any of its affiliates or associates is a party or in which the controlling stockholder or any of its affiliates or associates has a material and nonspeculative financial interest; and |
• | results in material, nonspeculative and non-ratable financial benefit to the controlling stockholder, which benefit excludes, and results in a material and nonspeculative detriment to the other stockholders generally. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation (or any other entity treated as a corporation for U.S. federal income tax purposes) created or organized in or under the laws of the United States, any state thereof or the District of Columbia; |
• | an estate the income of which is subject to U.S. federal income taxation regardless of its source; or |
• | a trust if it (1) is subject to the primary supervision of a court within the United States and one or more United States persons have the authority to control all substantial decisions of the trust or (2) has a valid election in effect under applicable United States Treasury regulations to be treated as a United States person. |
• | the gain is effectively connected with a trade or business of the non-U.S. holder in the United States (and, if required by an applicable income tax treaty, is attributable to a U.S. permanent establishment of the non-U.S. holder); |
• | the non-U.S. holder is an individual who is present in the United States for 183 days or more in the taxable year of that disposition, and certain other conditions are met; or |
• | we are or have been a “United States real property holding corporation” for U.S. federal income tax purposes and certain other conditions are met. |
Underwriter | Number of Shares | ||
Citigroup Global Markets Inc. | |||
UBS Securities LLC | |||
BofA Securities, Inc. | |||
Jefferies LLC | |||
Wells Fargo Securities, LLC | |||
RBC Capital Markets, LLC | |||
Banco BTG Pactual S.A.—Cayman Branch | |||
Keefe, Bruyette & Woods, Inc. | |||
Academy Securities, Inc. | |||
Huntington Securities, Inc. | |||
Loop Capital Markets LLC | |||
Oppenheimer & Co. Inc. | |||
Piper Sandler & Co. | |||
Roberts & Ryan, Inc. | |||
Wedbush Securities Inc. | |||
Aegis Capital Corp. | |||
AmeriVet Securities, Inc. | |||
C.L. King & Associates, Inc. | |||
CastleOak Securities, L.P. | |||
Clear Street LLC | |||
InspereX LLC | |||
JonesTrading Institutional Services LLC | |||
R. Seelaus & Co., LLC | |||
Samuel A. Ramirez & Company, Inc. | |||
Siebert Williams Shank & Co., LLC | |||
Tigress Financial Partners LLC | |||
Total | |||
A. | Where required by law, the investor is acquiring the shares of our common stock as principal, or is deemed to be acquiring as principal in accordance with applicable securities laws of the province in which such investor is resident, for its own account and not as agent for the benefit of another person, and for investment only and not with a view to resale or distribution; |
B. | The investor, or any ultimate holder for which the investor is acting as agent, is entitled under applicable Canadian securities laws to acquire the shares of our common stock without the benefit of a prospectus qualified under such securities laws, and without limiting the generality of the foregoing, is (i) an “accredited investor” as defined in section 1.1 of National Instrument 45-106 Prospectus Exemptions (“NI 45-106”) or, in Ontario, in section 73.3(1) of the Securities Act (Ontario), and (ii) a “permitted client” as defined in section 1.1 of National Instrument 31-103 Registration Requirements, Exemptions and Ongoing Registrant Obligations; and |
C. | The investor is not a person created or used solely to acquire or hold the shares of our common stock as an “accredited investor” as described in paragraph (m) of the definition of “accredited investor” in section 1.1 of NI 45-106. |
), qualified domestic insurance companies, qualified domestic trust companies, qualified domestic commercial banks and other qualified domestic investors (collectively, “Qualified Domestic Investors”). Other persons should not act or rely on this prospectus or any of its contents.
), and is not intended as, and does not constitute, providing consulting or advisory service of securities investment as defined under the PRC laws. 1) | Date of commencement of the offer: as set forth on the cover page of this registration statement. The offer of the shares of our common stock is subject to NCG 336. |
2) | The subject matter of this offer are securities not registered with the securities registry (registro de valores) or the foreign securities registry (registro de valores extranjeros) kept by the CMF. As a consequence, the shares of our common stock are not subject to the oversight of the CMF. |
3) | Since the shares of our common stock are not registered in Chile, there is no obligation to provide public information regarding the shares of our common stock in Chile. |
4) | The shares of our common stock shall not be subject to public offering in Chile unless registered with the relevant securities registry kept by the CMF. |
Pershing Square Holdco, L.P. Audited Consolidated Financial Statements | Page | ||
Howard Hughes Holdings Inc. Audited Consolidated Financial Statements | Page | ||

Year ended December 31, | 2025 | 2024 | ||||
Assets | ||||||
Cash and cash equivalents | $55,397,767 | $964,856,513 | ||||
Restricted cash | 118,935 | 118,935 | ||||
Performance fees receivable | 497,330,469 | 232,670,263 | ||||
Due from affiliates(1) | 15,613,554 | 8,069,477 | ||||
Prepaid expenses | 1,344,606 | 865,523 | ||||
Investment in Howard Hughes Holdings Inc. (“HHH”), at fair value | 717,930,000 | — | ||||
Deferred HHH Services Agreement premium | 283,158,457 | — | ||||
Investment in Pershing Square, L.P., at fair value(1) | 79,288,239 | 59,512,945 | ||||
Lease right-of-use assets | 28,440,786 | 30,589,920 | ||||
Fixed assets and leasehold improvements (net of accumulated depreciation of $17,592,861 and $15,292,146) | 14,983,725 | 16,835,002 | ||||
Deferred sublease incentive | 4,129,121 | 4,639,939 | ||||
Other assets | 3,465,870 | 634,149 | ||||
Total assets | $1,701,201,529 | $1,318,792,666 | ||||
Liabilities | ||||||
Accrued compensation and benefits(1) | $426,093,557 | $170,114,923 | ||||
Performance fee distributions payable(1) | 54,838,527 | 49,282,797 | ||||
Affiliates fee rebate payable | 24,143,741 | 21,661,699 | ||||
Taxes payable | 17,029,108 | 13,627,356 | ||||
Distributions payable to partners | 10,104,536 | 8,736,219 | ||||
Accounts payable | 8,620,401 | 6,981,829 | ||||
Deferred revenue | 3,786,000 | — | ||||
Operating lease liabilities | 42,672,771 | 46,329,394 | ||||
Loans payable | 34,800,000 | 34,800,000 | ||||
Total liabilities | 622,088,641 | 351,534,217 | ||||
Commitments and Contingencies (see Note 7) | ||||||
Partners’ capital | ||||||
Partners’ capital controlling interests | 1,016,418,004 | 920,469,068 | ||||
Non-controlling interest in consolidated variable interest entities(1) | 62,694,884 | 46,789,381 | ||||
Total partners’ capital | 1,079,112,888 | 967,258,449 | ||||
Total liabilities and partners’ capital | $1,701,201,529 | $1,318,792,666 | ||||

Year ended December 31, | 2025 | 2024 | ||||
Revenue | ||||||
Management fees (net of contra-revenue of $9,611,543 and $0) | $230,420,369 | $206,066,898 | ||||
Performance fees(1) | 532,087,325 | 249,430,688 | ||||
Total revenue | 762,507,694 | 455,497,586 | ||||
Expenses | ||||||
Profit-sharing partner compensation(1) | 459,079,001 | 339,132,746 | ||||
Affiliates fee rebate | 77,579,860 | 69,300,950 | ||||
General and administrative expense | 42,074,054 | 50,811,911 | ||||
Employee compensation and benefits | 20,228,019 | 13,164,376 | ||||
Depreciation and amortization expense | 2,300,715 | 2,778,063 | ||||
Total expenses | 601,261,649 | 475,188,046 | ||||
Operating income (loss) | 161,246,045 | (19,690,460) | ||||
Non-operating income (expenses) | ||||||
Unrealized gain (loss) on HHH shares held at fair value | 110,700,000 | — | ||||
Interest income | 16,910,323 | 28,508,310 | ||||
Unrealized gain (loss) on investment in Pershing Square, L.P. held at fair value(1) | 12,224,037 | 6,986,422 | ||||
Other income | 5,240,476 | 5,666,428 | ||||
Interest expense | (2,302,369) | (3,095,596) | ||||
Total non-operating income (expenses) | 142,772,467 | 38,065,564 | ||||
Net income (loss) before taxes | 304,018,512 | 18,375,104 | ||||
Income tax expense | 22,308,640 | 15,985,175 | ||||
Net income (loss) | 281,709,872 | 2,389,929 | ||||
Less: Net (income) loss attributable to non-controlling interest | (31,933,262) | (16,541,033) | ||||
Net income (loss) attributable to Pershing Square Holdco, L.P. | $249,776,610 | $(14,151,104) | ||||
(1) | Includes amounts attributable to consolidated VIEs for which Pershing Square Holdco, L.P. does not have any direct equity interests. |

Controlling Interest - GP(1) | Controlling Interest - LPs(1) | Limited Partner Interest - PS Holdco(2) | Non-controlling Interest | Total | |||||||||||
As of December 31, 2023 | $3,418,131 | $75,426,004 | $— | $45,847,566 | $124,691,701 | ||||||||||
Capital contributions | — | 1,647,202 | — | — | 1,647,202 | ||||||||||
Capital distributions | (1,500,428) | (148,542,421) | — | (8,099,218) | (158,142,067) | ||||||||||
Net income (loss) | 313,638 | 31,050,107 | — | 5,079,321 | 36,443,066 | ||||||||||
As of May 31, 2024 | 2,231,341 | (40,419,108) | — | 42,827,669 | 4,639,902 | ||||||||||
General Partner transfer(1) | (2,231,341) | — | 2,231,341 | — | — | ||||||||||
Limited Partner transfer(1) | — | 40,419,108 | (40,419,108) | — | — | ||||||||||
Capital contributions | — | — | 1,165,766,679 | — | 1,165,766,679 | ||||||||||
Capital distributions | — | — | (145,049,016) | (7,500,000) | (152,549,016) | ||||||||||
Offering costs for Pershing Square Holdco, L.P. | — | — | (16,545,979) | — | (16,545,979) | ||||||||||
Net income (loss) | — | — | (45,514,849) | 11,461,712 | (34,053,137) | ||||||||||
As of December 31, 2024 | — | — | 920,469,068 | 46,789,381 | 967,258,449 | ||||||||||
Capital contributions | — | — | 1,461,901 | — | 1,461,901 | ||||||||||
Capital distributions | — | — | (155,289,575) | (16,027,759) | (171,317,334) | ||||||||||
Net income (loss) | — | — | 249,776,610 | 31,933,262 | 281,709,872 | ||||||||||
As of December 31, 2025 | $— | $— | $1,016,418,004 | $62,694,884 | $1,079,112,888 | ||||||||||
(1) | These balances represent the former classes of equity of Pershing Square Capital Management, L.P. prior to the Reorganization (defined and described in Note 1) which took place on May 31, 2024. |
(2) | Pershing Square Holdco GP, LLC, the general partner of Pershing Square Holdco, L.P., did not have a capital balance at any time during the periods disclosed and is therefore not shown in the Consolidated Statements of Changes in Partners' Capital. |

Year ended December 31, | 2025 | 2024 | ||||
Cash flows from operating activities | ||||||
Net income | $281,709,872 | $2,389,929 | ||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||
Amortization of deferred HHH Services Agreement premium | 9,611,543 | — | ||||
Depreciation and amortization expense | 2,300,715 | 2,778,063 | ||||
Non-cash lease expense | 2,302,819 | 2,782,814 | ||||
Amortization of LTIP grants in profit-sharing partner compensation | 1,461,901 | 112,737,683 | ||||
Unrealized (gain) loss on HHH shares held at fair value | (110,700,000) | — | ||||
Changes in operating assets and liabilities: | ||||||
Performance fees receivable | (264,660,206) | 89,026,283 | ||||
Due from affiliates | (7,544,077) | 62,671,548 | ||||
Prepaid expenses | (479,083) | 536,375 | ||||
Deferred HHH Services Agreement premium | (292,770,000) | — | ||||
Investment in Pershing Square, L.P. | (19,775,294) | 6,307,697 | ||||
Deferred sublease incentive | 510,818 | 698,573 | ||||
Other assets | 321,218 | — | ||||
Accrued compensation and benefits | 255,978,634 | 72,688,143 | ||||
Taxes payable | 3,401,752 | 804,022 | ||||
Deferred revenue | 3,786,000 | — | ||||
Accounts payable | 1,638,572 | 1,401,191 | ||||
Affiliates fee rebate payable | 2,482,042 | (56,064,460) | ||||
Operating lease liabilities | (3,810,308) | (4,276,979) | ||||
Net cash provided by (used in) operating activities | (134,233,082) | 294,480,882 | ||||
Cash flows from investing activities | ||||||
Purchase of investment in HHH, net | (607,230,000) | — | ||||
Purchases of fixed assets and leasehold improvements | (449,438) | (1,557,877) | ||||
Net cash provided by (used in) investing activities | (607,679,438) | (1,557,877) | ||||
Cash flows from financing activities | ||||||
Payments for capital distributions | (164,393,287) | (298,747,239) | ||||
Offering costs for Pershing Square USA, Ltd. | (3,152,939) | (321,218) | ||||
Proceeds from capital contributions | — | 1,047,164,069 | ||||
Proceeds from borrowings | — | 16,384,813 | ||||
Repayment of borrowings | — | (80,535,856) | ||||
Offering costs for Pershing Square Holdco, L.P. | — | (16,545,979) | ||||
Net cash provided by (used in) financing activities | (167,546,226) | 667,398,590 | ||||
Net change in cash and cash equivalents and restricted cash | (909,458,746) | 960,321,595 | ||||
Cash and cash equivalents and restricted cash, beginning of period | 964,975,448 | 4,653,853 | ||||
Cash and cash equivalents and restricted cash, end of period | $55,516,702 | $964,975,448 | ||||
Supplemental disclosures: | ||||||
Cash paid during the period for income tax expense | $19,437,613 | $15,181,153 | ||||
Cash paid during the period for interest expense | 2,358,213 | 4,332,283 | ||||
Non-cash activities: | ||||||
Capital contributions | 1,461,901 | 120,249,812 | ||||
Reconciliation of cash and cash equivalents and restricted cash | ||||||
Cash and cash equivalents | 55,397,767 | 964,856,513 | ||||
Restricted cash | 118,935 | 118,935 | ||||
Total cash and cash equivalents and restricted cash, end of period | $55,516,702 | $964,975,448 | ||||

1. | ORGANIZATION |


2. | SIGNIFICANT ACCOUNTING POLICIES |


Summarized Financial Information - Pershing Square GP, LLC | December 31, 2025 | December 31, 2024 | ||||
Statements of Financial Condition | ||||||
Assets | ||||||
Investment in Pershing Square, L.P., at fair value | $79,288,239 | $59,512,945 | ||||
Due from affiliates | 11,800,000 | 7,500,000 | ||||
Total assets | $91,088,239 | $67,012,945 | ||||
Liabilities and Equity | ||||||
Accrued compensation and benefits | $16,593,355 | $12,723,564 | ||||
Performance fee distributions payable | 11,800,000 | 7,500,000 | ||||
Total liabilities | 28,393,355 | 20,223,564 | ||||
Non-controlling interest | 62,694,884 | 46,789,381 | ||||
Total liabilities and equity | $91,088,239 | $67,012,945 | ||||
Statements of Operations | ||||||
Performance allocation from Pershing Square, L.P.(1) | $29,742,303 | $14,543,002 | ||||
Unrealized gain (loss) on investment in Pershing Square, L.P. held at fair value | 12,224,037 | 6,986,422 | ||||
Profit-sharing partner compensation | (10,033,078) | (4,988,391) | ||||
Net income (loss) attributable to non-controlling interest | $31,933,262 | $16,541,033 | ||||
(1) | Included in performance fees on PS Holdco’s Consolidated Statements of Operations |



Summarized Financial Information - HHH | December 31, 2025 | ||
Statement of Financial Condition | |||
Assets | |||
Net investment in real estate | $7,367,055,000 | ||
All other assets | 3,272,406,000 | ||
Total assets | $10,639,461,000 | ||
Liabilities and Equity | |||
Mortgages, notes, and loans payable, net | $5,109,828,000 | ||
All other liabilities | 1,687,387,000 | ||
Total liabilities | 6,797,215,000 | ||
Total equity | 3,842,246,000 | ||
Total liabilities and equity | $10,639,461,000 | ||
For the period from May 5, 2025 to December 31, 2025 | |||
Statement of Operations | |||
Total revenues | $1,229,024,000 | ||
Total expenses | (948,112,000) | ||
Total other income (loss) | (294,000) | ||
Operating income | 280,618,000 | ||
Net income (loss) | 121,035,000 | ||
Net income (loss) attributable to common stockholders | $121,427,000 | ||

Summarized Financial Information - Pershing Square, L.P. | December 31, 2025 | December 31, 2024 | ||||
Statements of Financial Condition | ||||||
Assets | ||||||
Investments and derivative contracts | $1,617,395,505 | $1,388,621,627 | ||||
Other assets | 28,012,056 | 31,896,578 | ||||
Total assets | $1,645,407,561 | $1,420,518,205 | ||||
Liabilities and Equity | ||||||
Other liabilities | $114,759,041 | $92,556,743 | ||||
Total liabilities | 114,759,041 | 92,556,743 | ||||
Partners’ capital | 1,530,648,520 | 1,327,961,462 | ||||
Total liabilities and equity | $1,645,407,561 | $1,420,518,205 | ||||
Year ended December 31, | ||||||
Statements of Operations | 2025 | 2024 | ||||
Net gain from investments in securities and derivative contracts | $331,635,242 | $145,537,342 | ||||
Investment income | 11,579,153 | 16,122,457 | ||||
Total expenses | (12,643,683) | (12,811,605) | ||||
Net income | $330,570,712 | $148,848,194 | ||||

December 31, 2025 | December 31, 2024 | ||||||||
Asset Class | Useful Life | ||||||||
Leasehold Improvements | 15 | $28,395,531 | $28,333,531 | ||||||
Furniture and Fixtures | 7 | 2,173,959 | 2,071,436 | ||||||
Office Computers and Equipment | 5 | 1,528,371 | 1,260,768 | ||||||
Computer Software | 3 | 478,725 | 461,413 | ||||||
Total Fixed Assets and Leasehold Improvements (gross) | 32,576,586 | 32,127,148 | |||||||
Less: Accumulated Depreciation and Amortization | (17,592,861) | (15,292,146) | |||||||
Total Fixed Assets and Leasehold Improvements (net) | $14,983,725 | $16,835,002 | |||||||




Year ended December 31 | 2025 | 2024 | ||||
CompCo Subordinated Performance Fee(1) | $385,350,074 | $136,618,188 | ||||
Profit-sharing partner compensation | 72,267,026 | 89,776,876 | ||||
Amortization of unvested grants of permanent profits-interests | 1,461,901 | 1,455,475 | ||||
New grants of permanent profits-interests | — | 111,282,207 | ||||
Total profit-sharing partner compensation | $459,079,001 | $339,132,746 | ||||
LTIP permanent profits-interest distributions | $37,440,632 | $41,633,980 | ||||
(1) | Refer to Note 4 "Variable Compensation Agreement" for more details on both CompCo and the related service contract. The profit-sharing partner compensation expense resulting from the 2025 Subordinated Performance Fee is net of UBT withholding of $14,390,666. |
Earning Streams | Methodology | Unobservable Input | 2025 | October 23, 2024(1) | July 1, 2024(1) | ||||||||||
Net FRE earnings | Income approach | Discount rate | N/A | 13.0%–15.0% (14.0%) | 11.0%–13.0% (12.0%) | ||||||||||
Net FRE earnings | Income approach | Exit multiple | N/A | 14.0x–16.0x (15.0x) | 16.0x–18.0x (17.0x) | ||||||||||
Performance fees | Income approach | Discount rate | N/A | 14.5%–19.5% (17.0%) | 11.5%–16.5% (14.0%) | ||||||||||
Performance fees | Income approach | Exit multiple | N/A | 11.5x–12.5x (12.0x) | 14.5x–15.5x (15.0x) | ||||||||||
Net FRE earnings | Market approach | Net FRE multiples | N/A | 16.0x–26.0x (21.0x) | 18.0x–28.0x (23.0x) | ||||||||||
(1) | Multiples disclosed as weighted averages, and inputs in parentheses are the midpoints of the disclosed ranges |

3. | PARTNERS’ CAPITAL |
4. | RELATED PARTY TRANSACTIONS |

Year ended December 31 | 2025 | 2024 | ||||
Pershing Square Holdings, Ltd. | $207,995,255 | $188,818,228 | ||||
Pershing Square, L.P. | 10,373,793 | 11,071,033 | ||||
Pershing Square International, Ltd. | 4,529,667 | 6,007,199 | ||||
PS VII Master, L.P. | — | 170,438 | ||||
HHH Base Management Fee | 9,848,901 | — | ||||
HHH Variable Management Fee | 7,284,296 | — | ||||
Total Management Fees - Gross | $240,031,912 | $206,066,898 | ||||
Less: Amortization of HHH Premium | (9,611,543) | — | ||||
Total Management Fees - Net | $230,420,369 | $206,066,898 | ||||



5. | GENERAL AND ADMINISTRATIVE EXPENSE |
Year ended December 31 | 2025 | 2024 | ||||
Professional fees | $25,482,550 | $30,111,052 | ||||
Occupancy | 5,832,817 | 5,645,516 | ||||
Travel and entertainment | 3,315,145 | 1,545,665 | ||||
Information technology | 2,582,864 | 2,639,763 | ||||
Office costs | 2,419,092 | 2,366,238 | ||||
Other expenses | 1,394,480 | 856,316 | ||||
Insurance | 629,267 | 578,048 | ||||
Media | 256,549 | — | ||||
Dues & memberships | 161,290 | 200,407 | ||||
Aircraft | — | 6,373,906 | ||||
Charitable donations | — | 495,000 | ||||
Total General and Administrative Expense | $42,074,054 | $50,811,911 | ||||
6. | DEBT OBLIGATIONS |


Maturities of Debt | 2014 Line of Credit | 2021 Line of Credit | Total | ||||||
2026 | $— | $— | $— | ||||||
2027 | 34,800,000 | — | 34,800,000 | ||||||
2028 | — | — | — | ||||||
2029 | — | — | — | ||||||
2030 | — | — | — | ||||||
Total Debt Obligations | $34,800,000 | $— | $34,800,000 | ||||||
Year ended December 31, | ||||||||||||
2025 | 2024 | |||||||||||
Interest Expense | Average Rate | Interest Expense | Average Rate | |||||||||
2014 Line of Credit | $2,282,439 | 6.47% | $2,438,769 | 7.30% | ||||||||
2021 Line of Credit | — | — | 466,826 | 7.46% | ||||||||
Aircraft Note | — | — | 190,001 | 1.90% | ||||||||
Total Debt Interest | $2,282,439 | $3,095,596 | ||||||||||
7. | COMMITMENTS AND CONTINGENCIES |

8. | LEASES |
December 31, 2025 | December 31, 2024 | ||||||||
Component of Lease Balances | Statements of Financial Condition Line Item | ||||||||
Operating lease assets | Lease right-of-use assets | $28,440,786 | $30,589,920 | ||||||
Operating lease liabilities | Operating lease liabilities | 42,672,771 | 46,329,394 | ||||||
Year ended December 31, | |||||||||
2025 | 2024 | ||||||||
Component of Lease Cost | Statements of Operations Line Item | ||||||||
Operating lease cost | General and administrative expense | $4,919,227 | $5,568,248 | ||||||
Variable lease cost | General and administrative expense | 475,201 | 569,484 | ||||||
Sublease income | Other income | (5,232,325) | (4,965,362) | ||||||
Total lease expense | $162,103 | $1,172,370 | |||||||
For the Years Ended December 31, | Operating Lease | ||
2026 | $6,428,598 | ||
2027 | 6,418,749 | ||
2028 | 6,387,350 | ||
2029 | 6,756,768 | ||
2030 | 6,792,245 | ||
Thereafter | 20,942,755 | ||
Total future minimum lease payments | $53,726,465 | ||
Less: liability accretion | (11,053,694) | ||
Total lease liabilities | $42,672,771 | ||
Year ended December 31, | ||||||
2025 | 2024 | |||||
Cash paid for amounts included in the measurement of operating lease liabilities | $6,426,717 | $7,059,918 | ||||
Right-of-use asset balance changes due to new / remeasured operating lease liabilities | 153,685 | — | ||||
Weighted-average remaining lease term – Operating leases | 8.1 years | 9.1 years | ||||
Weighted-average discount rate – Operating leases | 5.93% | 5.93% | ||||

For the Years Ended December 31, | Operating Lease | ||
2026 | $2,978,485 | ||
2027 | 2,978,485 | ||
2028 | 3,142,010 | ||
2029 | 3,223,772 | ||
2030 | 3,223,772 | ||
Thereafter | 9,834,841 | ||
Total sublease income receivable | $25,381,365 | ||
9. | SEGMENT INFORMATION |
10. | CREDIT RISK |
11. | SUBSEQUENT EVENTS |

• | agreeing the current year estimates for revenues and costs to actual results, where applicable |
• | comparing the Company’s historical cost escalation and sales price escalation estimates to actual results to assess the Company’s ability to accurately estimate these amounts |
• | performing site visits for certain MPC developments, as needed and historically when warranted, to compare the overall status of the developments to what is reflected within the MPC cost of sales estimates |
• | comparing expected price per acre for each property type available for sale to applicable market data |
• | comparing the cost and sales price escalation rates throughout the duration of the development to available market data. |
December 31, | ||||||
thousands except par values and share amounts | 2025 | 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 | ||||
Commitments and Contingencies (see Note 12) | ||||||
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, and 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 | ||||
Year Ended December 31, | |||||||||
thousands except per share amounts | 2025 | 2024 | 2023 | ||||||
REVENUES | |||||||||
Condominium rights and unit sales | $370,156 | $778,616 | $47,707 | ||||||
Master Planned Communities land sales | 562,586 | 453,195 | 370,185 | ||||||
Rental revenue | 441,446 | 422,100 | 383,617 | ||||||
Other land, rental, and property revenues | 48,363 | 44,755 | 46,255 | ||||||
Builder price participation | 52,341 | 52,023 | 60,989 | ||||||
Total revenues | 1,474,892 | 1,750,689 | 908,753 | ||||||
EXPENSES | |||||||||
Condominium rights and unit cost of sales | 369,408 | 582,574 | 55,417 | ||||||
Master Planned Communities cost of sales | 188,704 | 169,191 | 140,050 | ||||||
Operating costs | 213,449 | 208,578 | 205,453 | ||||||
Rental property real estate taxes | 60,768 | 58,395 | 55,649 | ||||||
Provision for (recovery of) doubtful accounts | 232 | 504 | (2,762) | ||||||
General and administrative | 122,240 | 91,752 | 86,671 | ||||||
Depreciation and amortization | 183,232 | 179,799 | 168,734 | ||||||
Other | 19,146 | 15,002 | 13,302 | ||||||
Total expenses | 1,157,179 | 1,305,795 | 722,514 | ||||||
OTHER | |||||||||
Gain (loss) on sale or disposal of real estate and other assets, net | 29,825 | 22,907 | 24,162 | ||||||
Other income (loss), net | (16,023) | 92,120 | 5,823 | ||||||
Total other | 13,802 | 115,027 | 29,985 | ||||||
Operating income (loss) | 331,515 | 559,921 | 216,224 | ||||||
Interest income | 46,998 | 25,349 | 25,500 | ||||||
Interest expense | (169,931) | (164,926) | (157,575) | ||||||
Gain (loss) on extinguishment of debt | (698) | (465) | (97) | ||||||
Gain (loss) on sale of MUD receivables | (48,197) | (48,651) | — | ||||||
Equity in earnings (losses) from unconsolidated ventures | 1,772 | (5,829) | 25,776 | ||||||
Income (loss) from continuing operations before income taxes | 161,459 | 365,399 | 109,828 | ||||||
Income tax expense (benefit) | 37,616 | 80,184 | 26,418 | ||||||
Net income (loss) from continuing operations | 123,843 | 285,215 | 83,410 | ||||||
Net income (loss) from discontinued operations, net of tax | — | (88,223) | (634,940) | ||||||
Net income (loss) | 123,843 | 196,992 | (551,530) | ||||||
Net (income) loss attributable to noncontrolling interests | 54 | 711 | (243) | ||||||
Net income (loss) attributable to common stockholders | $123,897 | $197,703 | $ (551,773) | ||||||
Basic income (loss) per share — continuing operations | $2.22 | $5.75 | $1.68 | ||||||
Basic income (loss) per share — discontinued operations | $— | $(1.78) | $(12.81) | ||||||
Basic income (loss) per share attributable to common stockholders | $2.22 | $3.98 | $(11.13) | ||||||
Diluted income (loss) per share — continuing operations | $2.21 | $5.73 | $1.68 | ||||||
Diluted income (loss) per share — discontinued operations | $— | $(1.77) | $(12.80) | ||||||
Diluted income (loss) per share attributable to common stockholders | $2.21 | $3.96 | $(11.12) | ||||||
Year Ended December 31, | |||||||||
thousands | 2025 | 2024 | 2023 | ||||||
Net income (loss) | $123,843 | $196,992 | $(551,530) | ||||||
Other comprehensive income (loss) | |||||||||
Interest rate caps and swaps(a) | (3,885) | 321 | (9,322) | ||||||
Pension adjustment(b) | 90 | 375 | 259 | ||||||
Other comprehensive income (loss) | (3,795) | 696 | (9,063) | ||||||
Comprehensive income (loss) | 120,048 | 197,688 | (560,593) | ||||||
Comprehensive (income) loss attributable to noncontrolling interests | 54 | 711 | (243) | ||||||
Comprehensive income (loss) attributable to common stockholders | $120,102 | $198,399 | $(560,836) | ||||||
(a) | Amounts are shown net of deferred tax benefit of $1.2 million for the year ended December 31, 2025, deferred tax expense of $0.1 million for the year ended December 31, 2024, and deferred tax benefit of $2.7 million for the year ended December 31, 2023. |
(b) | The deferred tax impact was not meaningful for the years ended December 31, 2025, 2024, and 2023. |
Common Stock | Additional Paid-In Capital | Retained Earnings (Accumulated Deficit) | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total Stockholders’ Equity | Noncontrolling Interests | Total Equity | |||||||||||||||||||||||
thousands except shares | Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||
Balance, December 31, 2022 | 56,226,273 | $ 564 | $3,972,561 | $168,077 | $10,335 | (6,424,276) | $(611,038) | $3,540,499 | $65,613 | $3,606,112 | ||||||||||||||||||||
Net income (loss) | — | — | — | (551,773) | — | — | — | (551,773) | 243 | (551,530) | ||||||||||||||||||||
Interest rate swaps, net of tax expense (benefit) of $(2,729) | — | — | — | — | (9,322) | — | — | (9,322) | — | (9,322) | ||||||||||||||||||||
Pension adjustment, net of tax, expense (benefit) of $70 | — | — | — | — | 259 | — | — | 259 | — | 259 | ||||||||||||||||||||
Teravalis noncontrolling interest | — | — | — | — | — | — | — | — | 219 | 219 | ||||||||||||||||||||
Stock plan activity | 269,518 | 1 | 15,935 | — | — | (33,501) | (2,728) | 13,208 | — | 13,208 | ||||||||||||||||||||
Other | — | — | — | — | — | — | — | — | (22) | (22) | ||||||||||||||||||||
Balance, December 31, 2023 | 56,495,791 | $ 565 | $ 3,988,496 | $(383,696) | $1,272 | (6,457,777) | $ (613,766) | $ 2,992,871 | $66,053 | $ 3,058,924 | ||||||||||||||||||||
Net income (loss) | — | — | — | 197,703 | — | — | — | 197,703 | (711) | 196,992 | ||||||||||||||||||||
Interest rate swaps, net of tax expense (benefit) of $60 | — | — | — | — | 321 | — | — | 321 | — | 321 | ||||||||||||||||||||
Pension adjustment, net of tax expense (benefit) of $118 | — | — | — | — | 375 | — | — | 375 | — | 375 | ||||||||||||||||||||
Teravalis noncontrolling interest | — | — | — | — | — | — | — | — | 206 | 206 | ||||||||||||||||||||
Distribution of Seaport Entertainment Group Inc. to stockholders | — | — | (428,229) | — | — | — | — | (428,229) | — | (428,229) | ||||||||||||||||||||
Stock plan activity | 114,218 | 1 | 16,007 | — | — | (36,082) | (2,823) | 13,185 | — | 13,185 | ||||||||||||||||||||
Balance, December 31, 2024 | 56,610,009 | $ 566 | $ 3,576,274 | $(185,993) | $1,968 | (6,493,859) | $ (616,589) | $2,776,226 | $65,548 | $ 2,841,774 | ||||||||||||||||||||
Net income (loss) | — | — | — | 123,897 | — | — | — | 123,897 | (54) | 123,843 | ||||||||||||||||||||
Interest rate swaps, net of tax expense (benefit) of $(1,231) | — | — | — | — | (3,885) | — | — | (3,885) | — | (3,885) | ||||||||||||||||||||
Pension adjustment, net of tax expense (benefit) of $24 | — | — | — | — | 90 | — | — | 90 | — | 90 | ||||||||||||||||||||
Deconsolidation of Associations of Unit Owners | — | — | — | — | — | — | — | — | 979 | 979 | ||||||||||||||||||||
Teravalis noncontrolling interest | — | — | — | — | — | — | — | — | 317 | 317 | ||||||||||||||||||||
Issuance of common shares, net | 9,000,000 | 90 | 862,699 | — | — | — | — | 862,789 | — | 862,789 | ||||||||||||||||||||
Stock plan activity | 300,631 | 3 | 19,865 | — | — | (46,428) | (3,529) | 16,339 | — | 16,339 | ||||||||||||||||||||
Balance, December 31, 2025 | 65,910,640 | $659 | $ 4,458,838 | $(62,096) | $(1,827) | (6,540,287) | $(620,118) | $ 3,775,456 | $66,790 | $ 3,842,246 | ||||||||||||||||||||
Year Ended December 31, | |||||||||
thousands | 2025 | 2024 | 2023 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||
Net income (loss) | $123,843 | $196,992 | $ (551,530) | ||||||
Net income (loss) from discontinued operations, net of taxes | — | (88,223) | (634,940) | ||||||
Net income (loss) from continuing operations | 123,843 | 285,215 | 83,410 | ||||||
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: | |||||||||
Depreciation | 164,031 | 160,638 | 151,881 | ||||||
Amortization | 19,444 | 19,360 | 16,960 | ||||||
Amortization of deferred financing costs | 12,375 | 12,396 | 11,840 | ||||||
Amortization of intangibles other than in-place leases | 120 | 120 | 120 | ||||||
Straight-line rent amortization | (6,156) | (7,012) | (7,464) | ||||||
Deferred income taxes | 23,579 | 61,529 | (9,897) | ||||||
Restricted stock and stock option amortization | 19,802 | 16,006 | 16,394 | ||||||
Net gain on sale of properties | (29,825) | (22,907) | (24,162) | ||||||
Loss on sale of MUD receivables | 48,197 | 48,651 | — | ||||||
Proceeds from sale of MUD receivables | 180,043 | 176,680 | — | ||||||
(Gain) loss on extinguishment of debt | 698 | 465 | 97 | ||||||
Equity in (earnings) losses from unconsolidated ventures, net of distributions | 4,496 | 12,436 | (15,539) | ||||||
Provision for (recovery of) doubtful accounts | 3,414 | (499) | 8,274 | ||||||
Master Planned Communities development expenditures | (477,870) | (427,979) | (403,633) | ||||||
Master Planned Communities cost of sales, net of SID bonds transfers to buyers | 170,968 | 151,177 | 126,167 | ||||||
Condominium development expenditures | (511,013) | (681,998) | (472,666) | ||||||
Condominium rights and units cost of sales, net of closing commissions | 358,953 | 565,419 | 53,156 | ||||||
Other | 4,742 | — | 1,319 | ||||||
Net Changes: | |||||||||
Accounts receivable, net | (18,215) | 83,784 | 117,334 | ||||||
Other assets, net | 26,595 | 15,681 | 30,687 | ||||||
Condominium deposits, net | 289,108 | (19,065) | 88,595 | ||||||
Deferred expenses, net | (40,556) | (31,123) | (26,874) | ||||||
Accounts payable and other liabilities | 95,597 | 28,777 | 38,847 | ||||||
Cash provided by (used in) operating activities of continuing operations | 462,370 | 447,751 | (215,154) | ||||||
Cash provided by (used in) operating activities of discontinued operations | — | (51,160) | (43,327) | ||||||
Cash provided by (used in) operating activities | 462,370 | 396,591 | (258,481) | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||||
Property and equipment expenditures | (3,499) | (2,143) | (7,340) | ||||||
Operating property improvements | (44,758) | (47,949) | (40,211) | ||||||
Property development and redevelopment | (170,959) | (252,953) | (231,038) | ||||||
Acquisition of assets | (18,115) | (18,456) | (5,898) | ||||||
Proceeds from sales of properties, net | 12,336 | 48,408 | 39,543 | ||||||
Reimbursements under tax increment financings and grants | 6,583 | 8,721 | 1,469 | ||||||
Distributions from unconsolidated ventures | 4,386 | 6,657 | 12,995 | ||||||
Investments in unconsolidated ventures, net | (3,582) | (3,500) | — | ||||||
Other | (1,458) | — | — | ||||||
Net parent investment in discontinued operations | — | (169,490) | (115,185) | ||||||
Cash provided by (used in) investing activities of continuing operations | (219,066) | (430,705) | (345,665) | ||||||
Cash provided by (used in) investing activities of discontinued operations | — | 129,911 | 9,522 | ||||||
Cash provided by (used in) investing activities | (219,066) | (300,794) | (336,143) | ||||||
Year Ended December 31, | |||||||||
thousands | 2025 | 2024 | 2023 | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES | |||||||||
Proceeds from mortgages, notes, and loans payable | 759,545 | 761,429 | 677,441 | ||||||
Principal payments on mortgages, notes, and loans payable | (782,458) | (807,548) | (147,623) | ||||||
Proceeds from issuance of common stock, net | 862,789 | — | — | ||||||
Debt extinguishment costs | (422) | — | — | ||||||
Special Improvement District bond funds released from (held in) escrow | 25,254 | 16,850 | 11,037 | ||||||
Deferred financing costs and bond issuance costs | (6,091) | (6,235) | (569) | ||||||
Taxes paid on stock options exercised and restricted stock vested | (3,641) | (2,306) | (2,696) | ||||||
Stock options exercised | 58 | — | — | ||||||
Sale of preferred stock in Seaport subsidiary | — | 9,850 | — | ||||||
Contributions from Teravalis noncontrolling interest owner | 317 | 206 | 219 | ||||||
Cash provided by (used in) financing activities of continuing operations | 855,351 | (27,754) | 537,809 | ||||||
Cash provided by (used in) financing activities of discontinued operations | — | (122,597) | 10,935 | ||||||
Cash provided by (used in) financing activities | 855,351 | (150,351) | 548,744 | ||||||
Net change in cash, cash equivalents, and restricted cash | 1,098,655 | (54,554) | (45,880) | ||||||
Cash, cash equivalents, and restricted cash at beginning of period | 998,503 | 1,053,057 | 1,098,937 | ||||||
Cash, cash equivalents, and restricted cash at end of period | 2,097,158 | 998,503 | 1,053,057 | ||||||
Less: Cash, cash equivalents, and restricted cash of discontinued operations at end of period | — | — | 43,845 | ||||||
Cash, cash equivalents, and restricted cash of continuing operations at end of period | $2,097,158 | $998,503 | $1,009,212 | ||||||
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH | |||||||||
Cash and cash equivalents | $1,468,507 | $596,083 | $629,714 | ||||||
Restricted cash | 628,651 | 402,420 | 379,498 | ||||||
Cash, cash equivalents, and restricted cash of continuing operations at end of period | $2,097,158 | $998,503 | $1,009,212 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION — CONTINUING OPERATIONS | |||||||||
Interest paid, net | $282,844 | $298,364 | $239,995 | ||||||
Interest capitalized | 148,780 | 151,632 | 109,510 | ||||||
Income taxes paid (refunded), net | |||||||||
Federal | 8,793 | 1,500 | 5,305 | ||||||
Texas | 560 | 2,443 | 2,379 | ||||||
Arizona | 410 | — | — | ||||||
Maryland | 235 | — | — | ||||||
New York | (14,150) | — | 2,300 | ||||||
Illinois | — | — | 624 | ||||||
All other states | 150 | — | — | ||||||
NON-CASH TRANSACTIONS — CONTINUING OPERATIONS | |||||||||
Consideration from sale of properties | $41,125 | $— | $5,250 | ||||||
Special Improvement District bonds transfers to buyers | 17,736 | 18,014 | 13,883 | ||||||
Special Improvement District bonds held in third-party escrow | 16,425 | 37,990 | 21,290 | ||||||
Capitalized stock compensation | 3,187 | 3,936 | 4,669 | ||||||
Accrued property improvements, developments, and redevelopments | (9,612) | (13,441) | 909 | ||||||
Initial recognition of operating lease right-of-use asset | — | 766 | — | ||||||
Initial recognition of operating lease obligation | — | 766 | — | ||||||
NON-CASH TRANSACTIONS — DISCONTINUED OPERATIONS | |||||||||
Distribution of Seaport Entertainment Group Inc. to stockholders | $— | $361,210 | $— | ||||||
thousands | 2025 | 2024 | ||||
Buildings and equipment | $7,161 | $698 | ||||
Less: accumulated depreciation | (1,354) | (19) | ||||
Developments | 14,684 | 7,747 | ||||
Net investment in real estate | 20,491 | 8,426 | ||||
Cash and cash equivalents | 21,690 | 271 | ||||
Restricted cash | 136,418 | — | ||||
Accounts receivable, net | 65 | — | ||||
Deferred expenses, net | 13,571 | — | ||||
Other assets, net | 565 | — | ||||
Total assets | $192,800 | $8,697 | ||||
Accounts payable and other liabilities | $153,430 | $159 | ||||
Total liabilities | $153,430 | $159 | ||||
Asset Type | Years | Balance Sheet Location | ||||
Buildings and improvements | 7 - 40 | Buildings and Equipment | ||||
Equipment and fixtures | 5 - 20 | Buildings and Equipment | ||||
Computer hardware and vehicles | 3 - 5 | Buildings and Equipment | ||||
Tenant improvements | Related lease term | Buildings and Equipment | ||||
Leasing costs | Related lease term | Other assets, net | ||||
thousands | 2025 | 2024 | ||||
Development costs | $1,307,851 | $1,190,746 | ||||
Land and improvements | 169,764 | 150,283 | ||||
Total Developments | $1,477,615 | $1,341,029 | ||||
thousands | 2025 | 2024 | ||||
Straight-line rent receivables | $96,975 | $91,050 | ||||
Tenant receivables | 5,512 | 1,638 | ||||
Related-party receivables | 18,640 | 6,908 | ||||
Other receivables | 12,995 | 5,589 | ||||
Accounts receivable, net(a) | $134,122 | $105,185 | ||||
(a) | As of December 31, 2025, the total reserve balance for amounts considered uncollectible was $7.2 million, composed of $7.0 million attributable to lease-related receivables and $0.2 million attributable to the allowance for credit losses related to other accounts receivable. As of December 31, 2024, the total reserve balance was $8.2 million, comprised of $8.1 million attributable to lease-related receivables and $0.1 million attributable to the allowance for credit losses related to other accounts receivables. |
thousands | |||||||||
Statements of Operations Location | 2025 | 2024 | 2023 | ||||||
Rental revenue | $3,117 | $(860) | $10,984 | ||||||
Provision for (recovery of) doubtful accounts | 232 | 504 | (2,762) | ||||||
Total (income) expense impact | $3,349 | $(356) | $8,222 | ||||||
– | BPP is highly susceptible to factors outside HHH’s influence such as unemployment and interest rates |
– | the time between the sale of land to a homebuilder and closing on a completed home can take up to three years |
– | there is significant variability in home pricing from period to period |
thousands | 2024 | 2023 | ||||
Total revenues | $60,846 | $115,349 | ||||
Total operating expenses | 88,381 | 133,767 | ||||
General and administrative(a) | 32,535 | 4,522 | ||||
Depreciation and amortization | 16,717 | 47,384 | ||||
Other | — | 81 | ||||
Provision for impairment | — | (672,492) | ||||
Other income (loss), net | (67) | (1,539) | ||||
Interest income (expense), net | (7,414) | 874 | ||||
Gain (loss) on extinguishment of debt | (1,563) | (47) | ||||
Equity in earnings (losses) from unconsolidated ventures | (18,960) | (81,484) | ||||
Net income (loss) from discontinued operations before income taxes | (104,791) | (825,093) | ||||
Income tax expense (benefit) | (16,568) | (190,153) | ||||
Net income (loss) from discontinued operations, net of taxes | $(88,223) | $(634,940) | ||||
(a) | General and administrative expenses relate to costs incurred to complete the spinoff of Seaport Entertainment. |
Ownership Interest(a) | Carrying Value | Share of Earnings/Dividends | |||||||||||||||||||
thousands except percentages | December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | Year Ended December 31, | ||||||||||||||||
2025 | 2024 | 2023 | |||||||||||||||||||
Equity Method Investments | |||||||||||||||||||||
Operating Assets | |||||||||||||||||||||
Operating equity investments(b) | Various | Various | $10,649 | $7,036 | $(776) | $2,577 | $(64) | ||||||||||||||
Master Planned Communities | |||||||||||||||||||||
The Summit(c) | 50.0% | 50.0% | 35,815 | 37,409 | (1,594) | (16,807) | 24,787 | ||||||||||||||
Floreo(d) | 50.0% | 50.0% | 59,008 | 60,788 | (1,780) | 4,908 | (2,121) | ||||||||||||||
Strategic Developments | |||||||||||||||||||||
West End Alexandria(c) | 58.3% | 58.3% | 60,830 | 60,513 | 317 | 256 | 139 | ||||||||||||||
Other | 50.0% | 50.0% | 41 | 41 | — | (5) | 2 | ||||||||||||||
166,343 | 165,787 | (3,833) | (9,071) | 22,743 | |||||||||||||||||
Other investments(e) | 3,779 | 3,779 | 5,605 | 3,242 | 3,033 | ||||||||||||||||
Investments in unconsolidated ventures | $170,122 | $169,566 | $1,772 | $(5,829) | $25,776 | ||||||||||||||||
(a) | Ownership interests presented reflect the Company’s stated ownership interest or if applicable, the Company’s final profit-sharing interest after receipt of any preferred returns based on the venture’s distribution priorities. |
(b) | Two of the operating equity investments were in a combined deficit position of $23.8 million at December 31, 2025, and $18.0 million at December 31, 2024, and presented in Accounts payable and other liabilities on the Consolidated Balance Sheets. |
(c) | For these equity method investments, various provisions in the venture operating agreements regarding distributions of cash flow based on capital account balances, allocations of profits and losses, and preferred returns may result in the Company’s economic interest differing from its stated interest or final profit-sharing interest. For these investments, the Company recognizes income or loss based on the venture’s distribution priorities, which could fluctuate over time and may be different from its stated ownership or final profit-sharing interest. |
(d) | Classified as a VIE; however, the Company is not the primary beneficiary and accounts for its investment in accordance with the equity method. Refer to discussion below for additional information. |
(e) | Other investments represent investments not accounted for under the equity method. There were no impairments, or upward or downward adjustments to the carrying amounts of these securities either during current year or cumulatively. |
thousands | December 31, 2025 | December 31, 2024 | ||||
Consolidated Balance Sheets | ||||||
Total Assets | $952,501 | $879,908 | ||||
Total Liabilities | 599,167 | 526,320 | ||||
Total Equity | 353,334 | 353,588 | ||||
Year Ended December 31, | |||||||||
thousands | 2025 | 2024 | 2023 | ||||||
Consolidated Statements of Operations | |||||||||
Revenues | $191,463 | $219,766 | $347,084 | ||||||
Operating Income | 25,293 | 35,545 | 75,099 | ||||||
Net income (loss) | 9,893 | 20,987 | 55,006 | ||||||
thousands | 2025 | 2024 | ||||
Special Improvement District receivable, net | $90,417 | $97,432 | ||||
Security, escrow, and other deposits | 54,608 | 66,348 | ||||
In-place leases, net | 28,486 | 32,995 | ||||
Prepaid expenses | 19,669 | 22,791 | ||||
Tenant incentives and other receivables, net | 15,259 | 12,567 | ||||
Other | 11,934 | 28,433 | ||||
Intangibles, net | 7,930 | 3,359 | ||||
TIF receivable, net | 4,012 | 4,340 | ||||
Condominium inventory | 3,937 | 525 | ||||
Interest rate derivative assets | 3,113 | 9,082 | ||||
Notes receivable, net | 2,932 | 870 | ||||
Net investment in lease receivable | 2,781 | 2,809 | ||||
Other assets, net | $245,078 | $281,551 | ||||
thousands | 2025 | 2024 | ||||
Condominium deposit liabilities | $748,795 | $459,683 | ||||
Construction payables | 263,845 | 252,619 | ||||
Deferred income | 166,121 | 125,784 | ||||
Accounts payable and accrued expenses | 69,023 | 48,317 | ||||
MUD sale liability | 64,364 | 19,468 | ||||
Tenant and other deposits | 59,736 | 47,112 | ||||
Accrued interest | 50,800 | 51,828 | ||||
Accrued real estate taxes | 35,311 | 29,284 | ||||
Accrued payroll and other employee liabilities | 31,452 | 32,154 | ||||
Other | 27,911 | 28,188 | ||||
Interest rate derivative liabilities | 689 | — | ||||
Accounts payable and other liabilities | $1,518,047 | $1,094,437 | ||||
As of December 31, 2025 | As of December 31, 2024 | |||||||||||||||||
thousands | Gross Asset (Liability) | Accumulated (Amortization)/ Accretion | Net Carrying Amount | Gross Asset (Liability) | Accumulated (Amortization)/ Accretion | Net Carrying Amount | ||||||||||||
Intangible Assets: | ||||||||||||||||||
Other intangibles | $8,052 | $(2,615) | $5,437 | $4,526 | $(1,324) | $3,202 | ||||||||||||
Goodwill | 2,336 | — | 2,336 | — | — | — | ||||||||||||
Indefinite lived intangibles | 157 | — | 157 | 157 | — | 157 | ||||||||||||
Tenant leases: | ||||||||||||||||||
In-place value | 54,008 | (25,522) | 28,486 | 56,019 | (23,024) | 32,995 | ||||||||||||
Above-market | 1,053 | (475) | 578 | 1,281 | (395) | 886 | ||||||||||||
Below-market | — | — | — | (627) | 627 | — | ||||||||||||
Total indefinite lived intangibles | $2,493 | $157 | ||||||||||||||||
Total amortizing intangibles | $34,501 | $37,083 | ||||||||||||||||
thousands | 2026 | 2027 | 2028 | 2029 | 2030 | ||||||||||
Net amortization and accretion expense | $5,793 | $5,173 | $5,064 | $5,025 | $5,014 | ||||||||||
December 31, | ||||||
thousands | 2025 | 2024 | ||||
Fixed-rate debt | ||||||
Senior unsecured notes | $2,050,000 | $2,050,000 | ||||
Secured mortgages payable | 1,793,561 | 1,635,750 | ||||
Special Improvement District bonds | 80,294 | 83,779 | ||||
Variable-rate debt(a) | ||||||
Secured Bridgeland Notes | 85,000 | 283,000 | ||||
Secured mortgages payable | 1,135,359 | 1,115,908 | ||||
Unamortized deferred financing costs(b) | (34,386) | (40,968) | ||||
Mortgages, notes, and loans payable, net | $5,109,828 | $5,127,469 | ||||
(a) | The Company has entered into derivative instruments to manage the variable interest rate exposure. See Note 11 - Derivative Instruments and Hedging Activities for additional information. |
(b) | Deferred financing costs are amortized to interest expense over the initial contractual term of the respective financing agreements using the effective interest method (or other methods which approximate the effective interest method). |
$ in thousands | Principal | Maturity Date | Interest Rate | ||||||
August 2020 | $750,000 | August 2028 | 5.375% | ||||||
February 2021 | 650,000 | February 2029 | 4.125% | ||||||
February 2021 | 650,000 | February 2031 | 4.375% | ||||||
Senior unsecured notes | $2,050,000 | ||||||||
December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||
$ in thousands | Principal | Range of Interest Rates | Weighted- average Interest Rate | Weighted- average Years to Maturity | Principal | Range of Interest Rates | Weighted- average Interest Rate | Weighted- average Years to Maturity | ||||||||||||||||
Fixed rate(a) | $1,793,561 | 3.13% - 8.67% | 4.91 % | 5.1 | $1,635,750 | 3.13% - 8.67% | 4.74 % | 5.8 | ||||||||||||||||
Variable rate(b) | 1,135,359 | 5.77% - 8.87% | 7.34 % | 1.3 | 1,115,908 | 6.43% - 9.42% | 7.67 % | 1.7 | ||||||||||||||||
Secured mortgages payable | $2,928,920 | 3.13% - 8.87% | 5.85 % | 3.6 | $2,751,658 | 3.13% - 9.42% | 5.93 % | 4.1 | ||||||||||||||||
(a) | Interest rates presented are based upon the coupon rates of the Company’s fixed-rate debt obligations. |
(b) | Interest rates presented are based on the applicable reference interest rates as of December 31, 2025 and 2024, excluding the effects of interest rate derivatives. |
thousands | Mortgages, notes, and loans payable principal payments | ||
2026 | $663,243 | ||
2027 | 507,661 | ||
2028(a) | 923,362 | ||
2029 | 1,075,975 | ||
2030 | 277,225 | ||
Thereafter(a) | 1,696,748 | ||
Total principal payments | 5,144,214 | ||
Unamortized deferred financing costs | (34,386) | ||
Mortgages, notes, and loans payable | $5,109,828 | ||
(a) | Subsequent to year end, on February 17, 2026, 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. |
December 31, 2025 Fair Value Measurements Using | December 31, 2024 Fair Value Measurements Using | |||||||||||||||||||||||
thousands | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||||||
Interest rate derivative assets | $3,113 | $— | $3,113 | $— | $9,082 | $— | $9,082 | $— | ||||||||||||||||
Interest rate derivative liabilities | 689 | — | 689 | — | — | — | — | — | ||||||||||||||||
December 31, 2025 | December 31, 2024 | ||||||||||||||
thousands | Fair Value Hierarchy | Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | ||||||||||
Assets: | |||||||||||||||
Cash, cash equivalents, and restricted cash | Level 1 | $2,097,158 | $2,097,158 | $998,503 | $998,503 | ||||||||||
Accounts receivable, net(a) | Level 3 | 134,122 | 134,122 | 105,185 | 105,185 | ||||||||||
Notes receivable, net(b) | Level 3 | 2,932 | 2,932 | 870 | 870 | ||||||||||
Liabilities: | |||||||||||||||
Fixed-rate debt(c) | Level 2 | 3,923,855 | 3,794,729 | 3,769,529 | 3,495,298 | ||||||||||
Variable-rate debt(c) | Level 2 | 1,220,359 | 1,220,359 | 1,398,908 | 1,398,908 | ||||||||||
(a) | Accounts receivable, net is shown net of an allowance of $7.2 million at December 31, 2025, and $8.2 million at December 31, 2024. Refer to Note 1 - Presentation of Financial Statements and Significant Accounting Policies for additional information on the allowance. |
(b) | Notes receivable, net is shown net of an immaterial allowance at December 31, 2025, and December 31, 2024. |
(c) | Excludes related unamortized financing costs. |
thousands | Segment | Total Fair Value Measurement | Fair Value Measurements Using | ||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
Town Green(a) | Strategic Developments | $28,900 | $— | $— | $28,900 | ||||||||||
(a) | The fair value was determined based on an independent property appraisal using market-participant assumptions as of June 2025. Refer to Note 5 - Acquisitions and Dispositions for additional information. |
Fair Value Asset (Liability) | ||||||||||||||||||
thousands | Notional Amount | Fixed Interest Rate(a) | Effective Date | Maturity Date | December 31, 2025 | December 31, 2024 | ||||||||||||
Derivative instruments not designated as hedging instruments: (b) | ||||||||||||||||||
Interest rate collar | 219,080 | 2.00% - 4.50% | 6/1/2023 | 6/1/2025 | $— | $35 | ||||||||||||
Interest rate collar | 234,364 | 2.00% - 4.50% | 6/1/2023 | 6/1/2025 | — | 34 | ||||||||||||
Interest rate cap | 75,000 | 2.50% | 10/12/2021 | 9/29/2025 | — | 919 | ||||||||||||
Interest rate cap | 59,500 | 2.50% | 10/12/2021 | 9/29/2025 | — | 729 | ||||||||||||
Interest rate cap | 250,000 | 4.50% | 6/17/2025 | 7/1/2026 | 1 | — | ||||||||||||
Interest rate cap | 69,712 | 6.00% | 6/20/2024 | 7/15/2026 | — | 30 | ||||||||||||
Interest rate cap | 8,890 | 6.00% | 6/20/2024 | 7/15/2026 | — | 4 | ||||||||||||
Interest rate cap | 133,467 | 5.25% | 12/2/2024 | 12/15/2026 | 1 | 297 | ||||||||||||
Derivative instruments designated as hedging instruments: | ||||||||||||||||||
Interest rate cap | 127,000 | 3.50% | 11/7/2024 | 11/7/2025 | — | 725 | ||||||||||||
Interest rate cap | 72,581 | 5.00% | 12/22/2022 | 12/21/2025 | — | 15 | ||||||||||||
Interest rate swap | 79,444 | 3.97% | 5/1/2025 | 4/15/2026 | (59) | — | ||||||||||||
Interest rate swap | 32,400 | 3.98% | 7/10/2025 | 8/1/2026 | (88) | — | ||||||||||||
Interest rate swap | 175,000 | 3.69% | 1/3/2023 | 1/1/2027 | (542) | 1,062 | ||||||||||||
Interest rate swap | 40,800 | 1.68% | 3/1/2022 | 2/18/2027 | 792 | 1,979 | ||||||||||||
Interest rate cap | 127,000 | 3.50% | 11/7/2025 | 1/8/2027 | 145 | — | ||||||||||||
Interest rate cap | 59,000 | 4.15% | 12/21/2025 | 12/21/2028 | 183 | — | ||||||||||||
Interest rate swap | 33,894 | 4.89% | 11/1/2019 | 1/1/2032 | 1,991 | 3,253 | ||||||||||||
Total fair value derivative assets | $3,113 | $9,082 | ||||||||||||||||
Total fair value derivative liabilities | (689) | — | ||||||||||||||||
Total fair value derivatives asset (liability), net | $2,424 | $9,082 | ||||||||||||||||
(a) | These rates represent the swap rate and cap strike rate on HHH’s interest rate swaps, caps, and collars. |
(b) | Interest income related to these contracts was $0.4 million in 2025 and $1.4 million in 2024. |
Derivatives in Cash Flow Hedging Relationships | Amount of Gain (Loss) Recognized in AOCI on Derivatives | ||||||||
thousands | 2024 | 2023 | 2022 | ||||||
Interest rate derivatives | $(962) | $4,818 | $3,809 | ||||||
Location of Gain (Loss) Reclassified from AOCI into Statements of Operations | Amount of Gain (Loss) Reclassified from AOCI into Statements of Operations | ||||||||
thousands | 2025 | 2024 | 2023 | ||||||
Interest expense | $2,923 | $4,497 | $13,131 | ||||||
Commitments and Contingencies |
thousands | 2025 | 2024 | 2023 | ||||||
Stock Options(a) | $270 | $195 | $336 | ||||||
Restricted Stock(b) | 16,345 | 11,875 | 11,389 | ||||||
Pre-tax stock-based compensation expense | $16,615 | $12,070 | $11,725 | ||||||
Income tax benefit | $1,116 | $1,077 | $1,001 | ||||||
(a) | Amounts shown are net of immaterial amounts capitalized to development projects. |
(b) | Amounts shown are net of $3.2 million capitalized to development projects in 2025, $3.9 million capitalized to development projects in 2024, and $4.6 million capitalized to development projects in 2023. |
Stock Options | Weighted- average Exercise Price | Weighted-average Remaining Contractual Term (years) | Aggregate Intrinsic Value | |||||||||
Stock options outstanding at December 31, 2024 | 91,402 | $91.90 | ||||||||||
Exercised(a) | (1,615) | 63.36 | ||||||||||
Expired | (21,547) | 123.44 | ||||||||||
Stock options outstanding at December 31, 2025 | 68,240 | $82.62 | 2.9 | $575,760 | ||||||||
Stock options vested and expected to vest at December 31, 2025 | 68,240 | $82.62 | 2.9 | $ 575,760 | ||||||||
Stock options exercisable at December 31, 2025 | 59,621 | $83.16 | 2.5 | $ 505,949 | ||||||||
(a) | The total intrinsic value of stock options exercised was immaterial during 2025, based on the difference between the market price at the exercise date and the exercise price. There were no stock options exercised during 2024 or 2023. |
– | Expected life—Based on the average of the time to vesting and full term of an option |
– | Risk-free interest rates—Based on the U.S. Treasury rate over the expected life of an option |
– | Expected volatility—Based on the average of implied and historical volatilities as of each of the grant dates |
2025 | 2024 | 2023 | |||||||
Weighted-average grant date fair value | N/A | $11.16 | N/A | ||||||
Assumptions | |||||||||
Expected life of options (in years) | N/A | 3.3 | N/A | ||||||
Risk-free interest rate | N/A | 4.3% | N/A | ||||||
Expected volatility | N/A | 30.6% | N/A | ||||||
Expected annual dividend per share | — | — | N/A | ||||||
Restricted Stock | Weighted-average Grant Date Fair Value | |||||
Restricted stock outstanding at December 31, 2024 | 371,955 | $56.43 | ||||
Granted | 376,989 | 76.68 | ||||
Vested | (171,887) | 69.37 | ||||
Forfeited | (77,582) | 66.81 | ||||
Restricted stock outstanding at December 31, 2025 | 499,475 | $65.66 | ||||
thousands | 2025 | 2024 | 2023 | ||||||
Current | |||||||||
Federal | $12,744 | $15,534 | $33,783 | ||||||
State | 1,293 | 3,121 | 2,532 | ||||||
Total current | 14,037 | 18,655 | 36,315 | ||||||
Deferred | |||||||||
Federal | 24,463 | 61,853 | (7,601) | ||||||
State | (884) | (324) | (2,296) | ||||||
Total deferred | 23,579 | 61,529 | (9,897) | ||||||
Total | $37,616 | $80,184 | $26,418 | ||||||
thousands except percentages | 2025 | 2024 | 2023 | |||||||||||||||
Tax computed at the U.S. federal statutory rate | $33,906 | 21.0% | $76,734 | 21.0% | $23,064 | 21.0% | ||||||||||||
Increase (decrease) in valuation allowance, net | 148 | 0.1% | (20,736) | (5.7)% | 4,003 | 3.7% | ||||||||||||
State and local income tax expense (benefit), net of federal income tax(a) | 182 | 0.1% | 18,719 | 5.1% | (4,432) | (4.0)% | ||||||||||||
Tax expense on compensation disallowance | 4,380 | 2.7% | 1,920 | 0.5% | 2,133 | 1.9% | ||||||||||||
Other, net | (1,000) | (0.6)% | 3,547 | 1.0% | 1,650 | 1.5% | ||||||||||||
Income tax expense (benefit) | $37,616 | 23.3% | $80,184 | 21.9% | $26,418 | 24.1% | ||||||||||||
(a) | Tax in Maryland, Hawai‘i, Virginia, Texas, New York, and New York City comprise more than 50% of the tax effect in this category. |
thousands | Amount | Expiration Date | ||||
Net operating loss carryforwards - Federal | $708,566 | n/a | ||||
Net operating loss carryforwards - State | 326,955 | 2025-2044 | ||||
Net operating loss carryforwards - State | 304,402 | n/a | ||||
Charitable contribution carryforwards - Federal | 3,432 | 2030 | ||||
General business tax credit carryforwards | 1,095 | 2044 | ||||
thousands | 2025 | 2024 | ||||
Deferred tax assets: | ||||||
Accrued expenses | $10,192 | $9,376 | ||||
Investments in unconsolidated ventures | 5,105 | — | ||||
Other | 2,644 | 4,841 | ||||
Accounts receivable | 1,049 | 1,283 | ||||
Operating loss and tax carryforwards | 189,054 | 205,244 | ||||
Total deferred tax assets | 208,044 | 220,744 | ||||
Valuation allowance | (16,431) | (16,314) | ||||
Total net deferred tax assets | $191,613 | $204,430 | ||||
thousands | 2025 | 2024 | ||||
Deferred tax liabilities: | ||||||
Master Planned Communities properties | $(304,057) | $(297,889) | ||||
Operating and development properties and fixed assets | (32,045) | (25,675) | ||||
Deferred income | (18,167) | (18,839) | ||||
Prepaid expenses | (1,816) | (2,981) | ||||
Investments in unconsolidated ventures | — | (1,146) | ||||
Total deferred tax liabilities | (356,085) | (346,530) | ||||
Total net deferred tax liabilities | $(164,472) | $(142,100) | ||||
thousands | |||
Balance at December 31, 2022 | $10,335 | ||
Derivative instruments: | |||
Other comprehensive income (loss) before reclassifications | 3,809 | ||
(Gain) loss reclassified to net income | (13,131) | ||
Pension adjustment | 259 | ||
Net current-period other comprehensive income (loss) | (9,063) | ||
Balance at December 31, 2023 | $1,272 | ||
Derivative instruments: | |||
Other comprehensive income (loss) before reclassifications | 4,818 | ||
(Gain) loss reclassified to net income | (4,497) | ||
Pension adjustment | 375 | ||
Net current-period other comprehensive income (loss) | 696 | ||
Balance at December 31, 2024 | $1,968 | ||
thousands | |||
Derivative instruments: | |||
Other comprehensive income (loss) before reclassifications | (962) | ||
(Gain) loss reclassified to net income | (2,923) | ||
Pension adjustment | 90 | ||
Net current-period other comprehensive income (loss) | (3,795) | ||
Balance at December 31, 2025 | $(1,827) | ||
Accumulated Other Comprehensive Income (Loss) Components thousands | 2025 | 2024 | Affected line items in the Statements of Operations | ||||||
(Gains) losses on cash flow hedges | $(3,833) | $(5,821) | Interest expense | ||||||
Income taxes on (gains) losses on cash flow hedges | 910 | 1,324 | Income tax expense (benefit) | ||||||
Total reclassifications of (income) loss for the period | $(2,923) | $(4,497) | |||||||
thousands except per share amounts | 2025 | 2024 | 2023 | ||||||
Net income (loss) | |||||||||
Net income (loss) from continuing operations | $123,843 | $285,215 | $83,410 | ||||||
Net (income) loss attributable to noncontrolling interests | 54 | 711 | (243) | ||||||
Net income (loss) from continuing operations attributable to common stockholders | 123,897 | 285,926 | 83,167 | ||||||
Net income (loss) from discontinued operations | — | (88,223) | (634,940) | ||||||
Net income (loss) attributable to common stockholders | $123,897 | $197,703 | $(551,773) | ||||||
Shares | |||||||||
Weighted-average common shares outstanding — basic | 55,722 | 49,686 | 49,568 | ||||||
Restricted stock and stock options | 324 | 226 | 48 | ||||||
Weighted-average common shares outstanding — diluted | 56,046 | 49,912 | 49,616 | ||||||
Net income (loss) per common share | |||||||||
Basic income (loss) per share — continuing operations | $2.22 | $5.75 | $1.68 | ||||||
Basic income (loss) per share — discontinued operations | $— | $(1.78) | $(12.81) | ||||||
Basic income (loss) per share — attributable to common stockholders | $2.22 | $3.98 | $(11.13) | ||||||
Diluted income (loss) per share — continuing operations | $2.21 | $5.73 | $1.68 | ||||||
Diluted income (loss) per share — discontinued operations | $— | $(1.77) | $(12.80) | ||||||
Diluted income (loss) per share — attributable to common stockholders | $2.21 | $3.96 | $(11.12) | ||||||
Anti-dilutive shares excluded from diluted EPS | |||||||||
Restricted stock and stock options | 142 | 66 | 250 | ||||||
thousands | 2025 | 2024 | 2023 | ||||||
Revenues from contracts with customers | |||||||||
Recognized at a point in time: | |||||||||
Condominium rights and unit sales | $370,156 | $778,616 | $47,707 | ||||||
Master Planned Communities land sales | 562,586 | 453,195 | 370,185 | ||||||
Builder price participation | 52,341 | 52,023 | 60,989 | ||||||
Total | 985,083 | 1,283,834 | 478,881 | ||||||
Recognized at a point in time or over time: | |||||||||
Other land, rental, and property revenues | 48,363 | 44,755 | 46,255 | ||||||
Rental and lease-related revenues | |||||||||
Rental revenue | 441,446 | 422,100 | 383,617 | ||||||
Total revenues | $1,474,892 | $1,750,689 | $908,753 | ||||||
thousands | Contract Liabilities | ||
Balance at December 31, 2023 | $575,621 | ||
Consideration earned during the period | (865,949) | ||
Consideration received during the period | 874,864 | ||
Balance at December 31, 2024 | $584,536 | ||
Consideration earned during the period | (479,157) | ||
Consideration received during the period | 791,517 | ||
Balance at December 31, 2025 | $896,896 | ||
thousands | Less than 1 year | 1-2 years | 3 years and thereafter | ||||||
Total remaining unsatisfied performance obligations | $1,072,317 | $447,395 | $2,884,803 | ||||||
thousands | 2025 | 2024 | ||||
Operating lease right-of-use assets | $5,231 | $5,806 | ||||
Operating lease obligations | 4,868 | 5,456 | ||||
thousands | Operating Leases | ||
2026 | $956 | ||
2027 | 898 | ||
2028 | 616 | ||
2029 | 622 | ||
2030 | 381 | ||
Thereafter | 5,300 | ||
Total lease payments | 8,773 | ||
Less: imputed interest | (3,905) | ||
Present value of lease liabilities | $4,868 | ||
Supplemental Consolidated Statements of Cash Flows Information | Year ended December 31, | |||||
thousands | 2025 | 2024 | ||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||
Operating cash flows on operating leases | $992 | $759 | ||||
Other Information | 2025 | 2024 | ||||
Weighted-average remaining lease term (years) | ||||||
Operating leases | 16.3 | 16.4 | ||||
Weighted-average discount rate | ||||||
Operating leases | 7.2 % | 7.1 % | ||||
Year ended December 31, | ||||||
thousands | 2025 | 2024 | ||||
Total minimum rent payments | $246,603 | $235,652 | ||||
thousands | Total Minimum Rent | ||
2026 | $248,354 | ||
2027 | 248,617 | ||
2028 | 226,818 | ||
2029 | 207,142 | ||
2030 | 181,921 | ||
Thereafter | 619,494 | ||
Total | $1,732,346 | ||
– | Operating Assets – consists of developed or acquired retail, office, and multifamily properties along with other real estate investments. These properties are currently generating rental revenues and may be redeveloped, repositioned, or sold to improve segment performance or to recycle capital. |
– | MPC – consists of the development and sale of land in large-scale, long-term community development projects in and around Las Vegas, Nevada; Houston, Texas; and Phoenix, Arizona. Revenues are primarily generated through the sale of residential and commercial land to homebuilders and developers. |
– | Strategic Developments – consists of residential condominium and commercial property projects currently under development and all other properties held for development which have no substantial operations. Revenues are primarily generated from the sale of condominium units. |
thousands | Operating Assets Segment | MPC Segment | Strategic Developments Segment | ||||||
Year Ended December 31, 2025 | |||||||||
Total revenues | $465,568 | $634,856 | $374,363 | ||||||
Condominium rights and unit cost of sales | — | — | (369,408) | ||||||
Master Planned Communities cost of sales | — | (188,704) | — | ||||||
Operating costs | (145,464) | (45,298) | (22,490) | ||||||
Rental property real estate taxes | (58,577) | — | (2,191) | ||||||
(Provision for) recovery of doubtful accounts | (232) | — | — | ||||||
Segment operating income (loss) | 261,295 | 400,854 | (19,726) | ||||||
Depreciation and amortization | (172,835) | (408) | (6,579) | ||||||
Interest income (expense), net | (136,637) | 75,160 | 18,851 | ||||||
Other income (loss), net | 2,266 | 120 | (18,487) | ||||||
Equity in earnings (losses) from unconsolidated ventures | 4,829 | (3,374) | 317 | ||||||
Gain (loss) on sale or disposal of real estate and other assets, net | 14,354 | 3,750 | 11,721 | ||||||
Gain (loss) on extinguishment of debt | (698) | — | — | ||||||
Segment EBT | $(27,426) | $476,102 | $(13,903) | ||||||
Year Ended December 31, 2024 | |||||||||
Total revenues | $444,300 | $522,925 | $783,396 | ||||||
Condominium rights and unit cost of sales | — | — | (582,574) | ||||||
Master Planned Communities cost of sales | — | (169,191) | — | ||||||
Operating costs | (138,172) | (52,736) | (17,670) | ||||||
Rental property real estate taxes | (55,915) | — | (2,480) | ||||||
(Provision for) recovery of doubtful accounts | (504) | — | — | ||||||
Segment operating income (loss) | 249,709 | 300,998 | 180,672 | ||||||
Depreciation and amortization | (169,040) | (438) | (7,255) | ||||||
Interest income (expense), net | (138,207) | 60,473 | 18,603 | ||||||
Other income (loss), net | 822 | — | 90,534 | ||||||
Equity in earnings (losses) from unconsolidated ventures | 5,819 | (11,899) | 251 | ||||||
Gain (loss) on sale or disposal of real estate and other assets, net | 22,907 | — | — | ||||||
Gain (loss) on extinguishment of debt | (465) | — | — | ||||||
Segment EBT | $(28,455) | $349,134 | $282,805 | ||||||
Year Ended December 31, 2023 | |||||||||
Total revenues | $410,254 | $448,452 | $49,987 | ||||||
Condominium rights and unit cost of sales | — | — | (55,417) | ||||||
Master Planned Communities cost of sales | — | (140,050) | — | ||||||
Operating costs | (130,125) | (53,420) | (21,908) | ||||||
Rental property real estate taxes | (52,502) | — | (3,147) | ||||||
(Provision for) recovery of doubtful accounts | 2,762 | — | — | ||||||
Segment operating income (loss) | 230,389 | 254,982 | (30,485) | ||||||
Depreciation and amortization | (161,138) | (418) | (3,963) | ||||||
Interest income (expense), net | (125,197) | 64,291 | 16,074 | ||||||
Other income (loss), net | 2,092 | (102) | 690 | ||||||
Equity in earnings (losses) from unconsolidated ventures | 2,968 | 22,666 | 142 | ||||||
Gain (loss) on sale or disposal of real estate and other assets, net | 23,926 | — | 236 | ||||||
Gain (loss) on extinguishment of debt | (97) | — | — | ||||||
Segment EBT | $(27,057) | $341,419 | $(17,306) | ||||||
thousands | 2025 | 2024 | 2023 | ||||||
Operating Assets EBT | $(27,426) | $(28,455) | $(27,057) | ||||||
MPC EBT | 476,102 | 349,134 | 341,419 | ||||||
Strategic Developments EBT | (13,903) | 282,805 | (17,306) | ||||||
General and administrative expenses | (122,240) | (91,752) | (86,671) | ||||||
Gain (loss) on sale of MUD receivables | (48,197) | (48,651) | — | ||||||
Corporate interest expense, net | (80,307) | (80,446) | (87,243) | ||||||
Corporate income, expenses, and other items | (22,570) | (17,236) | (13,314) | ||||||
Net income (loss) from continuing operations before income taxes | $161,459 | $365,399 | $109,828 | ||||||
thousands | 2025 | 2024 | 2023 | ||||||
Operating Assets revenue | $465,568 | $444,300 | $410,254 | ||||||
MPC revenue | 634,856 | 522,925 | 448,452 | ||||||
Strategic Developments revenue | 374,363 | 783,396 | 49,987 | ||||||
Corporate income | 105 | 68 | 60 | ||||||
Total revenues | $1,474,892 | $1,750,689 | $908,753 | ||||||
thousands | 2025 | 2024 | ||||
Operating Assets | $3,606,214 | $3,548,162 | ||||
Master Planned Communities | 3,487,301 | 3,373,827 | ||||
Strategic Developments | 2,378,762 | 1,836,791 | ||||
Corporate | 1,167,184 | 452,456 | ||||
Total assets | $ 10,639,461 | $9,211,236 | ||||
thousands | 2025 | 2024 | ||||
Operating Assets | $45,333 | $63,781 | ||||
Master Planned Communities | 184 | 232 | ||||
Strategic Developments | 176,689 | 239,472 | ||||
thousands except per share amounts | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||
2024 | ||||||||||||
Total revenues | $ 156,484 | $ 283,468 | $ 327,147 | $ 983,590 | ||||||||
Operating income (loss) | 12,608 | 88,464 | 198,339 | 260,510 | ||||||||
Net income (loss) from continuing operations | (21,000) | 47,367 | 96,528 | 162,320 | ||||||||
Net income (loss) from discontinued operations, net of tax | (31,467) | (26,309) | (24,031) | (6,416) | ||||||||
Net income (loss) | (52,467) | 21,058 | 72,497 | 155,904 | ||||||||
Net (income) loss attributable to noncontrolling interests | (10) | 34 | 273 | 414 | ||||||||
Net income (loss) attributable to common stockholders | (52,477) | 21,092 | 72,770 | 156,318 | ||||||||
Basic income (loss) per share — continuing operations | $(0.42) | $0.95 | $1.95 | $3.27 | ||||||||
Basic income (loss) per share — discontinued operations | $(0.63) | $(0.53) | $(0.48) | $(0.13) | ||||||||
Basic income (loss) per share attributable to common stockholders | $(1.06) | $0.42 | $1.46 | $3.15 | ||||||||
Diluted income (loss) per share — continuing operations | $(0.42) | $0.95 | $1.95 | $3.25 | ||||||||
Diluted income (loss) per share — discontinued operations | $(0.63) | $(0.53) | $(0.48) | $(0.13) | ||||||||
Diluted income (loss) per share attributable to common stockholders | $(1.06) | $0.42 | $1.46 | $3.12 | ||||||||
Initial Cost(b) | Costs Capitalized Subsequent to Acquisition(c) | Gross Amounts at Which Carried at Close of Period(d) | |||||||||||||||||||||||||||||||||||||
Name of Center thousands | Location | Center Type | Encumbrances(a) | Land | Buildings and Improvements | Land(e) | Buildings and Improvements(e) | Land | Buildings and Improvements | Total | Accumulated Depreciation(f) | Date of Construction | Date Acquired / Completed | ||||||||||||||||||||||||||
Bridgeland | |||||||||||||||||||||||||||||||||||||||
Bridgeland | Cypress, TX | MPC | $85,000 | $ 260,223 | $— | $ 262,010 | $1,633 | $522,233 | $1,633 | $523,866 | $(899) | 2004 | |||||||||||||||||||||||||||
Bridgeland Predevelopment | Cypress, TX | Development | — | — | 3,004 | — | — | — | 3,004 | 3,004 | — | ||||||||||||||||||||||||||||
Houston Ground Leases - Bridgeland | Cypress, TX | Other | — | 4,281 | — | — | — | 4,281 | — | 4,281 | — | Various | |||||||||||||||||||||||||||
Lakeside Row | Cypress, TX | Multifamily | 35,500 | 812 | 42,875 | — | 563 | 812 | 43,438 | 44,250 | (10,574) | 2018 | 2019 | ||||||||||||||||||||||||||
Memorial Hermann Medical Office | Cypress, TX | Development | 3,735 | — | 9,339 | — | — | — | 9,339 | 9,339 | — | 2025 | |||||||||||||||||||||||||||
One Bridgeland Green | Cypress, TX | Office | — | 1,118 | 33,482 | — | — | 1,118 | 33,482 | 34,600 | (316) | 2024 | 2025 | ||||||||||||||||||||||||||
Starling at Bridgeland | Cypress, TX | Multifamily | 37,976 | 1,511 | 57,505 | — | 701 | 1,511 | 58,206 | 59,717 | (7,169) | 2021 | 2022 | ||||||||||||||||||||||||||
Village Green at Bridgeland Central | Cypress, TX | Retail | 13,793 | 1,428 | 15,323 | — | — | 1,428 | 15,323 | 16,751 | (519) | 2024 | 2024 | ||||||||||||||||||||||||||
Wingspan | Cypress, TX | Multifamily | 32,400 | 1,214 | 72,042 | — | 38 | 1,214 | 72,080 | 73,294 | (6,384) | 2022 | 2023 | ||||||||||||||||||||||||||
Columbia | |||||||||||||||||||||||||||||||||||||||
Color Burst Park Retail | Columbia, MD | Retail | — | 337 | 6,945 | 10 | 2,107 | 347 | 9,052 | 9,399 | (1,550) | 2019 | 2020 | ||||||||||||||||||||||||||
Columbia Ground Leases | Columbia, MD | Other | — | — | 1,271 | — | — | — | 1,271 | 1,271 | (71) | 2024 | |||||||||||||||||||||||||||
Columbia Office Properties | Columbia, MD | Office | — | 1,175 | 14,394 | — | (1,108) | 1,175 | 13,286 | 14,461 | (7,615) | 2004 / 2007 | |||||||||||||||||||||||||||
Columbia Parking Garages | Columbia, MD | Other | — | — | 42,940 | — | (40) | — | 42,900 | 42,900 | (7,939) | Various | Various | ||||||||||||||||||||||||||
Columbia Predevelopment | Columbia, MD | Development | — | — | 36,713 | — | — | — | 36,713 | 36,713 | — | ||||||||||||||||||||||||||||
Juniper | Columbia, MD | Multifamily | 116,876 | 3,923 | 112,435 | — | 9,327 | 3,923 | 121,762 | 125,685 | (26,311) | 2018 | 2020 | ||||||||||||||||||||||||||
10285 Lakefront Medical Office | Columbia, MD | Office | 17,983 | — | 48,156 | — | — | — | 48,156 | 48,156 | (2,220) | 2022 | 2024 | ||||||||||||||||||||||||||
One Mall North | Columbia, MD | Office | — | 7,822 | 10,818 | — | 3,817 | 7,822 | 14,635 | 22,457 | (12,681) | 2016 | |||||||||||||||||||||||||||
Marlow | Columbia, MD | Multifamily | 75,159 | 4,088 | 130,083 | — | 3,978 | 4,088 | 134,061 | 138,149 | (15,566) | 2021 | 2022 | ||||||||||||||||||||||||||
6100 Merriweather | Columbia, MD | Office | 65,800 | 2,550 | 86,867 | — | 12,519 | 2,550 | 99,386 | 101,936 | (19,935) | 2018 | 2019 | ||||||||||||||||||||||||||
One Merriweather | Columbia, MD | Office | 49,800 | 1,433 | 56,125 | — | 1,082 | 1,433 | 57,207 | 58,640 | (18,762) | 2015 | 2017 | ||||||||||||||||||||||||||
Two Merriweather | Columbia, MD | Office | 25,600 | 1,019 | 33,016 | — | 5,201 | 1,019 | 38,217 | 39,236 | (9,352) | 2016 | 2017 | ||||||||||||||||||||||||||
Merriweather District(g) | Columbia, MD | Development | — | 400 | 156,861 | (400) | (39,356) | — | 117,505 | 117,505 | — | Various | |||||||||||||||||||||||||||
Merriweather Row | Columbia, MD | Office | 58,927 | 24,685 | 94,824 | — | 62,754 | 24,685 | 157,578 | 182,263 | (48,418) | 2012/2014 | |||||||||||||||||||||||||||
Rouse Building | Columbia, MD | Retail | 21,837 | — | 28,865 | — | 1,905 | — | 30,770 | 30,770 | (9,995) | 2013 | 2014 | ||||||||||||||||||||||||||
Summerlin | |||||||||||||||||||||||||||||||||||||||
Aristocrat | Las Vegas, NV | Office | 31,718 | 5,004 | 34,588 | — | 152 | 5,004 | 34,740 | 39,744 | (9,425) | 2017 | 2018 | ||||||||||||||||||||||||||
Constellation | Las Vegas, NV | Multifamily | 24,200 | 3,069 | 39,759 | — | 2,681 | 3,069 | 42,440 | 45,509 | (12,535) | 2017 | |||||||||||||||||||||||||||
Downtown Summerlin(h)(i) | Las Vegas, NV | Retail/Office | 1,297 | 30,855 | 364,100 | — | 30,537 | 30,855 | 394,637 | 425,492 | (150,337) | 2013 | 2014 / 2015 | ||||||||||||||||||||||||||
Hockey Ground Lease(h) | Las Vegas, NV | Other | 121 | 6,705 | 2,198 | — | — | 6,705 | 2,198 | 8,903 | (458) | 2017 | |||||||||||||||||||||||||||
Meridian | Las Vegas, NV | Office | 16,690 | 4,509 | 42,242 | — | — | 4,509 | 42,242 | 46,751 | (2,149) | 2022 | 2024 | ||||||||||||||||||||||||||
1700 Pavilion(h) | Las Vegas, NV | Office | 75,045 | 1,700 | 101,760 | — | 11,020 | 1,700 | 112,780 | 114,480 | (11,902) | 2021 | 2022 | ||||||||||||||||||||||||||
Two Summerlin(h) | Las Vegas, NV | Office | 40,849 | 3,037 | 47,104 | — | 1,924 | 3,037 | 49,028 | 52,065 | (13,916) | 2017 | 2018 | ||||||||||||||||||||||||||
Summerlin(h) | Las Vegas, NV | MPC | 78,535 | 990,179 | — | 266,875 | 1,298 | 1,257,054 | 1,298 | 1,258,352 | (856) | 2004 | |||||||||||||||||||||||||||
Summerlin Grocery Anchored Center(h) | Las Vegas, NV | Retail | 14,986 | 4,073 | 43,050 | — | — | 4,073 | 43,050 | 47,123 | (1,506) | 2023 | 2024 | ||||||||||||||||||||||||||
Summerlin Predevelopment | Las Vegas, NV | Development | — | — | 25,540 | — | — | — | 25,540 | 25,540 | — | ||||||||||||||||||||||||||||
Tanager(h) | Las Vegas, NV | Multifamily | 58,599 | 7,331 | 53,978 | — | 1,002 | 7,331 | 54,980 | 62,311 | (13,743) | 2017 | 2019 | ||||||||||||||||||||||||||
Tanager Echo(h) | Las Vegas, NV | Multifamily | 70,032 | 2,302 | 86,013 | — | 96 | 2,302 | 86,109 | 88,411 | (8,825) | 2021 | 2023 | ||||||||||||||||||||||||||
Teravalis | |||||||||||||||||||||||||||||||||||||||
Teravalis | Phoenix, AZ | MPC | — | 544,546 | 312 | 2,663 | 20 | 547,209 | 332 | 547,541 | (144) | 2021 | |||||||||||||||||||||||||||
Initial Cost(b) | Costs Capitalized Subsequent to Acquisition(c) | Gross Amounts at Which Carried at Close of Period(d) | |||||||||||||||||||||||||||||||||||||
Name of Center thousands | Location | Center Type | Encumbrances(a) | Land | Buildings and Improvements | Land(e) | Buildings and Improvements(e) | Land | Buildings and Improvements | Total | Accumulated Depreciation(f) | Date of Construction | Date Acquired / Completed | ||||||||||||||||||||||||||
The Woodlands | |||||||||||||||||||||||||||||||||||||||
Creekside Park | The Woodlands, TX | Multifamily | 36,179 | 729 | 40,116 | — | 713 | 729 | 40,829 | 41,558 | (11,202) | 2017 | 2018 | ||||||||||||||||||||||||||
Creekside Park The Grove | The Woodlands, TX | Multifamily | 57,000 | 1,876 | 52,382 | — | 352 | 1,876 | 52,734 | 54,610 | (9,747) | 2019 | 2021 | ||||||||||||||||||||||||||
Creekside Park West | The Woodlands, TX | Retail | 15,366 | 1,228 | 17,922 | (121) | 1,094 | 1,107 | 19,016 | 20,123 | (3,862) | 2018 | 2019 | ||||||||||||||||||||||||||
Grogan’s Mill Retail | The Woodlands, TX | Retail | — | 3,711 | 5,928 | — | — | 3,711 | 5,928 | 9,639 | (384) | 2024 | 2025 | ||||||||||||||||||||||||||
Houston Ground Leases - The Woodlands | The Woodlands, TX | Other | — | 13,324 | 2,582 | — | — | 13,324 | 2,582 | 15,906 | (644) | Various | |||||||||||||||||||||||||||
One Hughes Landing | The Woodlands, TX | Office | 44,063 | 1,678 | 34,761 | — | 507 | 1,678 | 35,268 | 36,946 | (12,784) | 2012 | 2013 | ||||||||||||||||||||||||||
Two Hughes Landing | The Woodlands, TX | Office | 43,554 | 1,269 | 34,950 | — | (2,416) | 1,269 | 32,534 | 33,803 | (12,483) | 2013 | 2014 | ||||||||||||||||||||||||||
Three Hughes Landing | The Woodlands, TX | Office | 70,000 | 2,626 | 46,372 | — | 32,687 | 2,626 | 79,059 | 81,685 | (27,104) | 2014 | 2016 | ||||||||||||||||||||||||||
1725 Hughes Landing Boulevard | The Woodlands, TX | Office | 67,050 | 1,351 | 36,764 | — | 26,207 | 1,351 | 62,971 | 64,322 | (16,184) | 2013 | 2015 | ||||||||||||||||||||||||||
1735 Hughes Landing Boulevard | The Woodlands, TX | Office | 58,793 | 3,709 | 97,651 | — | (264) | 3,709 | 97,387 | 101,096 | (43,156) | 2013 | 2015 | ||||||||||||||||||||||||||
Hughes Landing Daycare | The Woodlands, TX | Other | — | 138 | — | — | — | 138 | — | 138 | — | 2018 | 2019 | ||||||||||||||||||||||||||
Hughes Landing Retail | The Woodlands, TX | Retail | 30,594 | 5,184 | 32,562 | — | 136 | 5,184 | 32,698 | 37,882 | (11,848) | 2013 | 2015 | ||||||||||||||||||||||||||
1701 Lake Robbins | The Woodlands, TX | Retail | — | 1,663 | 3,725 | — | 856 | 1,663 | 4,581 | 6,244 | (1,515) | 2014 | |||||||||||||||||||||||||||
2201 Lake Woodlands Drive | The Woodlands, TX | Office | — | 3,755 | — | — | 1,220 | 3,755 | 1,220 | 4,975 | (1,178) | 2011 | |||||||||||||||||||||||||||
Lakefront North | The Woodlands, TX | Office | 50,000 | 10,260 | 39,357 | — | 17,657 | 10,260 | 57,014 | 67,274 | (16,348) | 2018 | |||||||||||||||||||||||||||
One Lakes Edge | The Woodlands, TX | Multifamily | 63,884 | 1,057 | 81,768 | — | 1,227 | 1,057 | 82,995 | 84,052 | (29,256) | 2013 | 2015 | ||||||||||||||||||||||||||
Two Lakes Edge | The Woodlands, TX | Multifamily | 105,000 | 1,870 | 96,349 | — | 1,375 | 1,870 | 97,724 | 99,594 | (22,241) | 2018 | 2020 | ||||||||||||||||||||||||||
Millennium Six Pines | The Woodlands, TX | Multifamily | 40,569 | 4,000 | 54,624 | 7,225 | 1,047 | 11,225 | 55,671 | 66,896 | (19,471) | 2016 | |||||||||||||||||||||||||||
Millennium Waterway | The Woodlands, TX | Multifamily | 51,000 | 15,917 | 56,002 | — | 1,789 | 15,917 | 57,791 | 73,708 | (28,700) | 2012 | |||||||||||||||||||||||||||
8770 New Trails | The Woodlands, TX | Office | 33,894 | 2,204 | 35,033 | — | 80 | 2,204 | 35,113 | 37,317 | (9,614) | 2019 | 2020 | ||||||||||||||||||||||||||
9303 New Trails | The Woodlands, TX | Office | 7,025 | 1,929 | 11,915 | — | 2,321 | 1,929 | 14,236 | 16,165 | (5,391) | 2011 | |||||||||||||||||||||||||||
1 Riva Row | The Woodlands, TX | Multifamily | 89,153 | 3,226 | 140,726 | — | — | 3,226 | 140,726 | 143,952 | (309) | 2023 | 2025 | ||||||||||||||||||||||||||
3831 Technology Forest Drive | The Woodlands, TX | Office | 16,000 | 514 | 14,194 | — | 3,770 | 514 | 17,964 | 18,478 | (8,411) | 2014 | 2014 | ||||||||||||||||||||||||||
The Lane at Waterway | The Woodlands, TX | Multifamily | 37,500 | 2,029 | 40,033 | — | 475 | 2,029 | 40,508 | 42,537 | (8,571) | 2019 | 2020 | ||||||||||||||||||||||||||
The Ritz-Carlton Residences | The Woodlands, TX | Development | 110,127 | — | 156,083 | — | — | — | 156,083 | 156,083 | (2,729) | 2024 | |||||||||||||||||||||||||||
The Woodlands | The Woodlands, TX | MPC | — | 269,411 | 9,814 | (82,097) | (9,744) | 187,314 | 70 | 187,384 | (70) | 2011 | |||||||||||||||||||||||||||
Initial Cost(b) | Costs Capitalized Subsequent to Acquisition(c) | Gross Amounts at Which Carried at Close of Period(d) | |||||||||||||||||||||||||||||||||||||
Name of Center thousands | Location | Center Type | Encumbrances(a) | Land | Buildings and Improvements | Land(e) | Buildings and Improvements(e) | Land | Buildings and Improvements | Total | Accumulated Depreciation(f) | Date of Construction | Date Acquired / Completed | ||||||||||||||||||||||||||
The Woodlands Parking Garages | The Woodlands, TX | Other | — | 6,885 | 3,600 | 2,497 | 15,140 | 9,382 | 18,740 | 28,122 | (4,840) | Various | |||||||||||||||||||||||||||
The Woodlands Predevelopment | The Woodlands, TX | Development | — | — | 50,481 | — | — | — | 50,481 | 50,481 | (2,153) | ||||||||||||||||||||||||||||
The Woodlands Towers at the Waterway(j) | The Woodlands, TX | Office | 378,340 | 11,044 | 437,561 | — | 51,340 | 11,044 | 488,901 | 499,945 | (99,312) | 2019 | |||||||||||||||||||||||||||
The Woodlands Warehouse | The Woodlands, TX | Other | 13,700 | 4,480 | 4,389 | — | 120 | 4,480 | 4,509 | 8,989 | (1,085) | 2019 | |||||||||||||||||||||||||||
3 Waterway Square | The Woodlands, TX | Office | 38,217 | 748 | 42,214 | — | 5,899 | 748 | 48,113 | 48,861 | (19,134) | 2012 | 2013 | ||||||||||||||||||||||||||
4 Waterway Square | The Woodlands, TX | Office | 20,574 | 1,430 | 51,553 | — | 11,690 | 1,430 | 63,243 | 64,673 | (25,718) | 2011 | |||||||||||||||||||||||||||
6 Waterway(k) | The Woodlands, TX | Office | 9,663 | 841 | 10,279 | — | 1,394 | 841 | 11,673 | 12,514 | (1,473) | 2024 | |||||||||||||||||||||||||||
7 Waterway | The Woodlands, TX | Development | — | — | 16,377 | — | — | — | 16,377 | 16,377 | — | 2025 | |||||||||||||||||||||||||||
20/25 Waterway Avenue | The Woodlands, TX | Retail | 14,339 | 2,346 | 8,871 | — | 756 | 2,346 | 9,627 | 11,973 | (3,335) | 2011 | |||||||||||||||||||||||||||
Waterway Square Retail | The Woodlands, TX | Retail | — | 1,341 | 4,255 | — | 1,314 | 1,341 | 5,569 | 6,910 | (2,209) | 2011 | |||||||||||||||||||||||||||
1400 Woodloch Forest | The Woodlands, TX | Office | — | 1,570 | 13,023 | — | 6,098 | 1,570 | 19,121 | 20,691 | (9,008) | 2011 | |||||||||||||||||||||||||||
The Woodlands Hills | |||||||||||||||||||||||||||||||||||||||
The Woodlands Hills | Conroe, TX | MPC | — | 99,284 | — | 21,983 | 12 | 121,267 | 12 | 121,279 | (8) | 2014 | |||||||||||||||||||||||||||
Ward Village | |||||||||||||||||||||||||||||||||||||||
‘A‘ali‘i | Honolulu, HI | Condominium | — | — | 714 | — | 161 | — | 875 | 875 | (91) | 2018 | 2021 | ||||||||||||||||||||||||||
Ae‘o | Honolulu, HI | Condominium | — | — | 1,162 | — | — | — | 1,162 | 1,162 | (204) | 2016 | 2018 | ||||||||||||||||||||||||||
Anaha | Honolulu, HI | Condominium | — | — | 1,097 | — | — | — | 1,097 | 1,097 | (222) | 2014 | 2017 | ||||||||||||||||||||||||||
Kalae | Honolulu, HI | Development | 74,074 | — | 216,451 | — | — | — | 216,451 | 216,451 | — | 2024 | |||||||||||||||||||||||||||
Ke Kilohana | Honolulu, HI | Condominium | — | — | 656 | — | — | — | 656 | 656 | (109) | 2016 | 2019 | ||||||||||||||||||||||||||
Kewalo Basin Harbor | Honolulu, HI | Other | 10,489 | — | 24,116 | — | (773) | — | 23,343 | 23,343 | (8,292) | 2017 | 2019 | ||||||||||||||||||||||||||
Kō‘ula | Honolulu, HI | Condominium | — | — | 1,184 | — | 74 | — | 1,258 | 1,258 | (107) | 2019 | 2022 | ||||||||||||||||||||||||||
The Park Ward Village | Honolulu, HI | Development | 269,930 | — | 528,262 | — | — | — | 528,262 | 528,262 | — | 2022 | |||||||||||||||||||||||||||
Ulana Ward Village | Honolulu, HI | Condominium | — | — | 15,315 | — | — | — | 15,315 | 15,315 | (2) | 2023 | 2025 | ||||||||||||||||||||||||||
Victoria Place | Honolulu, HI | Condominium | — | — | 1,396 | — | — | — | 1,396 | 1,396 | (359) | 2021 | 2024 | ||||||||||||||||||||||||||
Waiea | Honolulu, HI | Condominium | — | — | 1,206 | — | 414 | — | 1,620 | 1,620 | (336) | 2014 | 2016 | ||||||||||||||||||||||||||
Ward Predevelopment | Honolulu, HI | Development | 24,029 | — | 260,109 | — | — | — | 260,109 | 260,109 | (6,476) | ||||||||||||||||||||||||||||
Ward Village Parking Garages | Honolulu, HI | Other | — | 4,448 | — | 257 | 140,353 | 4,705 | 140,353 | 145,058 | (42,705) | 2011 / 2016 | 2013 / 2018 | ||||||||||||||||||||||||||
Ward Village Retail | Honolulu, HI | Retail | 161,650 | 159,559 | 89,321 | (108,164) | 204,651 | 51,395 | 293,972 | 345,367 | (114,673) | Various | Various | ||||||||||||||||||||||||||
Total excluding Corporate and Deferred financing costs | 3,094,214 | 2,569,963 | 4,859,732 | 372,738 | 633,583 | 2,942,701 | 5,493,315 | 8,436,016 | (1,077,125) | ||||||||||||||||||||||||||||||
Corporate | Various | 2,050,000 | 885 | 1,027 | (885) | 12,136 | — | 13,163 | 13,163 | (4,999) | |||||||||||||||||||||||||||||
Deferred financing costs | N/A | (34,386) | |||||||||||||||||||||||||||||||||||||
Total | $ 5,109,828 | $2,570,848 | $ 4,860,759 | $371,853 | $ 645,719 | $2,942,701 | $ 5,506,478 | $8,449,179 | $ (1,082,124) | ||||||||||||||||||||||||||||||
(a) | Refer to Note 9 - Mortgages, Notes, and Loans Payable, Net for additional information. |
(b) | The initial cost for developed projects includes costs incurred through the end of the first complete calendar year after the asset is placed in service; for projects undergoing development or redevelopment, it includes all costs incurred up to the end of the reporting period; for acquired properties not in need of redevelopment, it represents the acquisition cost. |
(c) | For retail and other properties, costs capitalized subsequent to acquisitions is net of cost of disposals or other property write-downs. For MPCs, costs capitalized subsequent to acquisitions are net of the cost of land sales. |
(d) | The aggregate cost of land, buildings, and improvements for federal income tax purposes is approximately $6.2 billion. |
(e) | Reductions in Land reflect transfers to Buildings and Improvements for projects which the Company is internally developing. |
(f) | Depreciation is based upon the useful lives in Note 1 - Presentation of Financial Statements and Significant Accounting Policies. |
(g) | Includes amounts from the Lakefront District development that is now considered a part of Merriweather District following rebranding efforts for the area. |
(h) | Encumbrances balance either represents or is inclusive of SIDs. |
(i) | Downtown Summerlin includes the One Summerlin office property, which was placed in service in 2015. |
(j) | The Woodlands Towers at the Waterway includes 1201 Lake Robbins and 9950 Woodloch Forest. |
(k) | In 2025, the Company rebranded 6 Waterway (formerly Waterway Plaza II). |
Reconciliation of Real Estate thousands | 2025 | 2024 | 2023 | ||||||
Balance at January 1 | $7,997,009 | $7,558,809 | $6,854,826 | ||||||
Additions | 1,226,214 | 1,431,478 | 1,160,786 | ||||||
Dispositions, write-offs, and land and condominium costs of sales | (774,044) | (993,278) | (456,803) | ||||||
Balance at December 31 | $8,449,179 | $7,997,009 | $7,558,809 | ||||||
Reconciliation of Accumulated Depreciation thousands | 2025 | 2024 | 2023 | ||||||
Balance at January 1 | $949,533 | $829,018 | $717,270 | ||||||
Depreciation Expense | 164,031 | 160,638 | 151,881 | ||||||
Dispositions and write-offs | (31,440) | (40,123) | (40,133) | ||||||
Balance at December 31 | $1,082,124 | $949,533 | $829,018 | ||||||

Citigroup | UBS Investment Bank | BofA Securities | Jefferies | Wells Fargo Securities | ||||||||
RBC Capital Markets | BTG Pactual | Keefe, Bruyette & Woods, Inc. A Stifel Company | ||||
Academy Securities | Huntington Capital Markets | Loop Capital Markets | ||||
Oppenheimer & Co. | Piper Sandler | Roberts & Ryan | Wedbush Securities | ||||||
Aegis Capital Corp. | AmeriVet Securities | C.L. King & Associates | ||||
CastleOak Securities, L.P. | Clear Street | InspereX | ||||
Jones | R. Seelaus & Co., LLC | Samuel A. Ramirez & Company, Inc. | ||||
Siebert Williams Shank | Tigress Financial Partners | |||||
Charles Schwab & Co., Inc. | Robinhood Financial LLC | ||
ITEM 13. | OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION. |
Filing Fee—Securities and Exchange Commission | $1.49 | ||
Fee—Financial Industry Regulatory Authority, Inc. | 501.62 | ||
Listing Fee—New York Stock Exchange | 325,000.00 | ||
Fees of Transfer Agent | 3,500.00 | ||
Fees and Expenses of Counsel | 26,610,835.67 | ||
Fees and Expenses of Accountants | 3,802,024.81 | ||
Printing Expenses | 800,000.00 | ||
Miscellaneous Expenses | 458,136.41 | ||
Total | $32,000,000.00 |
* | To be provided by amendment. |
ITEM 14. | INDEMNIFICATION OF DIRECTORS AND OFFICERS. |
ITEM 15. | RECENT SALES OF UNREGISTERED SECURITIES. |
ITEM 16. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES. |
(a) | Exhibits. See the Exhibit Index immediately preceding the signature pages hereto, which is incorporated by reference as if fully set forth herein. |
(b) | Financial Statement Schedules. All financial statement schedules are omitted because they are not applicable or the information is included in the registrant’s consolidated financial statements or related notes. |
ITEM 17. | UNDERTAKINGS |
(1) | The undersigned registrant hereby undertakes to provide to the underwriter at the closing specified in the underwriting agreements certificates in such denominations and registered in such names as required by the underwriter to permit prompt delivery to each initial investor in the PSUS IPO. |
(2) | Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question of whether such indemnification by it is against public policy as expressed in the Securities Act of 1933 and will be governed by the final adjudication of such issue. |
(3) | The undersigned registrant hereby undertakes that: |
(A) | For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b) (1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective. |
(B) | For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(C) | For the purpose of determining liability under the Securities Act of 1933 to any purchaser, if the registrant is subject to Rule 430C, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness; provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use. |
(D) | For the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
(i) | Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(ii) | Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
(iii) | The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and |
(iv) | Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
Form of Underwriting Agreement | |||
Form of Articles of Incorporation of Pershing Square Inc. to be in effect prior to the consummation of the offering made under this Registration Statement** | |||
Form of Bylaws of Pershing Square Inc. to be in effect prior to the consummation of the offering made under this Registration Statement** | |||
5.1 | Opinion of Brownstein Hyatt Farber Schreck, LLP* | ||
Form of Indemnification Agreement** | |||
Form of Equity Incentive Plan† | |||
Form of Registration Rights Agreement with PS Holdco GP Managing Member, LLC | |||
Form of Registration Rights Agreement | |||
Aircraft Lease Agreement, dated December 11, 2025, by and between WAFH V LLC as Lessor, and Pershing Square Capital Management, L.P., as Lessee** | |||
Pilot and Flight Services Agreement, dated December 18, 2024, by and between Pershing Square Capital Management, L.P. and Executive Jet Management, Inc.** | |||
Third Amended and Restated License Agreement, dated as of January 17, 2020, by and between Pershing Square Capital Management L.P. as Licensor and TABLE Management LP and the Pershing Square Foundation as Licensees** | |||
Sublease, dated as of December 5, 2022, between Pershing Square Capital Management, L.P. as Sublandlord and NEOX Public Benefit LLC as Subtenant** | |||
Master Lease Agreement, dated as of October 26, 2016, between Georgetown Eleventh Avenue Owners, LLC and Pershing Square Capital Management, L.P.** | |||
Limited Liability Company Agreement of Eleventh Avenue Holdings LLC** | |||
Form of Fourth Amended and Restated Agreement of Limited Partnership of Pershing Square Capital Management, L.P. | |||
PSH Share Agreement°** | |||
Form of Amended and Restated Long-Term Incentive Plan† | |||
Form of Terms of M Units† | |||
Amended and Restated Variable Compensation Agreement, dated as of March 3, 2026, by and among Pershing Square Holdco, L.P., Pershing Square Capital Management, L.P. and PS CompCo, LLC†** | |||
Amended and Restated Investment Management Agreement between Pershing Square Holdings, Ltd., a Guernsey limited liability company, and Pershing Square Capital Management, L.P., a Delaware limited partnership** | |||
Share Purchase Agreement, dated May 5, 2025, by and between Howard Hughes Holdings Inc. and Pershing Square Holdco, L.P.** | |||
Services Agreement, dated May 5, 2025, by and between Howard Hughes Holdings Inc. and Pershing Square Capital Management, L.P.** | |||
Shareholder Agreement, dated May 5, 2025, by and between Howard Hughes Holdings Inc., Pershing Square Holdco, L.P. and Pershing Square Capital Management, L.P.** | |||
Standstill Agreement, dated May 5, 2025, by and between Howard Hughes Holdings Inc. and Pershing Square Holdco, L.P.** | |||
Registration Rights Agreement, dated May 5, 2025, by and between Howard Hughes Holdings Inc., Pershing Square Holdco, L.P. and Pershing Square Capital Management, L.P., on behalf of certain of its affiliates** | |||
Investment Management Agreement, dated October 10, 2025, by and between Pershing Square USA, Ltd., a Delaware statutory trust, and Pershing Square Capital Management, L.P., a Delaware limited partnership** | |||
Third Amended and Restated Line of Credit Note, dated as of January 31, 2021, between Pershing Square Capital Management, L.P. and JPMorgan Chase Bank, N.A.** | |||
Amendment No. 1 to the Line of Credit Note, dated as of September 12, 2022, between Pershing Square Capital Management, L.P. and JPMorgan Chase Bank, N.A.** | |||
Amendment No. 2 to the Line of Credit Note, dated as of January 6, 2023, between Pershing Square Capital Management, L.P. and JPMorgan Chase Bank, N.A.** | |||
Amendment No. 3 to the Line of Credit Note, dated as of March 4, 2024, between Pershing Square Capital Management, L.P. and JPMorgan Chase Bank, N.A.** | |||
Line of Credit Note, dated as of December 15, 2021, between Pershing Square Capital Management, L.P. and JPMorgan Chase Bank, N.A.** | |||
Amendment No. 1 to the Line of Credit Note, dated as of May 17, 2022, between Pershing Square Capital Management, L.P. and JPMorgan Chase Bank, N.A.** | |||
Amendment No. 2 to the Line of Credit Note, dated as of January 6, 2023, between Pershing Square Capital Management, L.P. and JPMorgan Chase Bank, N.A.** | |||
Amendment No. 3 to the Line of Credit Note, dated as of March 4, 2024, between Pershing Square Capital Management, L.P. and JPMorgan Chase Bank, N.A.** | |||
Form of Subscription Agreement for the Combined Private Placement** | |||
10.32 | Credit Agreement among Pershing Square Inc., as the Borrower, the Guarantors from time to time party thereto, the Lenders party thereto, and Bank of America, N.A., as the Administrative Agent and the L/C Issuer, and BofA Securities, Inc., as Sole Lead Arranger and Sole Bookrunner* | ||
Subsidiaries of the Registrant | |||
Consent of Ernst & Young LLP | |||
Consent of KPMG LLP | |||
23.3 | Consent of Brownstein Hyatt Farber Schreck, LLP (included as part of Exhibit 5.1)* | ||
Power of Attorney (included in signature pages of this Registration Statement)** | |||
Filing Fee Table** | |||
† | Management contract or compensatory plan or arrangement |
* | To be filed by amendment |
** | Previously filed |
° | Certain confidential information contained in this agreement has been omitted because it (i) is not material and (ii) would be competitively harmful if publicly disclosed. |
PERSHING SQUARE HOLDCO, L.P. | ||||||
By: | Pershing Square Holdco GP, LLC, its general partner | |||||
By: | /s/ William A. Ackman | |||||
Name: | William A. Ackman | |||||
Title: | Authorized Signatory | |||||
Signature | Title | ||
/s/ William A. Ackman | Chief Executive Officer and Chairman (principal executive officer) | ||
William A. Ackman | |||
* | Director | ||
Ryan Israel | |||
* | Director | ||
Halit Coussin | |||
* | Director | ||
Ben Hakim | |||
* | Director | ||
David Coppel Calvo | |||
Signature | Title | ||
* | Director | ||
Kerry Murphy Healey | |||
* | Director | ||
Orion Hindawi | |||
* | Director | ||
Marco Kheirallah | |||
* | Director | ||
Nicholas M. Lamotte | |||
* | Chief Financial Officer (principal financial officer and principal accounting officer) | ||
Michael Gonnella | |||