{"verifiedAsOf":"2026-10-17","currency":"USD","amountUnit":"millions unless stated","companies":[{"ticker":"QSR","asOf":"2026-09-30","periodLabel":"TTM to 30 September 2026","history":[{"year":2021,"period":"FY2021","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000020/qsr-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"As reported; FCF = OCF less property/equipment payments; SBC includes noncash incentive compensation; diluted economic share equivalents.","revenue":5739,"ocf":1726,"capex":106,"fcf":1620,"netIncome":1253,"operatingIncome":1879,"sbc":102,"dilutedShares":464,"eps":2.69,"cash":1087,"netDebt":12396,"fieldSources":{"cash":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","netDebt":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx"}},{"year":2022,"period":"FY2022","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000020/qsr-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"As reported; FCF = OCF less property/equipment payments; SBC includes noncash incentive compensation; diluted economic share equivalents.","revenue":6505,"ocf":1490,"capex":100,"fcf":1390,"netIncome":1482,"operatingIncome":1898,"sbc":136,"dilutedShares":455,"eps":3.25,"cash":1178,"netDebt":12210,"fieldSources":{"cash":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","netDebt":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx"}},{"period":"FY2023","year":2023,"revenue":7022,"ocf":1323,"capex":120,"fcf":1203,"dilutedShares":456,"operatingIncome":2051,"netIncome":1718,"sbc":194,"eps":3.76,"source":"QSR25K","location":"pp.59, 62, 70","scope":"continuing operations; FCF calculated OCF minus cash property/equipment additions","cash":1139,"netDebt":12250,"fieldSources":{"cash":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","netDebt":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm"}},{"period":"FY2024","year":2024,"revenue":8406,"ocf":1503,"capex":201,"fcf":1302,"dilutedShares":454,"operatingIncome":2419,"netIncome":1445,"sbc":172,"eps":3.18,"source":"QSR25K","location":"pp.59, 62, 70","scope":"continuing operations; FCF calculated OCF minus cash property/equipment additions","cash":1334,"netDebt":12746,"fieldSources":{"cash":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","netDebt":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx"}},{"period":"FY2025","year":2025,"revenue":9434,"ocf":1714,"capex":265,"fcf":1449,"dilutedShares":457,"operatingIncome":2202,"netIncome":1201,"sbc":151,"eps":2.63,"source":"QSR25K","location":"pp.59, 62, 70","scope":"continuing operations; diluted denominator includes exchangeable-unit conversion and equity awards","cash":1163,"netDebt":12506,"fieldSources":{"cash":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","netDebt":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx"}}],"balance":{"date":"2026-09-30","commonShares":348.600694,"exchangeableUnits":102.926279,"endShares":451.526973,"valuationShares":451.526973,"shareUnit":"millions","commonEquity":3940,"cash":974,"netDebt":12614,"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000056/qsr-20260930.htm","location":"Form 10-Q cover and pp.4–5,9,25 (Note11 Shareholders’ Equity); Outstanding Security Data","scope":"One economic share-equivalent per common share and exchangeable partnership unit; no extra share for the special voting share. Other subsidiary NCI is not included in this equity valuation proxy.","periodEnd":"2026-09-30","basis":"Reported exact common shares and exchangeable partnership units, divided by one million; economic share-equivalents calculated as sum, excluding special voting share"},"subsequentShares":{"date":"2026-10-23","commonShares":348.350731,"exchangeableUnits":102.926279,"valuationShares":451.27701,"shareUnit":"millions","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000056/qsr-20260930.htm","location":"Form 10-Q cover and pp.4–5,9,25 (Note11 Shareholders’ Equity); Outstanding Security Data","scope":"Subsequent shares shown separately from June balance sheet.","periodEnd":"2026-10-23"},"annual":{"period":"FY2025","revenue":9434,"operatingIncome":2202,"netIncome":1201,"ocf":1714,"capex":265,"sbc":151,"fcf":1449,"dilutedShares":457,"eps":2.63},"ytd":{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","locator":"Exhibit99 pp.1,11–13,18–20: operational highlights, financial statements and non-GAAP reconciliations","unit":"USD million; EPS USD/share; shares million; percentages and counts as labelled","basis":"Reported unaudited US GAAP continuing operations; adjusted EBITDA/EPS non-GAAP kept separate; FCF calculated OCF less cash PP&E; TTM FY2025 + 9M2026 - 9M2025.","published":"2026-10-29","period":"9M 2026","periodStart":"2026-01-01","periodEnd":"2026-09-30","revenue":7309,"operatingIncome":2018,"netIncome":1814,"ocf":1308,"capex":181,"sbc":104,"fcf":1127,"dilutedShares":459,"eps":3.95,"adjustedEbitda":2345,"adjustedEps":3.03},"priorYtd":{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","locator":"Exhibit99 pp.1,11–13,18–20: operational highlights, financial statements and non-GAAP reconciliations","unit":"USD million; EPS USD/share; shares million; percentages and counts as labelled","basis":"Reported unaudited US GAAP continuing operations; adjusted EBITDA/EPS non-GAAP kept separate; FCF calculated OCF less cash PP&E; TTM FY2025 + 9M2026 - 9M2025.","published":"2026-10-29","period":"9M 2025","periodStart":"2025-01-01","periodEnd":"2025-09-30","revenue":6968,"operatingIncome":1581,"netIncome":927,"ocf":1159,"capex":163,"sbc":113,"fcf":996,"dilutedShares":456,"eps":2.03,"adjustedEbitda":2198,"adjustedEps":2.73},"ttm":{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","locator":"Exhibit99 pp.1,11–13,18–20: operational highlights, financial statements and non-GAAP reconciliations","unit":"USD million; EPS USD/share; shares million; percentages and counts as labelled","basis":"Reported unaudited US GAAP continuing operations; adjusted EBITDA/EPS non-GAAP kept separate; FCF calculated OCF less cash PP&E; TTM FY2025 + 9M2026 - 9M2025.","published":"2026-10-29","periodEnd":"2026-09-30","revenue":9775,"operatingIncome":2639,"netIncome":2088,"ocf":1863,"capex":283,"sbc":142,"fcf":1580,"eps":4.55},"ttmInputs":{"method":"FY2025 + 9M2026 - 9M2025, continuing operations. FCF=OCF-cash PP&E. EPS from rounded period EPS is approximate.","sources":["QSR25K","https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm"]},"latestMetrics":[{"label":"Comparable sales growth","value":3.8,"prior":4,"unit":"%","period":"Q3 2026 vs Q3 2025","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","location":"p.1","explanation":{"meaning":"Sales growth at restaurants old enough to be compared with last year.","why":"Shows whether existing restaurants are selling more, rather than growth coming only from new openings.","watch":"Price increases can lift sales even when fewer people visit. Check transactions and franchisee profit when disclosed."}},{"label":"Net restaurant growth","value":3,"prior":2.8,"unit":"%","period":"Q3 2026 vs Q3 2025","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","location":"p.1","explanation":{"meaning":"The growth in restaurant numbers after closures.","why":"More profitable restaurants can generate more royalty income.","watch":"Openings create value only if franchisees earn enough to keep investing."}},{"label":"System restaurants","value":33401,"prior":32423,"unit":"restaurants","period":"30 September 2026 vs 30 September 2025","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","location":"p.1"},{"label":"Net debt / adjusted EBITDA","value":4,"prior":4.4,"unit":"×","period":"30 September 2026 vs 30 September 2025","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","location":"p.18","explanation":{"meaning":"Debt less cash divided by company-adjusted trailing-twelve-month earnings before interest, taxes, depreciation and amortization.","why":"Shows the scale of debt compared with the earnings supporting it.","watch":"Adjusted EBITDA is not cash available for repayments; dividends, taxes and investment also use cash."}},{"label":"Net debt","value":12614,"prior":12692,"unit":"USDm","period":"30 September 2026 vs 30 September 2025","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","location":"p.18"},{"label":"TTM FCF","value":1580,"prior":1400,"unit":"USDm","period":"TTM September 2026 vs TTM September 2025","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","location":"p.18","kind":"company-defined non-GAAP; equals continuing OCF minus cash PPE purchases"}],"sources":[{"id":"QSR26","url":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000041/qsr_2026630xpressrelease.htm","title":"RBI Q2 2026 earnings release","location":"pp.1, 10–12, 17–18"},{"id":"QSR25","url":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000006/qsr_20251231xpressrelease.htm","title":"RBI FY2025 earnings release","location":"pp.1, 10–12"},{"id":"QSR25K","url":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000017/qsr-20251231.htm","title":"RBI FY2025 Form 10-K","location":"pp.59, 62, 70"},{"id":"QSR26Q","url":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000045/qsr-20260630.htm","title":"RBI Q2 2026 Form 10-Q","location":"cover page, pp.4, 25, 42"},{"id":"QSR23K","url":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000020/qsr-20231231.htm","title":"QSR23K annual financial history","location":"Consolidated operational highlights; net leverage reconciliation; cash flow statements"},{"id":"QSR22R","url":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","title":"QSR22R annual financial history","location":"Consolidated operational highlights; net leverage reconciliation; cash flow statements"},{"id":"QSR23R","url":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","title":"QSR23R annual financial history","location":"Consolidated operational highlights; net leverage reconciliation; cash flow statements"},{"id":"QSR25R","url":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","title":"QSR25R annual financial history","location":"Consolidated operational highlights; net leverage reconciliation; cash flow statements"}],"limitations":["System sales are franchisee and company-restaurant sales, not RBI consolidated revenue.","FY2023–2025 and H1 comparisons use continuing operations consistently from the FY2025 10-K and Q2 2026 release; discontinued cash flows are excluded.","RBI has exchangeable partnership units: basic common shares alone do not represent the whole earnings claim. Use reported diluted EPS for P/E; use common shares plus exchangeable units for a transparent whole-business equity/FCF proxy, subject to smaller other-NCI differences.","History FCF per diluted equivalent share is a calculated proxy using rounded reported weighted-average diluted shares, including exchangeable conversion; period-end equivalent shares are separately dated.","H1 2026 GAAP net income includes discrete tax benefits; adjusted earnings exclude them. Franchisee traffic and profitability are not quantified here.","Compensation inputs combine share-based compensation and non-cash incentive compensation, matching the issuer’s cash-flow row. Calculated TTM is $140m from rounded annual/YTD components; the issuer’s directly reported LTM reconciliation is $139m due to rounding.","Five-year annual history covers FY2021–FY2025. Structural changes and unverified observations remain explicitly qualified; no missing figure is replaced with zero.","29 October 2026 Q3 release verified: September quarter/YTD and TTM recorded separately. Current balance/share-equivalent valuation snapshot retains its June date until exact September exchangeable units are verified; September known balances are separately recorded. Supplemental trending schedules and any later Form10-Q require separate discovery/reconciliation.","Q3 and 9M 2026 GAAP income include discrete tax benefits from intra-group reorganizations. Adjusted EPS is separately non-GAAP. September TTM SBC is $142m; previous H1/June SBC caveat refers only to the retained June snapshot.","29 October Form10-Q reconciliation resolves the prior exact September-unit gap: 348,600,694 common shares plus 102,926,279 exchangeable units = 451,526,973 economic equivalents. June balance and July subsequent counts preserved in history. Quarter/YTD earnings agree with the separate release; quarterly OCF remains null because only cumulative cash flows are presented. Supplemental trending schedules and remaining detailed-note review are still open."],"businessHistory":[{"year":2021,"period":"FY2021 / 31 December 2021","metrics":[{"label":"Comparable sales growth","value":7.6,"unit":"%","source":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Full-year comparable sales, constant currency. 2021–22 exclude Russia and Firehouse Subs; subsequent years include Firehouse Subs. Scope break is not same-store organic growth on a fixed portfolio."},{"label":"Net restaurant growth","value":4.4,"unit":"%","source":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end trailing 12-month net restaurant growth; 2021 excludes Firehouse Subs, Russia excluded."},{"label":"System restaurants","value":28636,"unit":"restaurants","source":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end restaurant count excluding Russia; 2021 includes acquired Firehouse restaurants even though growth excludes acquisition."},{"label":"Net debt / adjusted EBITDA","value":5.5,"unit":"×","source":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net debt","value":12396,"unit":"USDm","source":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric"},{"label":"TTM FCF","value":1620,"unit":"USDm","source":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Fiscal-year-end trailing12months equals annual FCF; calculated OCF less cash property/equipment payments."}]},{"year":2022,"period":"FY2022 / 31 December 2022","metrics":[{"label":"Comparable sales growth","value":7.9,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Full-year comparable sales, constant currency. 2021–22 exclude Russia and Firehouse Subs; subsequent years include Firehouse Subs. Scope break is not same-store organic growth on a fixed portfolio."},{"label":"Net restaurant growth","value":4.4,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end trailing 12-month net restaurant growth; 2021 excludes Firehouse Subs, Russia excluded."},{"label":"System restaurants","value":29902,"unit":"restaurants","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end restaurant count excluding Russia; 2021 includes acquired Firehouse restaurants even though growth excludes acquisition."},{"label":"Net debt / adjusted EBITDA","value":5.1,"unit":"×","source":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net debt","value":12210,"unit":"USDm","source":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric"},{"label":"TTM FCF","value":1390,"unit":"USDm","source":"https://www.rbi.com/English/news/news-details/2023/Restaurant-Brands-International-Inc.-Reports-Full-Year-and-Fourth-Quarter-2022-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Fiscal-year-end trailing12months equals annual FCF; calculated OCF less cash property/equipment payments."}]},{"year":2023,"period":"FY2023 / 31 December 2023","metrics":[{"label":"Comparable sales growth","value":8.1,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Full-year comparable sales, constant currency. 2021–22 exclude Russia and Firehouse Subs; subsequent years include Firehouse Subs. Scope break is not same-store organic growth on a fixed portfolio."},{"label":"Net restaurant growth","value":3.9,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end trailing 12-month net restaurant growth; 2021 excludes Firehouse Subs, Russia excluded."},{"label":"System restaurants","value":31070,"unit":"restaurants","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end restaurant count excluding Russia; 2021 includes acquired Firehouse restaurants even though growth excludes acquisition."},{"label":"Net debt / adjusted EBITDA","value":4.8,"unit":"×","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net debt","value":12250,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"TTM FCF","value":1203,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875624000015/qsr_20231231xpressreleasex.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Fiscal-year-end trailing12months equals annual FCF; calculated OCF less cash property/equipment payments."}]},{"year":2024,"period":"FY2024 / 31 December 2024","metrics":[{"label":"Comparable sales growth","value":2.3,"unit":"%","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Full-year comparable sales, constant currency. 2021–22 exclude Russia and Firehouse Subs; subsequent years include Firehouse Subs. Scope break is not same-store organic growth on a fixed portfolio."},{"label":"Net restaurant growth","value":3.4,"unit":"%","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end trailing 12-month net restaurant growth; 2021 excludes Firehouse Subs, Russia excluded."},{"label":"System restaurants","value":32125,"unit":"restaurants","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end restaurant count excluding Russia; 2021 includes acquired Firehouse restaurants even though growth excludes acquisition."},{"label":"Net debt / adjusted EBITDA","value":4.6,"unit":"×","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net debt","value":12746,"unit":"USDm","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric"},{"label":"TTM FCF","value":1302,"unit":"USDm","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Fiscal-year-end trailing12months equals annual FCF; calculated OCF less cash property/equipment payments."}]},{"year":2025,"period":"FY2025 / 31 December 2025","metrics":[{"label":"Comparable sales growth","value":2.4,"unit":"%","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Full-year comparable sales, constant currency. 2021–22 exclude Russia and Firehouse Subs; subsequent years include Firehouse Subs. Scope break is not same-store organic growth on a fixed portfolio."},{"label":"Net restaurant growth","value":2.9,"unit":"%","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end trailing 12-month net restaurant growth; 2021 excludes Firehouse Subs, Russia excluded."},{"label":"System restaurants","value":33041,"unit":"restaurants","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end restaurant count excluding Russia; 2021 includes acquired Firehouse restaurants even though growth excludes acquisition."},{"label":"Net debt / adjusted EBITDA","value":4.2,"unit":"×","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net debt","value":12506,"unit":"USDm","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric"},{"label":"TTM FCF","value":1449,"unit":"USDm","source":"https://www.rbi.com/English/news/news-details/2026/Restaurant-Brands-International-Inc--Reports-Fourth-Quarter-and-Full-Year-2025-Results/default.aspx","location":"Annual results and year-end balances; corresponding named metric","note":"Fiscal-year-end trailing12months equals annual FCF; calculated OCF less cash property/equipment payments."}]}],"historyBackfillAsOf":"2026-10-18","quarterlyResults":[{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","locator":"Exhibit99 pp.1,11–13,18–20: operational highlights, financial statements and non-GAAP reconciliations","unit":"USD million; EPS USD/share; shares million; percentages and counts as labelled","basis":"Reported unaudited US GAAP continuing operations; adjusted EBITDA/EPS non-GAAP kept separate; FCF calculated OCF less cash PP&E; TTM FY2025 + 9M2026 - 9M2025.","published":"2026-10-29","period":"Q3 2025","periodStart":"2025-07-01","periodEnd":"2025-09-30","ocf":null,"fcf":null,"revenue":2449,"operatingIncome":663,"netIncome":440,"capex":61,"sbc":32,"dilutedShares":457,"eps":0.96,"adjustedEbitda":794,"adjustedEps":1.03,"qualifiers":["Quarterly cash-flow operating amount not separately presented in this release; left null. Net income and EPS use continuing operations; prior-year total net income differs. Diluted shares include exchangeable-unit conversion."]},{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","locator":"Exhibit99 pp.1,11–13,18–20: operational highlights, financial statements and non-GAAP reconciliations","unit":"USD million; EPS USD/share; shares million; percentages and counts as labelled","basis":"Reported unaudited US GAAP continuing operations; adjusted EBITDA/EPS non-GAAP kept separate; FCF calculated OCF less cash PP&E; TTM FY2025 + 9M2026 - 9M2025.","published":"2026-10-29","period":"Q3 2026","periodStart":"2026-07-01","periodEnd":"2026-09-30","ocf":null,"fcf":null,"revenue":2525,"operatingIncome":696,"netIncome":704,"capex":72,"sbc":34,"dilutedShares":457,"eps":1.54,"adjustedEbitda":829,"adjustedEps":1.1,"qualifiers":["Quarterly cash-flow operating amount not separately presented in this release; left null. Net income and EPS use continuing operations; prior-year total net income differs. Diluted shares include exchangeable-unit conversion."]}],"yearToDateResults":[{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","locator":"Exhibit99 pp.1,11–13,18–20: operational highlights, financial statements and non-GAAP reconciliations","unit":"USD million; EPS USD/share; shares million; percentages and counts as labelled","basis":"Reported unaudited US GAAP continuing operations; adjusted EBITDA/EPS non-GAAP kept separate; FCF calculated OCF less cash PP&E; TTM FY2025 + 9M2026 - 9M2025.","published":"2026-10-29","period":"9M 2025","periodStart":"2025-01-01","periodEnd":"2025-09-30","revenue":6968,"operatingIncome":1581,"netIncome":927,"ocf":1159,"capex":163,"sbc":113,"fcf":996,"dilutedShares":456,"eps":2.03,"adjustedEbitda":2198,"adjustedEps":2.73},{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","locator":"Exhibit99 pp.1,11–13,18–20: operational highlights, financial statements and non-GAAP reconciliations","unit":"USD million; EPS USD/share; shares million; percentages and counts as labelled","basis":"Reported unaudited US GAAP continuing operations; adjusted EBITDA/EPS non-GAAP kept separate; FCF calculated OCF less cash PP&E; TTM FY2025 + 9M2026 - 9M2025.","published":"2026-10-29","period":"9M 2026","periodStart":"2026-01-01","periodEnd":"2026-09-30","revenue":7309,"operatingIncome":2018,"netIncome":1814,"ocf":1308,"capex":181,"sbc":104,"fcf":1127,"dilutedShares":459,"eps":3.95,"adjustedEbitda":2345,"adjustedEps":3.03}],"balanceSheetSnapshots":[{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000051/qsr_2026930xpressrelease.htm","locator":"Exhibit99 pp.1,11–13,18–20: operational highlights, financial statements and non-GAAP reconciliations","unit":"USD million; EPS USD/share; shares million; percentages and counts as labelled","basis":"Reported unaudited US GAAP continuing operations; adjusted EBITDA/EPS non-GAAP kept separate; FCF calculated OCF less cash PP&E; TTM FY2025 + 9M2026 - 9M2025.","published":"2026-10-29","periodEnd":"2026-09-30","commonShares":348.600694,"exchangeableUnits":null,"valuationShares":null,"commonEquity":3940,"totalEquity":5528,"cash":974,"totalDebt":13588,"netDebt":12614,"qualifiers":["Issuer net debt adds unamortized financing costs and includes finance leases; common equity excludes NCI. Exact exchangeable-unit count not disclosed here; June valuation-share snapshot remains separately dated pending subsequent 10-Q."]}],"snapshotHistory":[{"unit":"USD million; EPS USD/share; shares million; percentages and counts as labelled","periodEnd":"2026-06-30","asOf":"2026-06-30","periodLabel":"TTM to 30 June 2026","ytd":{"period":"H1 2026","revenue":4784,"operatingIncome":1322,"netIncome":1110,"ocf":757,"capex":109,"sbc":70,"fcf":648,"dilutedShares":459,"eps":2.42},"priorYtd":{"period":"H1 2025","revenue":4519,"operatingIncome":918,"netIncome":487,"ocf":567,"capex":102,"sbc":81,"fcf":465,"dilutedShares":456,"eps":1.07},"ttm":{"revenue":9699,"operatingIncome":2606,"netIncome":1824,"ocf":1904,"capex":272,"sbc":140,"fcf":1632,"eps":3.98},"ttmInputs":{"method":"FY2025 + H1 2026 − H1 2025; continuing operations throughout. EPS uses reported rounded period EPS and is approximate.","sources":["QSR26","QSR25"]},"latestMetrics":[{"label":"Comparable sales growth","value":3.8,"prior":2.4,"unit":"%","period":"Q2 2026 vs Q2 2025","source":"QSR26","location":"p.1","explanation":{"meaning":"Sales growth at restaurants old enough to be compared with last year.","why":"Shows whether existing restaurants are selling more, rather than growth coming only from new openings.","watch":"Price increases can lift sales even when fewer people visit. Check transactions and franchisee profit when disclosed."}},{"label":"Net restaurant growth","value":2.9,"prior":2.9,"unit":"%","period":"Q2 2026 vs Q2 2025","source":"QSR26","location":"p.1","explanation":{"meaning":"The growth in restaurant numbers after closures.","why":"More profitable restaurants can generate more royalty income.","watch":"Openings create value only if franchisees earn enough to keep investing."}},{"label":"System restaurants","value":33156,"prior":32229,"unit":"restaurants","period":"30 June 2026 vs 30 June 2025","source":"QSR26","location":"p.1"},{"label":"Net debt / adjusted EBITDA","value":4.1,"prior":4.6,"unit":"×","period":"30 June 2026 vs 30 June 2025","source":"QSR26","location":"p.17","explanation":{"meaning":"Debt less cash divided by company-adjusted trailing-twelve-month earnings before interest, taxes, depreciation and amortization.","why":"Shows the scale of debt compared with the earnings supporting it.","watch":"Adjusted EBITDA is not cash available for repayments; dividends, taxes and investment also use cash."}},{"label":"Net debt","value":12546,"prior":13009,"unit":"USDm","period":"30 June 2026 vs 30 June 2025","source":"QSR26","location":"p.17"},{"label":"TTM FCF","value":1632,"prior":1354,"unit":"USDm","period":"TTM June 2026 vs TTM June 2025","source":"QSR26","location":"p.17","kind":"company-defined non-GAAP; equals continuing OCF minus cash PPE purchases"}],"qualifiers":["Preserved pre-update current snapshot; original underlying source references retained; not newly verified September observations."]}],"shareCapitalSnapshots":[{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000056/qsr-20260930.htm","locator":"Form 10-Q cover and pp.4–5,9,25 (Note11 Shareholders’ Equity); Outstanding Security Data","unit":"million shares; balance amounts USD million","basis":"Reported exact common shares and exchangeable partnership units, divided by one million; economic share-equivalents calculated as sum, excluding special voting share","published":"2026-10-29","periodEnd":"2026-09-30","commonShares":348.600694,"exchangeableUnits":102.926279,"valuationShares":451.526973},{"source":"https://www.sec.gov/Archives/edgar/data/1618756/000161875626000056/qsr-20260930.htm","locator":"Form 10-Q cover and pp.4–5,9,25 (Note11 Shareholders’ Equity); Outstanding Security Data","unit":"million shares; balance amounts USD million","basis":"Reported exact common shares and exchangeable partnership units, divided by one million; economic share-equivalents calculated as sum, excluding special voting share","published":"2026-10-29","periodEnd":"2026-10-23","commonShares":348.350731,"exchangeableUnits":102.926279,"valuationShares":451.27701}],"balanceHistory":[{"date":"2026-06-30","commonShares":349.205651,"exchangeableUnits":105.753373,"endShares":454.959024,"valuationShares":454.959024,"shareUnit":"millions","commonEquity":3850,"cash":1063,"netDebt":12546,"source":"QSR26Q","location":"pp.4, 25; share-equivalent total calculated","scope":"One economic share-equivalent per common share and exchangeable partnership unit; no extra share for the special voting share. Other subsidiary NCI is not included in this equity valuation proxy."}],"subsequentSharesHistory":[{"date":"2026-07-31","commonShares":348.758065,"exchangeableUnits":105.750828,"valuationShares":454.508893,"shareUnit":"millions","source":"QSR26Q","location":"cover page and p.42","scope":"Subsequent shares shown separately from June balance sheet."}]},{"ticker":"BN","asOf":"2026-06-30","periodLabel":"TTM to 30 June 2026","latestMetrics":[{"label":"DE per share before realisations","value":2.39,"prior":2.24,"unit":"USD/share","period":"TTM June 2026 vs TTM June 2025","source":"BN26","location":"p.6","kind":"company-defined non-IFRS","explanation":{"meaning":"Brookfield's estimate of earnings available for distribution per share, before asset-sale gains and realised carried interest.","why":"Helps track the recurring earnings engine with less dependence on the timing of asset sales.","watch":"Reconcile to IFRS earnings; distributions can differ from cash actually received at the parent."}},{"label":"Total DE per share","value":2.61,"prior":2.47,"unit":"USD/share","period":"TTM June 2026 vs TTM June 2025","source":"BN26","location":"p.6","kind":"company-defined non-IFRS"},{"label":"Asset-manager fee-related earnings","value":808,"prior":676,"unit":"USDm","period":"Q2 2026 vs Q2 2025","source":"BN26","location":"p.12","kind":"asset-manager level before BN ownership attribution","explanation":{"meaning":"Fees left after the asset manager's operating costs, using its accounting definition.","why":"Recurring fees can be more dependable than occasional investment-sale profits.","watch":"These are asset-manager-level earnings. They are not all owned by BN shareholders."}},{"label":"Fee-bearing capital","value":672159,"prior":562735,"unit":"USDm","period":"30 June 2026 vs 30 June 2025","source":"BN26","location":"p.12"},{"label":"Corporate borrowings","value":14711,"prior":14301,"unit":"USDm","period":"30 June 2026 vs 31 December 2025","source":"BN26","location":"p.28","explanation":{"meaning":"Borrowings with recourse to Brookfield Corporation itself.","why":"Shows financing obligations the parent must support.","watch":"Keep separate from debt of managed entities, which generally has no recourse to the parent."}},{"label":"Managed-entity non-recourse borrowings","value":250271,"prior":245311,"unit":"USDm","period":"30 June 2026 vs 31 December 2025","source":"BN26R","location":"p.4"},{"label":"Net realised carried interest","value":520,"prior":487,"unit":"USDm","period":"TTM June 2026 vs TTM June 2025","source":"BN26","location":"p.6"}],"sources":[{"id":"BN26","url":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/Brookfield-BN-IR-V2/2026/Q2/2026-Q2-BN-Supplemental.pdf","title":"Brookfield Q2 2026 supplement","location":"printed pp.6, 12, 26, 28–29"},{"id":"BN26R","url":"https://www.sec.gov/Archives/edgar/data/1001085/000117184326005474/exh_991.htm","title":"Brookfield Q2 2026 earnings release","location":"operating results and balance sheet"},{"id":"BN25K","url":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","title":"BN25K annual financial history","location":"Five-year financial record; consolidated statements and Asset Management / Corporate Activities"},{"id":"BN21K","url":"https://www.sec.gov/Archives/edgar/data/1001085/000100108522000008/bam-20211231_d2.htm","title":"BN21K annual financial history","location":"Five-year financial record; consolidated statements and Asset Management / Corporate Activities"},{"id":"BN23K","url":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","title":"BN23K annual financial history","location":"Five-year financial record; consolidated statements and Asset Management / Corporate Activities"},{"id":"BN5Y","url":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","title":"BN5Y annual financial history","location":"Five-year financial record; consolidated statements and Asset Management / Corporate Activities"}],"limitations":["DE and fee-related earnings are company-defined non-IFRS measures, not industrial FCF.","Per-share comparisons are adjusted for the October 2025 three-for-two split.","Deployable capital includes affiliates and uncalled third-party commitments; do not call it parent cash.","Oaktree completion in July is a subsequent event, not a June balance-sheet holding change.","Five-year annual history covers FY2021–FY2025. Structural changes and unverified observations remain explicitly qualified; no missing figure is replaced with zero."],"history":[{"year":2021,"period":"FY2021","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108522000008/bam-20211231_d2.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"IFRS revenue, net income, operating cash flow and cash are consolidated including noncontrolling interests. Equity is parent common equity; debt is corporate recourse borrowings only. Diluted EPS is the common-share measure, adjusted for the October 2025 split. Consolidated cash flow is not parent distributable earnings; industrial FCF is withheld.","revenue":75731,"netIncome":12388,"ocf":7874,"eps":1.59,"equity":42210,"cash":12694,"debt":10875,"fieldNotes":{"debt":"Corporate recourse borrowings only; managed entity debt separate in business metrics.","eps":"2025 five-year record, October2025 3-for-2 split adjusted.","fcf":"Withheld: consolidated capex and OCF do not measure parent distributable cash."},"fieldSources":{"eps":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf"}},{"year":2022,"period":"FY2022","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"IFRS revenue, net income, operating cash flow and cash are consolidated including noncontrolling interests. Equity is parent common equity; debt is corporate recourse borrowings only. Diluted EPS is the common-share measure, adjusted for the October 2025 split. Consolidated cash flow is not parent distributable earnings; industrial FCF is withheld.","revenue":92769,"netIncome":5195,"ocf":8751,"eps":0.79,"equity":39608,"cash":14396,"debt":11390,"fieldNotes":{"debt":"Corporate recourse borrowings only; managed entity debt separate in business metrics.","eps":"2025 five-year record, October2025 3-for-2 split adjusted.","fcf":"Withheld: consolidated capex and OCF do not measure parent distributable cash."},"fieldSources":{"eps":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf"}},{"year":2023,"period":"FY2023","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"IFRS revenue, net income, operating cash flow and cash are consolidated including noncontrolling interests. Equity is parent common equity; debt is corporate recourse borrowings only. Diluted EPS is the common-share measure, adjusted for the October 2025 split. Consolidated cash flow is not parent distributable earnings; industrial FCF is withheld.","revenue":95924,"netIncome":5105,"ocf":6467,"eps":0.41,"equity":41674,"cash":11222,"debt":12160,"fieldNotes":{"debt":"Corporate recourse borrowings only; managed entity debt separate in business metrics.","eps":"2025 five-year record, October2025 3-for-2 split adjusted.","fcf":"Withheld: consolidated capex and OCF do not measure parent distributable cash."},"fieldSources":{"eps":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf"}},{"year":2024,"period":"FY2024","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"IFRS revenue, net income, operating cash flow and cash are consolidated including noncontrolling interests. Equity is parent common equity; debt is corporate recourse borrowings only. Diluted EPS is the common-share measure, adjusted for the October 2025 split. Consolidated cash flow is not parent distributable earnings; industrial FCF is withheld.","revenue":86006,"netIncome":1853,"ocf":7569,"eps":0.2,"equity":41874,"cash":15051,"debt":14232,"fieldNotes":{"debt":"Corporate recourse borrowings only; managed entity debt separate in business metrics.","eps":"2025 five-year record, October2025 3-for-2 split adjusted.","fcf":"Withheld: consolidated capex and OCF do not measure parent distributable cash."},"fieldSources":{"eps":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf"}},{"year":2025,"period":"FY2025","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"IFRS revenue, net income, operating cash flow and cash are consolidated including noncontrolling interests. Equity is parent common equity; debt is corporate recourse borrowings only. Diluted EPS is the common-share measure, adjusted for the October 2025 split. Consolidated cash flow is not parent distributable earnings; industrial FCF is withheld.","revenue":75100,"netIncome":3235,"ocf":10958,"eps":0.49,"equity":43796,"cash":16242,"debt":14301,"fieldNotes":{"debt":"Corporate recourse borrowings only; managed entity debt separate in business metrics.","eps":"2025 five-year record, October2025 3-for-2 split adjusted.","fcf":"Withheld: consolidated capex and OCF do not measure parent distributable cash."},"fieldSources":{"eps":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf"}}],"businessHistory":[{"year":2021,"period":"FY2021 / 31 December 2021","metrics":[{"label":"DE per share before realisations","value":1.22,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split; 2021–22 additionally adjusted for special distribution of 25% BAM per 2025 five-year record."},{"label":"Total DE per share","value":2.4,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split and 2021–22 BAM special distribution."},{"label":"Asset-manager fee-related earnings","value":1899,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108522000008/bam-20211231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Company-defined Asset Management fee-related earnings, annual rather than latest-quarter comparison. Portfolio and ownership changed at 2022 asset manager separation; not parent cash."},{"label":"Fee-bearing capital","value":364133,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108522000008/bam-20211231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end asset-manager fee-bearing capital on reported basis; managed capital is not BN cash."},{"label":"Corporate borrowings","value":10875,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108522000008/bam-20211231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Managed-entity non-recourse borrowings","value":165057,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108522000008/bam-20211231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net realised carried interest","value":715,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108522000008/bam-20211231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual realised carried interest, net attributable to Corporation; timing of realizations varies."}]},{"year":2022,"period":"FY2022 / 31 December 2022","metrics":[{"label":"DE per share before realisations","value":1.59,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split; 2021–22 additionally adjusted for special distribution of 25% BAM per 2025 five-year record."},{"label":"Total DE per share","value":1.97,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split and 2021–22 BAM special distribution."},{"label":"Asset-manager fee-related earnings","value":2108,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Company-defined Asset Management fee-related earnings, annual rather than latest-quarter comparison. Portfolio and ownership changed at 2022 asset manager separation; not parent cash."},{"label":"Fee-bearing capital","value":417863,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end asset-manager fee-bearing capital on reported basis; managed capital is not BN cash."},{"label":"Corporate borrowings","value":11390,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Managed-entity non-recourse borrowings","value":202684,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net realised carried interest","value":555,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual realised carried interest, net attributable to Corporation; timing of realizations varies."}]},{"year":2023,"period":"FY2023 / 31 December 2023","metrics":[{"label":"DE per share before realisations","value":1.77,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split; 2021–22 additionally adjusted for special distribution of 25% BAM per 2025 five-year record."},{"label":"Total DE per share","value":2.02,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split and 2021–22 BAM special distribution."},{"label":"Asset-manager fee-related earnings","value":2241,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Company-defined Asset Management fee-related earnings, annual rather than latest-quarter comparison. Portfolio and ownership changed at 2022 asset manager separation; not parent cash."},{"label":"Fee-bearing capital","value":456998,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end asset-manager fee-bearing capital on reported basis; managed capital is not BN cash."},{"label":"Corporate borrowings","value":12160,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Managed-entity non-recourse borrowings","value":221550,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net realised carried interest","value":570,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108524000007/bn-20231231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual realised carried interest, net attributable to Corporation; timing of realizations varies."}]},{"year":2024,"period":"FY2024 / 31 December 2024","metrics":[{"label":"DE per share before realisations","value":2.05,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split; 2021–22 additionally adjusted for special distribution of 25% BAM per 2025 five-year record."},{"label":"Total DE per share","value":2.64,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split and 2021–22 BAM special distribution."},{"label":"Asset-manager fee-related earnings","value":2456,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Company-defined Asset Management fee-related earnings, annual rather than latest-quarter comparison. Portfolio and ownership changed at 2022 asset manager separation; not parent cash."},{"label":"Fee-bearing capital","value":538541,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end asset-manager fee-bearing capital on reported basis; managed capital is not BN cash."},{"label":"Corporate borrowings","value":14232,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Managed-entity non-recourse borrowings","value":220560,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net realised carried interest","value":403,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual realised carried interest, net attributable to Corporation; timing of realizations varies."}]},{"year":2025,"period":"FY2025 / 31 December 2025","metrics":[{"label":"DE per share before realisations","value":2.27,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split; 2021–22 additionally adjusted for special distribution of 25% BAM per 2025 five-year record."},{"label":"Total DE per share","value":2.54,"unit":"USD/share","source":"https://bn.brookfield.com/sites/brookfield-bn-v2/files/brookfield-bn/reports-filings/annual-reports/2025/Five-Year%20Financial%20Record.pdf","location":"2025 annual report Five-Year Financial Record, notes1–3","note":"Per share adjusted for October2025 split and 2021–22 BAM special distribution."},{"label":"Asset-manager fee-related earnings","value":2995,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Company-defined Asset Management fee-related earnings, annual rather than latest-quarter comparison. Portfolio and ownership changed at 2022 asset manager separation; not parent cash."},{"label":"Fee-bearing capital","value":602714,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end asset-manager fee-bearing capital on reported basis; managed capital is not BN cash."},{"label":"Corporate borrowings","value":14301,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Managed-entity non-recourse borrowings","value":245311,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Net realised carried interest","value":560,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1001085/000100108526000006/bn-20251231_d2.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual realised carried interest, net attributable to Corporation; timing of realizations varies."}]}],"historyBackfillAsOf":"2026-10-18"},{"ticker":"HHH","asOf":"2026-06-30","periodLabel":"Q2 2026; Vantage acquired 4 June","balance":{"commonEquity":3960.396,"endShares":59.657062,"bookValuePerShare":66.3860382531074,"preferredMezzanineEquity":995.764,"cash":2647.959,"restrictedCash":717.395,"debtNetCarrying":5456.403,"claimReserves":2115.416},"latestMetrics":[{"label":"MPC earnings before tax","value":134.7,"prior":102.4,"unit":"USDm","period":"Q2 2026 vs Q2 2025","source":"HHH26","location":"p.1","explanation":{"meaning":"Profit from developing communities and selling land before tax and corporate costs.","why":"Shows whether land development is earning worthwhile profits.","watch":"Large land sales are irregular. Judge several years and the cash invested in development."}},{"label":"Operating-assets NOI","value":70.5,"prior":68.9,"unit":"USDm","period":"Q2 2026 vs Q2 2025","source":"HHH26","location":"p.2","kind":"includes unconsolidated venture contributions","explanation":{"meaning":"Property income after property operating costs, before financing and depreciation.","why":"Measures earning power from occupied properties.","watch":"Debt interest, capital improvements and corporate costs still need paying."}},{"label":"Vantage combined ratio","value":95,"prior":null,"unit":"%","period":"4–30 June 2026 acquisition stub only","source":"HHH26","location":"pp.1–2","explanation":{"meaning":"Claims and underwriting expenses for each dollar of earned insurance premiums.","why":"Below 100% means an underwriting profit before investment income.","watch":"This covers only 27 days and includes purchase accounting. It cannot establish a full-year trend."}},{"label":"Insurance claim reserves","value":2115.416,"prior":null,"unit":"USDm","period":"30 June 2026","source":"HHH26","location":"p.6","explanation":{"meaning":"Estimated future payments for claims already incurred.","why":"Underestimated claims make today's insurance profits look too high.","watch":"Track later revisions to these estimates and reinsurance recoverability."}},{"label":"Common book value per share","value":66.3860382531074,"prior":63.591604382072646,"unit":"USD/share","period":"30 June 2026 vs 31 December 2025","source":"HHH26","location":"p.6","kind":"calculated: 3960.396m/59.657062m vs 3775.456m/59.370353m","explanation":{"meaning":"Accounting equity belonging to common shareholders divided by shares outstanding.","why":"Tracks recorded capital backing each share as the holding company develops.","watch":"Land accounting, acquisition goodwill and the preferred funding terms mean book value differs from economic value."}}],"sources":[{"id":"HHH26","url":"https://www.sec.gov/Archives/edgar/data/1981792/000162828026053303/hhhearningsreleaseq22026.htm","title":"Howard Hughes Q2 2026 earnings release","location":"pp.1–2, 6"},{"id":"HHH24R","url":"https://communities.howardhughes.com/press-releases/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-year-2024-results/","title":"HHH24R annual financial history","location":"Financial statements; MPC EBT and Total Operating Assets NOI reconciliations"},{"id":"HHH25R","url":"https://investor.howardhughes.com/news-releases/news-release-details/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-1","title":"HHH25R annual financial history","location":"Financial statements; MPC EBT and Total Operating Assets NOI reconciliations"},{"id":"HHH23K","url":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","title":"HHH23K annual financial history","location":"Financial statements; MPC EBT and Total Operating Assets NOI reconciliations"},{"id":"HHH22R","url":"https://communities.howardhughes.com/press-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results/","title":"HHH22R annual financial history","location":"Financial statements; MPC EBT and Total Operating Assets NOI reconciliations"},{"id":"HHH25K","url":"https://www.sec.gov/Archives/edgar/data/1981792/000162828026009710/hhh-20251231.htm","title":"HHH25K annual financial history","location":"Financial statements; MPC EBT and Total Operating Assets NOI reconciliations"},{"id":"HHH22K","url":"https://www.sec.gov/Archives/edgar/data/1498828/000162828023005243/hhc-20221231.htm","title":"Howard Hughes FY2022 Form 10-K — FY2021 comparative balances","location":"FY2022 Form 10-K, printed p.68, Consolidated Balance Sheets, 31 December 2021 comparative column"}],"limitations":["Common stockholders' equity of $3960.396m already excludes $995.764m mezzanine preferred equity; do not subtract the preferred claim again.","Vantage is consolidated only from 4 June; consolidated revenue and profit growth are not comparable run-rate measures.","Cash includes Vantage cash and is not all available for parent distribution.","Do not annualise the 27-day 95% combined ratio or mix it with Vantage's standalone full-quarter 101.6% ratio.","Five-year annual history covers FY2021–FY2025. Structural changes and unverified observations remain explicitly qualified; no missing figure is replaced with zero."],"history":[{"year":2021,"period":"FY2021","source":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"2021–22 income and cash flows are legacy HHC including Seaport; 2023–25 income and cash flows are continuing operations recast excluding Seaport. Balance-sheet fields retain their separately dated reported perimeter; in 2023, equity, closing shares, cash and debt are the original group including Seaport. Property cash investments include improvements and development. Vantage was acquired on 4 June 2026.","revenue":1427.901,"ocf":-283.958,"capex":310.657,"fcf":-594.615,"netIncome":48.924,"sbc":7.559,"dilutedShares":54.649,"eps":1.03,"fieldNotes":{"netIncome":"2021–22 consolidated NI;2023 onward continuing NI.2021 diluted EPS includes redeemable NCI effect.","sbc":"Pre-tax expense net of capitalized compensation.","fcf":"Calculated OCF minus improvements and development; land inventory investment also runs through OCF. Scope changes preclude simple continuous growth comparison.","equity":"Parent common stockholders equity; excludes noncontrolling interests. Source USD 3,709,995 thousand converted to USD 3,709.995m.","periodEndShares":"54,065,661 common shares outstanding / 1,000,000 = 54.065661m; excludes treasury shares; not weighted-average diluted shares.","cash":"Cash and cash equivalents USD 843,212 thousand / 1,000 = USD 843.212m; excludes separately presented restricted cash USD 373.425m.","debt":"Mortgages, notes and loans payable, net: USD 4,591,157 thousand / 1,000 = USD 4,591.157m; excludes separate operating lease obligations.","bookValuePS":"Calculated USD 3,709.995m parent common equity / 54.065661m closing common shares = USD 68.62017279322637 per share."},"equity":3709.995,"periodEndShares":54.065661,"cash":843.212,"debt":4591.157,"bookValuePS":68.62017279322637,"fieldSources":{"equity":{"url":"https://www.sec.gov/Archives/edgar/data/1498828/000162828023005243/hhc-20221231.htm","location":"FY2022 Form 10-K, printed p.68, Consolidated Balance Sheets, 31 December 2021 comparative column","period":"31 December 2021","currency":"USD","unit":"USD million","accountingBasis":"US GAAP original legacy HHC group including Seaport, 31 December 2021 balance"},"periodEndShares":{"url":"https://www.sec.gov/Archives/edgar/data/1498828/000162828023005243/hhc-20221231.htm","location":"FY2022 Form 10-K, printed p.68, Consolidated Balance Sheets, 31 December 2021 comparative column","period":"31 December 2021","currency":null,"unit":"million shares","accountingBasis":"US GAAP original legacy HHC group including Seaport, 31 December 2021 balance"},"cash":{"url":"https://www.sec.gov/Archives/edgar/data/1498828/000162828023005243/hhc-20221231.htm","location":"FY2022 Form 10-K, printed p.68, Consolidated Balance Sheets, 31 December 2021 comparative column","period":"31 December 2021","currency":"USD","unit":"USD million","accountingBasis":"US GAAP original legacy HHC group including Seaport, 31 December 2021 balance"},"debt":{"url":"https://www.sec.gov/Archives/edgar/data/1498828/000162828023005243/hhc-20221231.htm","location":"FY2022 Form 10-K, printed p.68, Consolidated Balance Sheets, 31 December 2021 comparative column","period":"31 December 2021","currency":"USD","unit":"USD million","accountingBasis":"US GAAP original legacy HHC group including Seaport, 31 December 2021 balance"},"bookValuePS":{"url":"https://www.sec.gov/Archives/edgar/data/1498828/000162828023005243/hhc-20221231.htm","location":"FY2022 Form 10-K, printed p.68, Consolidated Balance Sheets, 31 December 2021 comparative column","period":"31 December 2021","currency":"USD","unit":"USD per common share","accountingBasis":"US GAAP original legacy HHC group including Seaport, 31 December 2021 balance"}}},{"year":2022,"period":"FY2022","source":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"2021–22 income and cash flows are legacy HHC including Seaport; 2023–25 income and cash flows are continuing operations recast excluding Seaport. Balance-sheet fields retain their separately dated reported perimeter; in 2023, equity, closing shares, cash and debt are the original group including Seaport. Property cash investments include improvements and development. Vantage was acquired on 4 June 2026.","revenue":1608.488,"ocf":325.254,"capex":407.813,"fcf":-82.559,"netIncome":184.636,"sbc":7.11,"dilutedShares":50.558,"eps":3.65,"fieldNotes":{"netIncome":"2021–22 consolidated NI;2023 onward continuing NI.2021 diluted EPS includes redeemable NCI effect.","sbc":"Pre-tax expense net of capitalized compensation.","fcf":"Calculated OCF minus improvements and development; land inventory investment also runs through OCF. Scope changes preclude simple continuous growth comparison."},"equity":3540.499,"periodEndShares":49.801997,"bookValuePS":71.09150663175213,"cash":626.653,"debt":4747.183},{"year":2023,"period":"FY2023","source":"https://www.sec.gov/Archives/edgar/data/1981792/000162828026009710/hhh-20251231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"2021–22 income and cash flows are legacy HHC including Seaport; 2023–25 income and cash flows are continuing operations recast excluding Seaport. Balance-sheet fields retain their separately dated reported perimeter; in 2023, equity, closing shares, cash and debt are the original group including Seaport. Property cash investments include improvements and development. Vantage was acquired on 4 June 2026.","revenue":908.753,"ocf":-215.154,"capex":271.249,"fcf":-486.403,"netIncome":83.41,"sbc":11.725,"dilutedShares":49.616,"eps":1.68,"fieldNotes":{"netIncome":"2021–22 consolidated NI;2023 onward continuing NI.2021 diluted EPS includes redeemable NCI effect.","sbc":"Pre-tax expense net of capitalized compensation.","fcf":"Calculated OCF minus improvements and development; land inventory investment also runs through OCF. Scope changes preclude simple continuous growth comparison."},"equity":2992.871,"periodEndShares":50.038014,"bookValuePS":59.81194617356317,"cash":631.548,"debt":5302.62,"fieldSources":{"equity":{"url":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","location":"Consolidated Balance Sheets, 31 December 2023 column; USD thousands converted to USD million, shares converted to million shares"},"periodEndShares":{"url":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","location":"Consolidated Balance Sheets, 31 December 2023 column; USD thousands converted to USD million, shares converted to million shares"},"cash":{"url":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","location":"Consolidated Balance Sheets, 31 December 2023 column; USD thousands converted to USD million, shares converted to million shares"},"debt":{"url":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","location":"Consolidated Balance Sheets, 31 December 2023 column; USD thousands converted to USD million, shares converted to million shares"},"bookValuePS":{"url":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","location":"Calculated original stockholders equity2992.871 USDm / original closing common shares50.038014m"}}},{"year":2024,"period":"FY2024","source":"https://www.sec.gov/Archives/edgar/data/1981792/000162828026009710/hhh-20251231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"2021–22 income and cash flows are legacy HHC including Seaport; 2023–25 income and cash flows are continuing operations recast excluding Seaport. Balance-sheet fields retain their separately dated reported perimeter; in 2023, equity, closing shares, cash and debt are the original group including Seaport. Property cash investments include improvements and development. Vantage was acquired on 4 June 2026.","revenue":1750.689,"ocf":447.751,"capex":300.902,"fcf":146.849,"netIncome":285.215,"sbc":12.07,"dilutedShares":49.912,"eps":5.73,"fieldNotes":{"netIncome":"2021–22 consolidated NI;2023 onward continuing NI.2021 diluted EPS includes redeemable NCI effect.","sbc":"Pre-tax expense net of capitalized compensation.","fcf":"Calculated OCF minus improvements and development; land inventory investment also runs through OCF. Scope changes preclude simple continuous growth comparison."},"equity":2776.226,"periodEndShares":50.11615,"bookValuePS":55.395835474193454,"cash":596.083},{"year":2025,"period":"FY2025","source":"https://www.sec.gov/Archives/edgar/data/1981792/000162828026009710/hhh-20251231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"2021–22 income and cash flows are legacy HHC including Seaport; 2023–25 income and cash flows are continuing operations recast excluding Seaport. Balance-sheet fields retain their separately dated reported perimeter; in 2023, equity, closing shares, cash and debt are the original group including Seaport. Property cash investments include improvements and development. Vantage was acquired on 4 June 2026.","revenue":1474.892,"ocf":462.37,"capex":215.717,"fcf":246.653,"netIncome":123.843,"sbc":16.615,"dilutedShares":56.046,"eps":2.21,"fieldNotes":{"netIncome":"2021–22 consolidated NI;2023 onward continuing NI.2021 diluted EPS includes redeemable NCI effect.","sbc":"Pre-tax expense net of capitalized compensation.","fcf":"Calculated OCF minus improvements and development; land inventory investment also runs through OCF. Scope changes preclude simple continuous growth comparison."},"equity":3775.456,"periodEndShares":59.370353,"bookValuePS":63.591604382072646,"cash":1468.507,"debt":5109.828}],"businessHistory":[{"year":2021,"period":"FY2021 / 31 December 2021","metrics":[{"label":"MPC earnings before tax","value":316.607,"unit":"USDm","source":"https://communities.howardhughes.com/press-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results/","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Operating-assets NOI","value":226.502,"unit":"USDm","source":"https://communities.howardhughes.com/press-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results/","location":"Annual results and year-end balances; corresponding named metric","note":"Reported Total Operating Assets NOI includes company share of unconsolidated ventures. Portfolio changes/disposals affect comparison."},{"label":"Vantage combined ratio","value":null,"unit":"%","source":"https://communities.howardhughes.com/press-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results/","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: HHH acquired Vantage on4June2026; no consolidated insurance underwriting in2021–25."},{"label":"Insurance claim reserves","value":null,"unit":"USDm","source":"https://communities.howardhughes.com/press-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results/","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: no consolidated Vantage insurance claims reserves before June2026."},{"label":"Common book value per share","value":68.62017279322637,"unit":"USD/share","source":"https://www.sec.gov/Archives/edgar/data/1498828/000162828023005243/hhc-20221231.htm","location":"FY2022 Form 10-K, printed p.68, Consolidated Balance Sheets, 31 December 2021 comparative column; book value calculated from parent stockholders equity and closing common shares","note":"Calculated common stockholders equity3709.995m divided by54.065661m closing common shares from the FY2022 10-K comparative balance sheet."}]},{"year":2022,"period":"FY2022 / 31 December 2022","metrics":[{"label":"MPC earnings before tax","value":282.987,"unit":"USDm","source":"https://communities.howardhughes.com/press-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results/","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Operating-assets NOI","value":239.483,"unit":"USDm","source":"https://communities.howardhughes.com/press-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results/","location":"Annual results and year-end balances; corresponding named metric","note":"Reported Total Operating Assets NOI includes company share of unconsolidated ventures. Portfolio changes/disposals affect comparison."},{"label":"Vantage combined ratio","value":null,"unit":"%","source":"https://communities.howardhughes.com/press-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results/","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: HHH acquired Vantage on4June2026; no consolidated insurance underwriting in2021–25."},{"label":"Insurance claim reserves","value":null,"unit":"USDm","source":"https://communities.howardhughes.com/press-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results/","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: no consolidated Vantage insurance claims reserves before June2026."},{"label":"Common book value per share","value":71.09150663175213,"unit":"USD/share","source":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","location":"Consolidated balance sheet common equity and shares outstanding","note":"Calculated common stockholders equity / period-end common shares, not total equity including NCI."}]},{"year":2023,"period":"FY2023 / 31 December 2023","metrics":[{"label":"MPC earnings before tax","value":341.419,"unit":"USDm","source":"https://communities.howardhughes.com/press-releases/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-year-2024-results/","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Operating-assets NOI","value":241.34,"unit":"USDm","source":"https://communities.howardhughes.com/press-releases/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-year-2024-results/","location":"Annual results and year-end balances; corresponding named metric","note":"Reported Total Operating Assets NOI includes company share of unconsolidated ventures. Portfolio changes/disposals affect comparison."},{"label":"Vantage combined ratio","value":null,"unit":"%","source":"https://communities.howardhughes.com/press-releases/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-year-2024-results/","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: HHH acquired Vantage on4June2026; no consolidated insurance underwriting in2021–25."},{"label":"Insurance claim reserves","value":null,"unit":"USDm","source":"https://communities.howardhughes.com/press-releases/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-year-2024-results/","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: no consolidated Vantage insurance claims reserves before June2026."},{"label":"Common book value per share","value":59.81194617356317,"unit":"USD/share","source":"https://www.sec.gov/Archives/edgar/data/1981792/000162828024007207/hhh-20231231.htm","location":"Consolidated balance sheet common equity and shares outstanding","note":"Calculated common stockholders equity / period-end common shares, not total equity including NCI."}]},{"year":2024,"period":"FY2024 / 31 December 2024","metrics":[{"label":"MPC earnings before tax","value":349.134,"unit":"USDm","source":"https://investor.howardhughes.com/news-releases/news-release-details/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-1","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Operating-assets NOI","value":257.007,"unit":"USDm","source":"https://investor.howardhughes.com/news-releases/news-release-details/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-1","location":"Annual results and year-end balances; corresponding named metric","note":"Reported Total Operating Assets NOI includes company share of unconsolidated ventures. Portfolio changes/disposals affect comparison."},{"label":"Vantage combined ratio","value":null,"unit":"%","source":"https://investor.howardhughes.com/news-releases/news-release-details/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-1","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: HHH acquired Vantage on4June2026; no consolidated insurance underwriting in2021–25."},{"label":"Insurance claim reserves","value":null,"unit":"USDm","source":"https://investor.howardhughes.com/news-releases/news-release-details/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-1","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: no consolidated Vantage insurance claims reserves before June2026."},{"label":"Common book value per share","value":55.395835474193454,"unit":"USD/share","source":"https://www.sec.gov/Archives/edgar/data/1981792/000162828026009710/hhh-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Calculated common equity2776.226m divided by50.116150m year-end shares."}]},{"year":2025,"period":"FY2025 / 31 December 2025","metrics":[{"label":"MPC earnings before tax","value":476.102,"unit":"USDm","source":"https://investor.howardhughes.com/news-releases/news-release-details/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-1","location":"Annual results and year-end balances; corresponding named metric"},{"label":"Operating-assets NOI","value":276.288,"unit":"USDm","source":"https://investor.howardhughes.com/news-releases/news-release-details/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-1","location":"Annual results and year-end balances; corresponding named metric","note":"Reported Total Operating Assets NOI includes company share of unconsolidated ventures. Portfolio changes/disposals affect comparison."},{"label":"Vantage combined ratio","value":null,"unit":"%","source":"https://investor.howardhughes.com/news-releases/news-release-details/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-1","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: HHH acquired Vantage on4June2026; no consolidated insurance underwriting in2021–25."},{"label":"Insurance claim reserves","value":null,"unit":"USDm","source":"https://investor.howardhughes.com/news-releases/news-release-details/howard-hughes-holdings-inc-reports-fourth-quarter-and-full-1","location":"Annual results and year-end balances; corresponding named metric","note":"Not applicable: no consolidated Vantage insurance claims reserves before June2026."},{"label":"Common book value per share","value":63.591604382072646,"unit":"USD/share","source":"https://www.sec.gov/Archives/edgar/data/1981792/000162828026009710/hhh-20251231.htm","location":"Consolidated balance sheet common equity and shares outstanding","note":"Calculated common stockholders equity / period-end common shares, not total equity including NCI."}]}],"historyBackfillAsOf":"2026-10-18"},{"ticker":"FNMA","asOf":"2026-09-30","periodLabel":"Q3 2026","latestMetrics":[{"label":"Company net income","value":4177,"prior":3859,"unit":"USDm","period":"Q3 2026 vs Q3 2025","source":"FN26Q3","location":"p.1 Selected Financial Data"},{"label":"Net worth","value":119637,"prior":105485,"unit":"USDm","period":"30 September 2026 vs 30 September 2025","source":"FN26Q3","location":"p.1 Selected Financial Data","explanation":{"meaning":"Accounting assets less liabilities across the whole company.","why":"Shows capital being retained to support mortgage guarantees.","watch":"It is not all common shareholders' money; Treasury and other preferred holders have senior claims."}},{"label":"Treasury liquidation preference","value":237996,"prior":226984,"unit":"USDm","period":"30 September 2026 vs 31 December 2025","source":"FN26Q3Q","location":"Condensed Consolidated Balance Sheets, senior preferred stock parenthetical; exact USD million, not carrying amount","explanation":{"meaning":"Treasury's contractual senior claim ahead of junior investors.","why":"Future common-share value depends heavily on what happens to this claim.","watch":"Retained profits also increase the preference under current terms. Track recapitalisation and potential dilution."},"fieldSources":{"value":{"url":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000089/fnm-20260930.htm","location":"Condensed Consolidated Balance Sheets: senior preferred stock liquidation preference","period":"30 September 2026","currency":"USD","unit":"USD million","accountingBasis":"Contractual Treasury liquidation preference, not carrying amount","sourceValue":237996,"rounding":"Exact"},"prior":{"url":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000089/fnm-20260930.htm","location":"Same balance sheet, December 2025 comparative","period":"31 December 2025","currency":"USD","unit":"USD million","accountingBasis":"Contractual Treasury liquidation preference","sourceValue":226984,"rounding":"Exact"}}},{"label":"Standardised CET1 capital","value":-30036,"prior":-44481,"unit":"USDm","period":"30 September 2026 vs 30 September 2025","source":"FN26Q3","location":"p.6 CET1 capital rollforward","explanation":{"meaning":"Regulatory common-equity capital after required deductions.","why":"Shows progress toward a stronger regulated capital position.","watch":"A negative amount is a capital deficit, not the full shortfall against all regulatory requirements and buffers."}}],"sources":[{"id":"FN26","url":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000065/a226exhibit993.htm","title":"Fannie Mae Q2 2026 financial supplement","location":"pp.1, 6"},{"id":"FN26Q","url":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000064/fnm-20260630.htm","title":"Fannie Mae Q2 2026 Form 10-Q","location":"senior preferred stock and conservatorship"},{"id":"FN23K","url":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","title":"FN23K annual financial history","location":"Consolidated results; balance sheet; cash flow; regulatory capital and conservatorship disclosures"},{"id":"FN25K","url":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","title":"FN25K annual financial history","location":"Consolidated results; balance sheet; cash flow; regulatory capital and conservatorship disclosures"},{"id":"FN22K","url":"https://www.sec.gov/Archives/edgar/data/310522/000031052223000184/fnm-20221231.htm","title":"FN22K annual financial history","location":"2022 balance sheet, senior preferred liquidation preference2021 comparative"},{"id":"FN25Q","url":"https://www.sec.gov/Archives/edgar/data/310522/000031052225000466/fnm-20250630.htm","title":"Fannie Mae Q2 2025 Form 10-Q — June 2025 comparison","location":"Q2 2025 Form 10-Q, printed p.59, Condensed Consolidated Balance Sheets, senior preferred stock liquidation-preference parenthetical; MD&A Senior Preferred Stock paragraph"},{"id":"FN26Q3","url":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000090/a326exhibit993.htm","title":"Fannie Mae Q3 2026 financial supplement","location":"pp.1,6"},{"id":"FN26Q3Q","url":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000089/fnm-20260930.htm","title":"Fannie Mae Q3 2026 Form 10-Q","location":"Condensed Consolidated Balance Sheets, senior preferred preference"}],"limitations":["Company net income is not earnings available to common stockholders; common P/E and simple net-worth-per-common-share are withheld.","CET1 deficit is not a calculated capital shortfall including required buffers. Regulatory minimum compliance is suspended during conservatorship.","Treasury preference is September2026 compared with December2025; not a subsequent-quarter claim.","Five-year annual history covers FY2021–FY2025. Structural changes and unverified observations remain explicitly qualified; no missing figure is replaced with zero."],"history":[{"year":2021,"period":"FY2021","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":29948,"netIncome":22176,"ocf":47211,"equity":47357,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}},{"year":2022,"period":"FY2022","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":29735,"netIncome":12923,"ocf":43826,"equity":60277,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}},{"year":2023,"period":"FY2023","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":29048,"netIncome":17408,"ocf":11883,"equity":77682,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}},{"year":2024,"period":"FY2024","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":29069,"netIncome":16978,"ocf":-10520,"equity":94657,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}},{"year":2025,"period":"FY2025","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":28964,"netIncome":14364,"ocf":23989,"equity":109012,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}}],"businessHistory":[{"year":2021,"period":"FY2021 / 31 December 2021","metrics":[{"label":"Company net income","value":22176,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company net income, not earnings available to common shares."},{"label":"Net worth","value":47357,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":163672,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052223000184/fnm-20221231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end preference from2022 10-K comparative balance sheet."},{"label":"Standardised CET1 capital","value":null,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Standardized ERCF CET1 comparable observation not verified for2021; framework changed, withheld."}]},{"year":2022,"period":"FY2022 / 31 December 2022","metrics":[{"label":"Company net income","value":12923,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company net income, not earnings available to common shares."},{"label":"Net worth","value":60277,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":180339,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end Treasury senior preferred liquidation preference; excludes next March increase."},{"label":"Standardised CET1 capital","value":-92600,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Standardized CET1 capital deficit under ERCF; not full regulatory shortfall including requirements and buffers."}]},{"year":2023,"period":"FY2023 / 31 December 2023","metrics":[{"label":"Company net income","value":17408,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company net income, not earnings available to common shares."},{"label":"Net worth","value":77682,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":195224,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end Treasury senior preferred liquidation preference; excludes next March increase."},{"label":"Standardised CET1 capital","value":-73965,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052224000184/fnm-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Standardized CET1 capital deficit under ERCF; not full regulatory shortfall including requirements and buffers."}]},{"year":2024,"period":"FY2024 / 31 December 2024","metrics":[{"label":"Company net income","value":16978,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company net income, not earnings available to common shares."},{"label":"Net worth","value":94657,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":212029,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end Treasury senior preferred liquidation preference; excludes next March increase."},{"label":"Standardised CET1 capital","value":-55854,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Standardized CET1 capital deficit under ERCF; not full regulatory shortfall including requirements and buffers."}]},{"year":2025,"period":"FY2025 / 31 December 2025","metrics":[{"label":"Company net income","value":14364,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company net income, not earnings available to common shares."},{"label":"Net worth","value":109012,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":226984,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end Treasury senior preferred liquidation preference; excludes next March increase."},{"label":"Standardised CET1 capital","value":-40782,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000015/fnm-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Standardized CET1 capital deficit under ERCF; not full regulatory shortfall including requirements and buffers."}]}],"historyBackfillAsOf":"2026-10-18","reportedQuarterly":[{"period":"Q3 2025","periodType":"quarterly","periodStart":"2025-07-01","periodEnd":"2025-09-30","revenue":7307,"netInterestIncome":7184,"feeAndOtherIncome":123,"fairValueGains":13,"investmentGains":120,"provisionBenefitCreditLosses":-338,"nonInterestExpense":-2267,"incomeBeforeTax":4835,"incomeTaxExpense":976,"netIncome":3859,"otherComprehensiveIncome":-10,"totalComprehensiveIncome":3849,"commonStockholderNetIncome":10,"eps":0,"dilutedShares":5893,"ocf":null,"capex":null,"fcf":null,"unit":"USD million except EPS USD/share and dilutedShares million shares","basis":"Reported US GAAP; net revenue is net interest plus fee/other income; company and common earnings distinguished; expenses signed as specified","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000089/fnm-20260930.htm","locator":"Condensed Consolidated Statements of Operations and Comprehensive Income; matching three/nine-month columns; nine-month cash flows in Condensed Consolidated Statements of Cash Flows","qualifiers":["Quarterly OCF not reported in standalone three-month cash-flow statement; null.","Separate capex not extracted; industrial FCF not a suitable mortgage-guarantor measure, withheld.","Reported common earnings and diluted EPS do not imply distributable common cash."]},{"period":"Q3 2026","periodType":"quarterly","periodStart":"2026-07-01","periodEnd":"2026-09-30","revenue":7651,"netInterestIncome":7559,"feeAndOtherIncome":92,"fairValueGains":630,"investmentGains":94,"provisionBenefitCreditLosses":-1140,"nonInterestExpense":-2123,"incomeBeforeTax":5112,"incomeTaxExpense":935,"netIncome":4177,"otherComprehensiveIncome":-1037,"totalComprehensiveIncome":3140,"commonStockholderNetIncome":1037,"eps":0.18,"dilutedShares":5893,"ocf":null,"capex":null,"fcf":null,"unit":"USD million except EPS USD/share and dilutedShares million shares","basis":"Reported US GAAP; net revenue is net interest plus fee/other income; company and common earnings distinguished; expenses signed as specified","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000089/fnm-20260930.htm","locator":"Condensed Consolidated Statements of Operations and Comprehensive Income; matching three/nine-month columns; nine-month cash flows in Condensed Consolidated Statements of Cash Flows","qualifiers":["Quarterly OCF not reported in standalone three-month cash-flow statement; null.","Separate capex not extracted; industrial FCF not a suitable mortgage-guarantor measure, withheld.","Reported common earnings and diluted EPS do not imply distributable common cash."]}],"reportedYearToDate":[{"period":"9M 2025","periodType":"yearToDate","periodStart":"2025-01-01","periodEnd":"2025-09-30","revenue":21633,"netInterestIncome":21340,"feeAndOtherIncome":293,"fairValueGains":347,"investmentGains":100,"provisionBenefitCreditLosses":-1308,"nonInterestExpense":-7199,"incomeBeforeTax":13573,"incomeTaxExpense":2736,"netIncome":10837,"otherComprehensiveIncome":-9,"totalComprehensiveIncome":10828,"commonStockholderNetIncome":9,"eps":0,"dilutedShares":5893,"ocf":17998,"capex":null,"fcf":null,"investingCashFlow":121167,"financingCashFlow":-138326,"cashAndRestrictedCashChange":839,"cashAndRestrictedCashStart":38536,"cashAndRestrictedCashEnd":39375,"unit":"USD million except EPS USD/share and dilutedShares million shares","basis":"Reported US GAAP; net revenue is net interest plus fee/other income; company and common earnings distinguished; expenses signed as specified","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000089/fnm-20260930.htm","locator":"Condensed Consolidated Statements of Operations and Comprehensive Income; matching three/nine-month columns; nine-month cash flows in Condensed Consolidated Statements of Cash Flows","qualifiers":["Quarterly OCF not reported in standalone three-month cash-flow statement; null.","Separate capex not extracted; industrial FCF not a suitable mortgage-guarantor measure, withheld.","Reported common earnings and diluted EPS do not imply distributable common cash."]},{"period":"9M 2026","periodType":"yearToDate","periodStart":"2026-01-01","periodEnd":"2026-09-30","revenue":22496,"netInterestIncome":22250,"feeAndOtherIncome":246,"fairValueGains":675,"investmentGains":-130,"provisionBenefitCreditLosses":-1902,"nonInterestExpense":-6374,"incomeBeforeTax":14765,"incomeTaxExpense":2886,"netIncome":11879,"otherComprehensiveIncome":-1254,"totalComprehensiveIncome":10625,"commonStockholderNetIncome":1254,"eps":0.21,"dilutedShares":5893,"ocf":26613,"capex":null,"fcf":null,"investingCashFlow":87993,"financingCashFlow":-120846,"cashAndRestrictedCashChange":-6240,"cashAndRestrictedCashStart":42583,"cashAndRestrictedCashEnd":36343,"unit":"USD million except EPS USD/share and dilutedShares million shares","basis":"Reported US GAAP; net revenue is net interest plus fee/other income; company and common earnings distinguished; expenses signed as specified","source":"https://www.sec.gov/Archives/edgar/data/310522/000031052226000089/fnm-20260930.htm","locator":"Condensed Consolidated Statements of Operations and Comprehensive Income; matching three/nine-month columns; nine-month cash flows in Condensed Consolidated Statements of Cash Flows","qualifiers":["Quarterly OCF not reported in standalone three-month cash-flow statement; null.","Separate capex not extracted; industrial FCF not a suitable mortgage-guarantor measure, withheld.","Reported common earnings and diluted EPS do not imply distributable common cash."]}],"monthlyOperatingHistory":[{"period":"September 2026","periodType":"monthly","periodStart":"2026-09-01","periodEnd":"2026-09-30","published":"2026-10-29","unit":"USD million except delinquency in percent and duration in years","basis":"Reported monthly operating portfolio statistics, not GAAP earnings or common-equity claims","source":"https://www.fanniemae.com/media/document/pdf/093026.pdf","locator":"September 2026 Monthly Summary, PDF pp.1–3 tables 1–8; September 2026 rows; definitions pp.4–6","guarantyBook":4126598,"mbsAndOtherGuarantees":4056177,"mortgageLoans":70421,"newBusinessAcquisitions":33474,"mbsIssuances":36400,"mbsLiquidations":-35925,"retainedMortgagePortfolio":180228,"retainedPortfolioPurchases":29048,"retainedPortfolioSales":-19860,"retainedPortfolioLiquidations":-1556,"agencySecurities":109717,"nonAgencySecurities":90,"corporateLiquidityPortfolio":109165,"totalDebtOutstanding":171722,"singleFamilySeriousDelinquencyPct":0.62,"multifamilySeriousDelinquencyPct":0.62,"rateLevelShock50bp":-1536,"rateSlopeShock25bp":-140,"effectiveDurationGapYears":1.27,"qualifiers":["Monthly debt scope follows Table 6 definitions and excludes MBS debt; not consolidated balance sheet total debt.","Monthly balances are point-in-time; nine-month flow totals remain separately dated.","Interest-rate risk values are reported historical model estimates/daily monthly averages, not precise market values; exclude guaranty business."]}]},{"ticker":"FMCC","asOf":"2026-06-30","periodLabel":"Q2 2026","latestMetrics":[{"label":"Company net income","value":3838,"prior":2387,"unit":"USDm","period":"Q2 2026 vs Q2 2025","source":"FM26","location":"p.3"},{"label":"Net worth","value":77769,"prior":64811,"unit":"USDm","period":"30 June 2026 vs 30 June 2025","source":"FM26","location":"p.3"},{"label":"Treasury liquidation preference","value":146570,"prior":135051,"unit":"USDm","period":"30 June 2026 vs 30 June 2025","source":"FM26","location":"p.3","explanation":{"meaning":"Treasury's senior contractual claim ahead of junior shareholders.","why":"Common-share outcomes depend on how the claim is treated in recapitalisation.","watch":"Earnings retained by the company also increase this claim under the current arrangement."}},{"label":"CET1 capital ratio","value":-1.1,"prior":-2.4,"unit":"%","period":"30 June 2026 vs 30 June 2025","source":"FM26","location":"p.8","explanation":{"meaning":"Regulatory common-equity capital divided by risk-weighted assets.","why":"Shows capital strength relative to mortgage risks.","watch":"A negative ratio means a deficit; reaching zero would still not meet positive minimum requirements and buffers."}},{"label":"Single-family serious delinquencies","value":0.6,"prior":0.55,"unit":"%","period":"30 June 2026 vs 30 June 2025","source":"FM26","location":"p.9","explanation":{"meaning":"Share of single-family loans seriously behind on payments under the company's definition.","why":"An early indicator of credit stress and potential guarantee losses.","watch":"A low level can still be worsening; consider both the direction and the economic backdrop."}}],"sources":[{"id":"FM26","url":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000047/a2q2026financialsuppleme.htm","title":"Freddie Mac Q2 2026 financial supplement","location":"pp.3–4, 8–9"},{"id":"FM25K","url":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","title":"FM25K annual financial history","location":"Consolidated results; balance sheet; cash flow; regulatory capital and conservatorship disclosures"},{"id":"FM23K","url":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","title":"FM23K annual financial history","location":"Consolidated results; balance sheet; cash flow; regulatory capital and conservatorship disclosures"},{"id":"FM21K","url":"https://www.sec.gov/Archives/edgar/data/1026214/000102621422000031/fmcc-20211231.htm","title":"FM21K annual financial history","location":"Single-family serious delinquency2021"}],"limitations":["Company net income of $3838m differs from the $9m loss attributable to common stockholders in Q2. Do not value common shares using company earnings.","Net worth is not common book equity. Conventional industrial FCF, EBITDA and common P/E are unsuitable here.","Five-year annual history covers FY2021–FY2025. Structural changes and unverified observations remain explicitly qualified; no missing figure is replaced with zero."],"history":[{"year":2021,"period":"FY2021","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":21951,"netIncome":12109,"ocf":16353,"equity":28033,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}},{"year":2022,"period":"FY2022","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":21264,"netIncome":9327,"ocf":11925,"equity":37018,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}},{"year":2023,"period":"FY2023","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":21229,"netIncome":10538,"ocf":7615,"equity":47722,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}},{"year":2024,"period":"FY2024","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":23912,"netIncome":11858,"ocf":6627,"equity":59575,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}},{"year":2025,"period":"FY2025","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Company-level earnings and net revenues, not common-shareholder earnings. OCF affected by mortgage activity; industrial FCF, EBITDA and common book-value multiples withheld.","revenue":23271,"netIncome":10731,"ocf":19373,"equity":70384,"fieldNotes":{"revenue":"Net revenues: net interest income plus noninterest income.","equity":"Company net worth includes senior/junior preferred claims; not common book equity.","fcf":"Not meaningful industrial valuation metric for mortgage guarantor; withheld."}}],"businessHistory":[{"year":2021,"period":"FY2021 / 31 December 2021","metrics":[{"label":"Company net income","value":12109,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company earnings, not income attributable to common stockholders."},{"label":"Net worth","value":28033,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":97959,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end preference, not subsequent March increase."},{"label":"CET1 capital ratio","value":null,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Comparable ERCF CET1 ratio not verified for2021; withheld."},{"label":"Single-family serious delinquencies","value":1.12,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621422000031/fmcc-20211231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Serious delinquency by loan count.2024 .59% is the2025 10-K comparative (updates earlier reported .55%); use latest comparative basis."}]},{"year":2022,"period":"FY2022 / 31 December 2022","metrics":[{"label":"Company net income","value":9327,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company earnings, not income attributable to common stockholders."},{"label":"Net worth","value":37018,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":107878,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end preference, not subsequent March increase."},{"label":"CET1 capital ratio","value":-6.2,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Standardized ERCF CET1/RWA; negative means deficit, not whole capital requirement."},{"label":"Single-family serious delinquencies","value":0.66,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Serious delinquency by loan count.2024 .59% is the2025 10-K comparative (updates earlier reported .55%); use latest comparative basis."}]},{"year":2023,"period":"FY2023 / 31 December 2023","metrics":[{"label":"Company net income","value":10538,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company earnings, not income attributable to common stockholders."},{"label":"Net worth","value":47722,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":117309,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end preference, not subsequent March increase."},{"label":"CET1 capital ratio","value":-4.3,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Standardized ERCF CET1/RWA; negative means deficit, not whole capital requirement."},{"label":"Single-family serious delinquencies","value":0.55,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621424000025/fmcc-20231231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Serious delinquency by loan count.2024 .59% is the2025 10-K comparative (updates earlier reported .55%); use latest comparative basis."}]},{"year":2024,"period":"FY2024 / 31 December 2024","metrics":[{"label":"Company net income","value":11858,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company earnings, not income attributable to common stockholders."},{"label":"Net worth","value":59575,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":129038,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end preference, not subsequent March increase."},{"label":"CET1 capital ratio","value":-2.9,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Standardized ERCF CET1/RWA; negative means deficit, not whole capital requirement."},{"label":"Single-family serious delinquencies","value":0.59,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Serious delinquency by loan count.2024 .59% is the2025 10-K comparative (updates earlier reported .55%); use latest comparative basis."}]},{"year":2025,"period":"FY2025 / 31 December 2025","metrics":[{"label":"Company net income","value":10731,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual company earnings, not income attributable to common stockholders."},{"label":"Net worth","value":70384,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end company net worth includes preferred claims."},{"label":"Treasury liquidation preference","value":140248,"unit":"USDm","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Year-end preference, not subsequent March increase."},{"label":"CET1 capital ratio","value":-1.8,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Standardized ERCF CET1/RWA; negative means deficit, not whole capital requirement."},{"label":"Single-family serious delinquencies","value":0.59,"unit":"%","source":"https://www.sec.gov/Archives/edgar/data/1026214/000102621426000021/fmcc-20251231.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Serious delinquency by loan count.2024 .59% is the2025 10-K comparative (updates earlier reported .55%); use latest comparative basis."}]}],"historyBackfillAsOf":"2026-10-18"},{"ticker":"SEG","asOf":"2026-06-30","periodLabel":"H1 2026","ytd":{"revenue":47.027,"netIncome":-53.861,"ocf":-11.763,"capex":20.894,"sbc":2.708,"fcf":-32.657},"priorYtd":{"revenue":55.87,"netIncome":-45.962,"ocf":-21.232,"capex":23.135,"sbc":3.636,"fcf":-44.367},"latestMetrics":[{"label":"Unrestricted cash","value":117.795,"prior":77.808,"unit":"USDm","period":"30 June 2026 vs 31 December 2025","source":"SEG26","location":"p.4","explanation":{"meaning":"Cash and cash equivalents excluding restricted cash.","why":"Shows the cash cushion while operations consume money.","watch":"Asset-sale proceeds can raise cash temporarily without making operations profitable."}},{"label":"Operating cash outflow","value":11.763,"prior":21.232,"unit":"USDm","period":"H1 2026 vs H1 2025","source":"SEG26","location":"p.7","explanation":{"meaning":"Cash used by day-to-day operations during six months.","why":"Shows how much cash the existing business consumes before property investment.","watch":"Add necessary investment and financing needs before judging the remaining cash runway."}},{"label":"Cash burn after property investment","value":32.657,"prior":44.367,"unit":"USDm","period":"H1 2026 vs H1 2025","source":"SEG26","location":"p.7","kind":"calculated: operating cash used + property improvements + development spending","explanation":{"meaning":"Cash consumed by operations plus property improvements and development.","why":"A fuller view of cash needs than the accounting loss alone.","watch":"Seasonality, future projects and debt payments mean a simple runway estimate is not a forecast."}},{"label":"Property-sale proceeds","value":137.416,"prior":0,"unit":"USDm","period":"H1 2026 vs H1 2025","source":"SEG26","location":"p.7","explanation":{"meaning":"Cash raised by selling an asset.","why":"Explains why cash can increase while the business still burns money.","watch":"Keep these proceeds separate from recurring operating cash generation."}}],"sources":[{"id":"SEG26","url":"https://www.sec.gov/Archives/edgar/data/2009684/000110465926091217/seg-20260630x10q.htm","title":"Seaport Q2 2026 Form 10-Q","location":"pp.4, 7, 37–38"},{"id":"SEG24K","url":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","title":"SEG24K annual financial history","location":"Consolidated and combined income, cash flow and balance sheets; spin-off basis"},{"id":"SEG25K","url":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","title":"SEG25K annual financial history","location":"Consolidated and combined income, cash flow and balance sheets; spin-off basis"}],"limitations":["Restricted cash of $9.179m excluded from usable-cash metric.","Property-investment cash burn includes $20.894m improvements in H1 2026; prior H1 includes $17.930m improvements plus $5.205m development.","No mechanical runway forecast: seasonality and future property commitments matter.","Five-year annual history covers FY2021–FY2025. Structural changes and unverified observations remain explicitly qualified; no missing figure is replaced with zero."],"history":[{"year":2021,"period":"FY2021","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Not a standalone issuer until July2024; annual carved-out2021 financial statements not available in cited three-year records.","revenue":null,"ocf":null,"capex":null,"fcf":null,"netIncome":null,"sbc":null},{"year":2022,"period":"FY2022","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Carveout through31July2024;standalone thereafter.2023–24 revenue uses2025 reclassified comparative basis. FCF = OCF less improvements and development; excludes equity investments.","revenue":119.046,"netIncome":-111.277,"ocf":-29.551,"capex":97.92,"fcf":-127.471,"sbc":0.869,"operatingIncome":-66.671,"fieldNotes":{"revenue":"2022 as reported2024 annual;2023–25 reflect2025 report presentation. Tin Building consolidated from2025; changes business scope.","eps":"Pre-spin EPS retroactive share denominator not comparable to a traded standalone share; not loaded."}},{"year":2023,"period":"FY2023","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Carveout through31July2024;standalone thereafter.2023–24 revenue uses2025 reclassified comparative basis. FCF = OCF less improvements and development; excludes equity investments.","revenue":114.852,"netIncome":-838.065,"ocf":-50.78,"capex":62.794,"fcf":-113.574,"sbc":1.495,"operatingIncome":-756.664,"fieldNotes":{"revenue":"2022 as reported2024 annual;2023–25 reflect2025 report presentation. Tin Building consolidated from2025; changes business scope.","eps":"Pre-spin EPS retroactive share denominator not comparable to a traded standalone share; not loaded."}},{"year":2024,"period":"FY2024","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Carveout through31July2024;standalone thereafter.2023–24 revenue uses2025 reclassified comparative basis. FCF = OCF less improvements and development; excludes equity investments.","revenue":110.223,"netIncome":-152.625,"ocf":-52.7,"capex":69.245,"fcf":-121.945,"sbc":3.338,"operatingIncome":-102.186,"fieldNotes":{"revenue":"2022 as reported2024 annual;2023–25 reflect2025 report presentation. Tin Building consolidated from2025; changes business scope.","eps":"Pre-spin EPS retroactive share denominator not comparable to a traded standalone share; not loaded."}},{"year":2025,"period":"FY2025","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Consolidated financial statements; income, cash flow and equity tables","scope":"Carveout through31July2024;standalone thereafter.2023–24 revenue uses2025 reclassified comparative basis. FCF = OCF less improvements and development; excludes equity investments.","revenue":130.408,"netIncome":-115.342,"ocf":-49.658,"capex":30.764,"fcf":-80.422,"sbc":15.08,"operatingIncome":-118.151,"fieldNotes":{"revenue":"2022 as reported2024 annual;2023–25 reflect2025 report presentation. Tin Building consolidated from2025; changes business scope.","eps":"Pre-spin EPS retroactive share denominator not comparable to a traded standalone share; not loaded."}}],"businessHistory":[{"year":2021,"period":"FY2021 / 31 December 2021","metrics":[{"label":"Unrestricted cash","value":null,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"2021 annual carved-out cash unavailable; not standalone until2024."},{"label":"Operating cash outflow","value":null,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"2021 annual carved-out OCF unavailable."},{"label":"Cash burn after property investment","value":null,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"2021 annual carved-out cash burn unavailable."},{"label":"Property-sale proceeds","value":null,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"2021 annual property-sale proceeds unavailable."}]},{"year":2022,"period":"FY2022 / 31 December 2022","metrics":[{"label":"Unrestricted cash","value":16.448,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Unrestricted cash; pre-July2024 balances are carved-out allocated-business balances, not a standalone capital structure."},{"label":"Operating cash outflow","value":29.551,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual positive magnitude of operating cash used, unlike negative OCF in financial history."},{"label":"Cash burn after property investment","value":127.471,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Calculated annual cash used in operations plus cash property improvements/development; excludes JV investments and financing."},{"label":"Property-sale proceeds","value":0,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001558370-25-002600/seg-20241231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"No property-sale proceeds line in annual cash-flow statement; zero, not2026 WaterStreet sale proceeds."}]},{"year":2023,"period":"FY2023 / 31 December 2023","metrics":[{"label":"Unrestricted cash","value":1.834,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Unrestricted cash; pre-July2024 balances are carved-out allocated-business balances, not a standalone capital structure."},{"label":"Operating cash outflow","value":50.78,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual positive magnitude of operating cash used, unlike negative OCF in financial history."},{"label":"Cash burn after property investment","value":113.574,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Calculated annual cash used in operations plus cash property improvements/development; excludes JV investments and financing."},{"label":"Property-sale proceeds","value":0,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"No property-sale proceeds line in annual cash-flow statement; zero, not2026 WaterStreet sale proceeds."}]},{"year":2024,"period":"FY2024 / 31 December 2024","metrics":[{"label":"Unrestricted cash","value":165.667,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Unrestricted cash; pre-July2024 balances are carved-out allocated-business balances, not a standalone capital structure."},{"label":"Operating cash outflow","value":52.7,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual positive magnitude of operating cash used, unlike negative OCF in financial history."},{"label":"Cash burn after property investment","value":121.945,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Calculated annual cash used in operations plus cash property improvements/development; excludes JV investments and financing."},{"label":"Property-sale proceeds","value":0,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"No property-sale proceeds line in annual cash-flow statement; zero, not2026 WaterStreet sale proceeds."}]},{"year":2025,"period":"FY2025 / 31 December 2025","metrics":[{"label":"Unrestricted cash","value":77.808,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Unrestricted cash; pre-July2024 balances are carved-out allocated-business balances, not a standalone capital structure."},{"label":"Operating cash outflow","value":49.658,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Annual positive magnitude of operating cash used, unlike negative OCF in financial history."},{"label":"Cash burn after property investment","value":80.422,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"Calculated annual cash used in operations plus cash property improvements/development; excludes JV investments and financing."},{"label":"Property-sale proceeds","value":0,"unit":"USDm","source":"https://ir.seaportentertainment.com/financial-information/sec-filings/content/0001104659-26-023561/seg-20251231x10k.htm","location":"Annual results and year-end balances; corresponding named metric","note":"No property-sale proceeds line in annual cash-flow statement; zero, not2026 WaterStreet sale proceeds."}]}],"historyBackfillAsOf":"2026-10-18"}]}