XML 14 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from (used in) operating activities    
Net income (loss) $ 152,566 $ (116,748)
Adjustments to reconcile net income (loss) to net cash from operating activities    
Sales, general, and administrative expenses from pre-spin periods 24,960  
Interest paid-in-kind (5,657)  
Stock-based compensation expense 181 8,863
Amortization of discount   80
Amortization of debt financing costs 1,520  
Changes in assets and liabilities    
Land inventory   709,600
Option fee receivables (46,635)  
Other assets (859)  
Accounts payable and accrued expenses   (1,895)
Other liabilities 4,217  
Deferred tax liabilities 89  
Net cash flows from operating activities 130,382 599,900
Cash flows from (used in) investing activities    
Option deposits from Lennar, Spin-Off 584,848  
Purchase of Rausch land assets, net of builder deposits (858,938)  
Investment in homesite inventory and other related assets, net of builder deposits (2,497,097)  
Sales of homesite inventory and other related assets, net of builder deposit credits 1,438,192  
Net cash used in investing activities (1,332,995)  
Cash flows from (used in) financing activities    
Cash contribution from Lennar, Spin-Off 415,152  
Principal payments on debt   (17,978)
Net transfers to Predecessor   (581,922)
Payments for Spin-Off deal costs (77,948)  
Financing cost payments for revolving credit facility (9,865)  
Financing cost payments for delayed draw term loan facility (14,070)  
Proceeds from revolving credit facility borrowings 950,000  
Repayments of revolving credit facility borrowings (925,000)  
Proceeds from delayed draw term loan facility 1,000,000  
Dividends paid to shareholders (63,081)  
Payment of seller notes (6,000)  
Net cash flows from (used in) financing activities 1,269,188 (599,900)
Net increase in cash 66,575  
Cash at beginning of period 0  
Cash at end of period 66,575  
Non-cash impacts of Millrose Spin-Off    
Homesite inventory contributed by Lennar, net of option deposits 4,911,279  
Decrease in deferred tax liabilities 59,836  
Liabilities for transaction deal costs and seller notes (96,948)  
Common stock issued, Spin-Off (1,660)  
Non-cash increase in additional paid-in-capital, Spin-Off (4,872,506)  
Reversal of Predecessor equity at Spin-Off 5,158,372  
Non-cash impacts of Rausch land acquisition    
Option deposits (90,264)  
Development guarantee holdback liability (100,000)  
Increase in deferred tax liabilities (116,660)  
Builder deposits for investments in homesite inventory (201,055)  
Builder deposit credits for sales of homesite inventory 76,711  
Reduction of debt for inventories financed by sellers   $ (13,905)
Dividends declared but not paid 114,542  
Supplemental disclosure of cash flow information    
Cash paid for interest 8,731  
Cash paid for income taxes $ 8,500