KKR & Co. Inc. Reports Fourth Quarter and Full Year 2019 Results
__________________________________________________________________________________________________________________________________________________________________________
NEW YORK, January 31, 2020 - KKR & Co. Inc. (NYSE: KKR) today reported its fourth quarter and full year 2019 results.
GAAP Net Income (Loss) Attributable to KKR & Co. Inc. Class A Common Stockholders(1) was $515.1 million and $1,971.7 million, respectively, for the quarter and full year ended December 31, 2019. On a diluted basis, Net Income (Loss) Attributable to KKR & Co. Inc. Per Share of Class A Common Stock was $0.91 and $3.54, respectively, for the quarter and full year ended December 31, 2019. KKR & Co. Inc. Stockholders' Equity - Common Stockholders(1) was $10.3 billion as of December 31, 2019, or $18.44 Per Outstanding Share of Class A common stock.
After-tax Distributable Earnings and After-tax Distributable Earnings Per Adjusted Share were $375.1 million and $0.44, respectively, for the quarter ended December 31, 2019. After-tax Distributable Earnings and After-tax Distributable Earnings Per Adjusted Share were $1,405.3 million and $1.67, respectively, for the full year ended December 31, 2019.
• | Monetization activity drove After-tax Distributable Earnings of $375.1 million and $0.44 per adjusted share for the fourth quarter. |
• | As of December 31, 2019, Assets Under Management and Fee Paying Assets Under Management were $218 billion and $161 billion, respectively, up 12% and 14% compared to December 31, 2018. Uncalled commitments that will contribute to Fee Paying Assets Under Management as that capital is either invested or enters its investment period, was $19 billion. |
• | Capital Invested in the fourth quarter exceeded $4.0 billion in both KKR's Private Markets and Public Markets business lines. In 2019, Capital Invested and Syndicated Capital totaled $28.1 billion. |
• | As of December 31, 2019, book value was $16.4 billion or $19.24 per adjusted share. |
• | KKR's regular dividend of $0.125 per share of Class A common stock was declared for the quarter ended December 31, 2019. Additionally, beginning with the dividend to be announced with the results for the quarter ending March 31, 2020, KKR intends to increase its regular annualized dividend per share of Class A common stock by 8% from $0.50 to $0.54. |
___________________________
"Assets Under Management, Management Fees and Book Value per Share all grew at double-digit rates in 2019," said Henry R. Kravis and George R. Roberts, Co-Chairmen and Co-Chief Executive Officers of KKR. "Given our investment performance, integrated business model and growing fundraising pipeline, we feel well position to continue to deliver strong results for our shareholders."
Note: KKR discloses in this earnings release certain financial measures, including after-tax distributable earnings and book value that are not calculated and presented in accordance with accounting principles generally accepted in the United States of America (“non-GAAP”). Such non-GAAP measures should be considered in addition to, and not a substitute for or superior to, financial measures calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”). These non-GAAP measures, including operating assets, operating liabilities, operating revenues, operating expenses and distributable operating earnings, are presented in this earnings release as KKR’s operating results, which were previously referred to as segment results. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are presented in Exhibit A.
(1) | Represents only that portion of the business held by KKR & Co. Inc. and does not include the economic interests that are held by KKR Holdings L.P. Our non-GAAP financial results are presented prior to giving effect to the allocation of ownership interests between KKR & Co. Inc. and KKR Holdings L.P. and as such represents the business in total. |
Page 1
GAAP RESULTS
Net Income (Loss) Attributable to KKR & Co. Inc. Class A Common Stockholders was $515.1 million for the quarter ended December 31, 2019, compared to $(393.0) million for the quarter ended December 31, 2018. Net Income (Loss) Attributable to KKR & Co. Inc. Class A Common Stockholders was $1,971.7 million for the year ended December 31, 2019, compared to $1,097.7 million for the year ended December 31, 2018.
Revenues for the quarter ended December 31, 2019 were $1,063.1 million compared to $(178.1) million for the quarter ended December 31, 2018. The increase is primarily due to mark-to-market net carried interest gains in the current period, partially offset by a lower level of transaction fees. Revenues for the year ended December 31, 2019 were $4,220.9 million compared to $2,395.8 million for the year ended December 31, 2018. The increase is primarily due to a higher level of mark-to-market carried interest gains and management fees, partially offset by a lower level of transaction fees.
Expenses for the quarter ended December 31, 2019 were $751.3 million compared to $237.7 million for the quarter ended December 31, 2018. The increase is primarily driven by accrued carried interest compensation resulting from net carried interest gains in the current period. Expenses for the year ended December 31, 2019 were $2,908.4 million compared to $2,089.5 million for the year ended December 31, 2018. The increase is primarily driven by higher accrued carried interest compensation resulting from a higher level of mark-to-market carried interest gains in the current period.
Total investment income (loss) for the quarter ended December 31, 2019 was $1,145.0 million compared to $(798.1) million for the comparable period of 2018. The increase is primarily due to net investment gains from our private equity portfolio and a higher level of dividend income in the current period. Total investment income (loss) for the year ended December 31, 2019 was $3,855.8 million, compared to $1,950.5 million for the comparable period of 2018. The increase is primarily due to a higher level of net investment gains from our private equity portfolio and dividend income in the current period.
KKR & Co. Inc. Stockholders’ Equity - Common Stockholders per Outstanding Share of Class A common stock was $18.44 as of December 31, 2019, up from $15.27 as of December 31, 2018. The increase was primarily attributable to net appreciation in the value of our investment portfolio that is attributable to KKR & Co. Inc. net of dividends to Class A common stockholders.
___________________________
OPERATING RESULTS
AFTER-TAX DISTRIBUTABLE EARNINGS
After-tax distributable earnings were $375.1 million for the quarter ended December 31, 2019, compared with $460.1 million in the comparable prior period. After-tax distributable earnings were $1,405.3 million for the year ended December 31, 2019, compared with $1,597.2 million in the comparable prior period.
The decreases in the quarterly and annual periods were primarily due to a decrease in realized carried interest reflecting a lower level of realizations within our Private Markets business line and a lower level of transaction fees at our Capital Markets business line. These decreases were partially offset by a decrease in compensation and benefits expense and an increase in management fees. Management fees were $317.1 million for the quarter ended December 31, 2019 and $1,227.2 million for the year ended December 31, 2019, compared with $279.4 million and $1,069.1 million in the comparable prior periods. The increase in management fees for both periods reflects an overall higher level of FPAUM in each of the Private Markets and Public Markets business lines.
BOOK VALUE PER ADJUSTED SHARE
Book value per adjusted share was $19.24 as of December 31, 2019, up 24%, compared with $15.57 as of December 31, 2018. The increase was primarily attributable to net appreciation in the value of our investment portfolio as well as after-tax distributable earnings, net of dividends. For the year ended December 31, 2019, KKR's private equity portfolio appreciated 27%.
___________________________
OPERATING METRICS
ASSETS UNDER MANAGEMENT
AUM was $218.4 billion as of December 31, 2019 compared to $208.4 billion as of September 30, 2019. The increase was primarily attributable to $7.7 billion of new capital raised across multiple strategies including infrastructure, real estate, leveraged credit, and strategic partnerships, and an increase in the value of our private equity portfolio. These increases were partially offset by realizations and distributions to limited partners in our private equity portfolio and distributions in various Public Markets strategies.
FEE PAYING ASSETS UNDER MANAGEMENT
FPAUM was $161.2 billion as of December 31, 2019 compared to $153.0 billion as of September 30, 2019. The increase was primarily driven by new capital raised across multiple strategies including growth equity and core equity, infrastructure, real estate, leveraged credit, private credit, and strategic partnerships. This increase was partially offset by realizations and distributions to limited partners in our private equity portfolio and distributions in various Public Markets strategies.
Page 2
DIVIDENDS AND OTHER
A dividend of $0.125 per share of Class A common stock has been declared for the fourth quarter of 2019, which will be paid on February 25, 2020 to holders of record of Class A common stock as of the close of business on February 10, 2020. Beginning with any dividend to be announced with the results for the first quarter of 2020, KKR expects to pay its Class A common stockholders an annualized dividend of $0.54 per share of Class A common stock, equal to a quarterly dividend of $0.135 per share of Class A common stock.
A dividend of $0.421875 per share of Series A Preferred Stock has been declared and set aside for payment on March 16, 2020 to holders of record of Series A Preferred Stock as of the close of business on March 1, 2020. A dividend of $0.406250 per share of Series B Preferred Stock has been declared and set aside for payment on March 16, 2020 to holders of record of Series B Preferred Stock as of the close of business on March 1, 2020.
The declaration and payment of any future dividends on preferred or common stock will be subject to the discretion of the board of directors of KKR & Co. Inc. based on a number of factors, including KKR’s future financial performance and other considerations that the board deems relevant, the terms of KKR & Co. Inc.'s certificate of incorporation and applicable law. There can be no assurance that future dividends will be made as intended or at all or that any particular dividend policy for Class A common stock will be maintained.
___________________________
SHARE REPURCHASE ACTIVITY (1)
KKR has authorized a repurchase program which may be used to repurchase shares in the open market as well as to reduce shares issuable to participants in its equity incentive plans. In total, as can be seen in the table below, KKR has used approximately $1.1 billion to either repurchase shares or retire equity awards since the inception of KKR’s share repurchase plan on October 27, 2015 through January 24, 2020.
Share Repurchase Activity -- October 27, 2015 through January 24, 2020 (2) | ||||
(Amounts in millions, except per share amounts) | Inception to Date | |||
Open Market Share Repurchases | 43.3 | |||
Reduction of Shares for Retired Equity Awards (3) | 16.3 | |||
Total Repurchased Shares and Retired Equity Awards | 59.6 | |||
Total Capital Used | $ | 1,069 | ||
Average Price Paid Per Share (4) | $ | 17.94 | ||
Remaining Availability under Current Share Repurchase Plan | $ | 328 | ||
From December 31, 2018 through January 24, 2020, KKR used a total of approximately $200 million to repurchase 4.1 million shares in the open market and to retire equity awards representing 3.7 million shares that otherwise would have been issued to participants in the Equity Incentive Plans. During this period, open market purchases were made at an average cost of $26.61 per share.
(1) | References to the repurchase and reduction of shares relate to shares of KKR Class A common stock. |
(2) | KKR & Co. Inc.'s initial repurchase authorization was announced on October 27, 2015. |
(3) | Refers to the retirement of equity awards issued pursuant to the Amended and Restated KKR & Co. Inc. 2010 Equity Incentive Plan and the KKR & Co. Inc. 2019 Equity Incentive Plan (collectively the "Equity Incentive Plans"). |
(4) | Average price paid per share reflects total capital used to repurchase shares and to retire equity awards from inception to January 24, 2020 divided by the total number of repurchased shares and retired equity awards. |
Page 3
CONFERENCE CALL
A conference call to discuss KKR's financial results will be held on Friday, January 31, 2020 at 10:00 a.m. ET. The conference call may be accessed by dialing (877) 303-2917 (U.S. callers) or +1 (253) 237-1135 (non-U.S. callers); a pass code is not required. Additionally, the conference call will be broadcast live over the Internet and may be accessed through the Investor Center section of KKR's website at http://ir.kkr.com/kkr_ir/kkr_events.cfm. A replay of the live broadcast will be available on KKR's website or by dialing (855) 859-2056 (U.S. callers) or +1 (404) 537-3406 (non-U.S. callers), pass code 7684563, beginning approximately two hours after the broadcast.
A slide presentation containing supplemental commentary about KKR's financial results for the fiscal quarter and year ended December 31, 2019 may be accessed through the Investor Center of the KKR website at http://ir.kkr.com/kkr_ir/kkr_events.cfm. The presentation will be referenced on the conference call discussed above.
From time to time, KKR may use its website as a channel of distribution of material company information. Financial and other important information regarding KKR is routinely posted and accessible on the Investor Center for KKR & Co. Inc. at http://ir.kkr.com/kkr_ir/kkr_events.cfm. In addition, you may automatically receive email alerts and other information about KKR by enrolling your email address at the “Email Alerts” area of the Investor Center on the website.
___________________________
ABOUT KKR
KKR is a leading global investment firm that manages multiple alternative asset classes, including private equity, energy, infrastructure, real estate and credit, with strategic partners that manage hedge funds. KKR aims to generate attractive investment returns for its fund investors by following a patient and disciplined investment approach, employing world-class people, and driving growth and value creation with KKR portfolio companies. KKR invests its own capital alongside the capital it manages for fund investors and provides financing solutions and investment opportunities through its capital markets business. References to KKR’s investments may include the activities of its sponsored funds. For additional information about KKR & Co. Inc. (NYSE: KKR), please visit KKR's website at www.kkr.com and on Twitter @KKR_Co.
___________________________
FORWARD-LOOKING STATEMENTS
This release contains certain forward-looking statements. Forward-looking statements relate to expectations, estimates, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts, including the statements with respect to the declaration and payment of dividends in future quarters and the timing, manner and volume of repurchase of Class A common stock pursuant to its repurchase program. The forward-looking statements are based on KKR’s beliefs, assumptions and expectations, taking into account all information currently available to it. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to KKR or are within its control. If a change occurs, KKR’s business, financial condition, liquidity and results of operations, including but not limited to dividends, tax assets, tax liabilities, AUM, FPAUM, after-tax distributable earnings, capital invested, syndicated capital, uncalled commitments, cash and short-term investments, fee related earnings, adjusted EBITDA, core interest expense and book value, may vary materially from those expressed in the forward-looking statements. The following factors, among others, could cause actual results to vary from the forward-looking statements: whether KKR realizes all or any of the anticipated benefits from converting to a corporation (the "Conversion") and the timing of realizing such benefits; whether there are increased or unforeseen costs associated with the Conversion, including any adverse change in tax law; the volatility of the capital markets; failure to realize the benefits of or changes in KKR’s business strategies including the ability to realize the anticipated synergies from acquisitions, strategic partnerships or other transactions; availability, terms and deployment of capital; availability of qualified personnel and expense of recruiting and retaining such personnel; changes in the asset management industry, interest rates or the general economy; underperformance of KKR's investments and decreased ability to raise funds; and the degree and nature of KKR’s competition. All forward-looking statements speak only as of the date hereof. KKR does not undertake any obligation to update any forward-looking statements to reflect circumstances or events that occur after the date on which such statements were made except as required by law. In addition, KKR’s business strategy is focused on the long term and financial results are subject to significant volatility. Additional information about factors affecting KKR is available in KKR & Co. Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018, filed with the SEC on February 15, 2019, quarterly reports on Form 10-Q for subsequent quarters and other filings with the SEC, which are available at www.sec.gov.
___________________________
CONTACT INFORMATION
Investor Relations:
Craig Larson
Tel: +1-877-610-4910 (U.S.) / +1-212-230-9410
Media:
Kristi Huller
Tel: +1-212-750-8300
Page 4
GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | ||||||||||||||||
(Amounts in thousands, except share and per share amounts) | ||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||
December 31, 2019 | December 31, 2018 | December 31, 2019 | December 31, 2018 | |||||||||||||
Revenues | ||||||||||||||||
Fees and Other | $ | 482,269 | $ | 541,583 | $ | 1,790,475 | $ | 1,841,326 | ||||||||
Capital Allocation-Based Income | 580,802 | (719,639 | ) | 2,430,425 | 554,510 | |||||||||||
Total Revenues | 1,063,071 | (178,056 | ) | 4,220,900 | 2,395,836 | |||||||||||
Expenses | ||||||||||||||||
Compensation and Benefits | 535,834 | 43,293 | 2,116,890 | 1,374,363 | ||||||||||||
Occupancy and Related Charges | 15,951 | 14,919 | 62,728 | 59,706 | ||||||||||||
General, Administrative and Other | 199,535 | 179,524 | 728,813 | 655,408 | ||||||||||||
Total Expenses | 751,320 | 237,736 | 2,908,431 | 2,089,477 | ||||||||||||
Investment Income (Loss) | ||||||||||||||||
Net Gains (Losses) from Investment Activities | 924,611 | (1,001,286 | ) | 3,161,884 | 1,254,832 | |||||||||||
Dividend Income | 131,228 | 37,501 | 318,972 | 175,154 | ||||||||||||
Interest Income | 350,138 | 407,178 | 1,418,516 | 1,396,532 | ||||||||||||
Interest Expense | (260,950 | ) | (241,508 | ) | (1,043,551 | ) | (876,029 | ) | ||||||||
Total Investment Income (Loss) | 1,145,027 | (798,115 | ) | 3,855,821 | 1,950,489 | |||||||||||
Income (Loss) Before Taxes | 1,456,778 | (1,213,907 | ) | 5,168,290 | 2,256,848 | |||||||||||
Income Tax Expense (Benefit) | 142,626 | (143,294 | ) | 528,750 | (194,098 | ) | ||||||||||
Net Income (Loss) | 1,314,152 | (1,070,613 | ) | 4,639,540 | 2,450,946 | |||||||||||
Net Income (Loss) Attributable to Redeemable Noncontrolling Interests | — | (57,246 | ) | — | (37,352 | ) | ||||||||||
Net Income (Loss) Attributable to Noncontrolling Interests | 790,710 | (628,726 | ) | 2,634,491 | 1,357,235 | |||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. | 523,442 | (384,641 | ) | 2,005,049 | 1,131,063 | |||||||||||
Preferred Stock Dividends | 8,341 | 8,341 | 33,364 | 33,364 | ||||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Class A Common Stockholders | $ | 515,101 | $ | (392,982 | ) | $ | 1,971,685 | $ | 1,097,699 | |||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Per Share of Class A Common Stock | ||||||||||||||||
Basic | $ | 0.93 | $ | (0.74 | ) | $ | 3.62 | $ | 2.14 | |||||||
Diluted (1) | $ | 0.91 | $ | (0.74 | ) | $ | 3.54 | $ | 2.06 | |||||||
Weighted Average Shares of Class A Common Stock Outstanding | ||||||||||||||||
Basic | 555,379,973 | 532,266,521 | 545,096,999 | 514,102,571 | ||||||||||||
Diluted (1) | 566,277,984 | 532,266,521 | 557,687,512 | 533,707,039 | ||||||||||||
GAAP CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (UNAUDITED) | ||||||||
(Amounts in thousands, except per share amounts) | ||||||||
As of | ||||||||
December 31, 2019 | December 31, 2018 | |||||||
Assets | ||||||||
Cash and Cash Equivalents | $ | 2,346,713 | $ | 1,751,287 | ||||
Investments | 54,936,268 | 44,907,982 | ||||||
Other Assets | 3,616,338 | 4,084,106 | ||||||
Total Assets | $ | 60,899,319 | $ | 50,743,375 | ||||
Liabilities and Equity | ||||||||
Debt Obligations | $ | 27,013,284 | $ | 22,341,192 | ||||
Other Liabilities | 3,383,661 | 3,019,574 | ||||||
Total Liabilities | 30,396,945 | 25,360,766 | ||||||
Redeemable Noncontrolling Interests | — | 1,122,641 | ||||||
Stockholders' Equity | ||||||||
Preferred Stock | 482,554 | 482,554 | ||||||
KKR & Co. Inc. Stockholders' Equity - Common Stockholders | 10,324,936 | 8,167,056 | ||||||
Noncontrolling Interests | 19,694,884 | 15,610,358 | ||||||
Total Equity | 30,502,374 | 24,259,968 | ||||||
Total Liabilities and Equity | $ | 60,899,319 | $ | 50,743,375 | ||||
KKR & Co. Inc. Stockholders' Equity Per Outstanding Share of Class A Common Stock | $ | 18.44 | $ | 15.27 | ||||
(1) | KKR Holdings L.P. units have been excluded from the calculation of diluted earnings per share of Class A common stock since the exchange of these units would not dilute KKR’s respective ownership interests in the KKR Group Partnerships. For the quarter ended December 31, 2018, unvested shares of Class A common stock are excluded from the calculation of diluted earnings per share of Class A common stock because inclusion of such unvested shares of Class A common stock would be anti-dilutive having the effect of decreasing the loss per share of Class A common stock. |
Page 5
OPERATING REVENUES, OPERATING EXPENSES AND AFTER-TAX DISTRIBUTABLE EARNINGS (UNAUDITED) | ||||||||||||||||||||
(Amounts in thousands, except share and per share amounts) | ||||||||||||||||||||
OPERATING REVENUES (UNAUDITED) | ||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | December 31, 2019 | December 31, 2018 | ||||||||||||||||
Operating Revenues | ||||||||||||||||||||
Fees and Other, Net | ||||||||||||||||||||
Management Fees | $ | 317,131 | $ | 314,793 | $ | 279,444 | $ | 1,227,236 | $ | 1,069,074 | ||||||||||
Transaction Fees | 255,511 | 164,892 | 367,685 | 910,932 | 977,485 | |||||||||||||||
Monitoring Fees | 26,668 | 27,546 | 24,420 | 106,289 | 87,520 | |||||||||||||||
Fee Credits | (108,662 | ) | (61,308 | ) | (101,154 | ) | (382,940 | ) | (280,136 | ) | ||||||||||
Total Fees and Other, Net | 490,648 | 445,923 | 570,395 | 1,861,517 | 1,853,943 | |||||||||||||||
Realized Performance Income (Loss) | ||||||||||||||||||||
Carried Interest | 232,180 | 296,344 | 259,394 | 1,070,788 | 1,218,647 | |||||||||||||||
Incentive Fees | 12,771 | 11,184 | 86,271 | 65,256 | 138,330 | |||||||||||||||
Total Realized Performance Income (Loss) | 244,951 | 307,528 | 345,665 | 1,136,044 | 1,356,977 | |||||||||||||||
Realized Investment Income (Loss) | ||||||||||||||||||||
Net Realized Gains (Losses) | 43,524 | 26,529 | 78,943 | 189,858 | 365,324 | |||||||||||||||
Interest Income and Dividends | 182,946 | 183,705 | 80,946 | 495,915 | 286,468 | |||||||||||||||
Total Realized Investment Income (Loss) | 226,470 | 210,234 | 159,889 | 685,773 | 651,792 | |||||||||||||||
Total Operating Revenues | $ | 962,069 | $ | 963,685 | $ | 1,075,949 | $ | 3,683,334 | $ | 3,862,712 | ||||||||||
OPERATING EXPENSES (UNAUDITED) | ||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | December 31, 2019 | December 31, 2018 | ||||||||||||||||
Operating Expenses | ||||||||||||||||||||
Compensation and Benefits (1) | $ | 357,740 | $ | 385,237 | $ | 395,282 | $ | 1,446,292 | $ | 1,533,431 | ||||||||||
Occupancy and Related Charges | 14,302 | 14,141 | 14,203 | 58,888 | 57,022 | |||||||||||||||
Other Operating Expenses (2) | 108,133 | 77,532 | 98,753 | 343,418 | 293,621 | |||||||||||||||
Total Operating Expenses | $ | 480,175 | $ | 476,910 | $ | 508,238 | $ | 1,848,598 | $ | 1,884,074 | ||||||||||
AFTER-TAX DISTRIBUTABLE EARNINGS (UNAUDITED) | ||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | December 31, 2019 | December 31, 2018 | ||||||||||||||||
After-tax Distributable Earnings | ||||||||||||||||||||
(+) Total Operating Revenues | $ | 962,069 | $ | 963,685 | $ | 1,075,949 | $ | 3,683,334 | $ | 3,862,712 | ||||||||||
(-) Total Operating Expenses | 480,175 | 476,910 | 508,238 | 1,848,598 | 1,884,074 | |||||||||||||||
(=) Total Distributable Operating Earnings | 481,894 | 486,775 | 567,711 | 1,834,736 | 1,978,638 | |||||||||||||||
(-) Interest Expense | 44,367 | 48,326 | 47,017 | 183,682 | 187,379 | |||||||||||||||
(-) Preferred Dividends | 8,341 | 8,341 | 8,341 | 33,364 | 33,364 | |||||||||||||||
(-) Income (Loss) Attributable to Noncontrolling Interests | 1,803 | 881 | 4,250 | 4,907 | 8,807 | |||||||||||||||
(-) Income Taxes Paid | 52,242 | 40,429 | 47,980 | 207,479 | 151,848 | |||||||||||||||
After-tax Distributable Earnings | $ | 375,141 | $ | 388,798 | $ | 460,123 | $ | 1,405,304 | $ | 1,597,240 | ||||||||||
After-tax Distributable Earnings Per Adjusted Share | $ | 0.44 | $ | 0.46 | $ | 0.55 | $ | 1.67 | $ | 1.93 | ||||||||||
Weighted Average Adjusted Shares | 848,327,093 | 842,585,116 | 833,010,571 | 841,542,195 | 829,443,128 | |||||||||||||||
Assets Under Management | $ | 218,355,100 | $ | 208,427,000 | $ | 194,720,400 | $ | 218,355,100 | $ | 194,720,400 | ||||||||||
Fee Paying Assets Under Management | $ | 161,209,800 | $ | 152,997,400 | $ | 141,007,700 | $ | 161,209,800 | $ | 141,007,700 | ||||||||||
Capital Invested and Syndicated Capital | $ | 9,833,000 | $ | 5,043,800 | $ | 10,304,800 | $ | 28,055,900 | $ | 26,493,900 | ||||||||||
Uncalled Commitments | $ | 56,920,600 | $ | 56,605,200 | $ | 57,959,000 | $ | 56,920,600 | $ | 57,959,000 | ||||||||||
Fee Related Earnings | $ | 271,210 | $ | 250,414 | $ | 331,188 | $ | 1,031,084 | $ | 1,064,884 | ||||||||||
(1) | Includes equity-based compensation of $49.9 million, $54.4 million, and $57.0 million for the quarters ended December 31, 2019, September 30, 2019, and December 31, 2018, respectively, and $207.8 million and $242.8 million for the years ended December 31, 2019 and 2018, respectively. |
(2) | For the quarter and year ended December 31, 2019, other operating expenses include approximately $20 million of issuance costs incurred in connection with the launch of a closed-end fund that closed in the fourth quarter of 2019. |
Page 6
SCHEDULE OF SELECTED SUPPLEMENTAL FINANCIAL INFORMATION (UNAUDITED) | ||||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||||
PRIVATE MARKETS BUSINESS LINE REVENUES & OPERATING METRICS | ||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | December 31, 2019 | December 31, 2018 | ||||||||||||||||
Fees and Other, Net | ||||||||||||||||||||
Management Fees | $ | 201,760 | $ | 202,632 | $ | 174,470 | $ | 780,254 | $ | 665,026 | ||||||||||
Transaction Fees | 122,601 | 63,580 | 114,780 | 421,494 | 303,902 | |||||||||||||||
Monitoring Fees | 26,668 | 27,546 | 24,420 | 106,289 | 87,520 | |||||||||||||||
Fee Credits | (83,170 | ) | (44,625 | ) | (81,278 | ) | (307,716 | ) | (239,441 | ) | ||||||||||
Total Fees and Other, Net | 267,859 | 249,133 | 232,392 | 1,000,321 | 817,007 | |||||||||||||||
Realized Performance Income (Loss) | ||||||||||||||||||||
Carried Interest | 232,180 | 281,494 | 259,394 | 1,046,038 | 1,208,747 | |||||||||||||||
Incentive Fees | 831 | — | 1,041 | 2,316 | 1,041 | |||||||||||||||
Total Realized Performance Income (Loss) | $ | 233,011 | $ | 281,494 | $ | 260,435 | $ | 1,048,354 | $ | 1,209,788 | ||||||||||
Assets Under Management | $ | 119,274,700 | $ | 114,368,500 | $ | 103,396,500 | $ | 119,274,700 | $ | 103,396,500 | ||||||||||
Fee Paying Assets Under Management | $ | 76,918,100 | $ | 73,824,100 | $ | 66,830,000 | $ | 76,918,100 | $ | 66,830,000 | ||||||||||
Capital Invested | $ | 4,491,600 | $ | 2,372,100 | $ | 4,337,600 | $ | 14,116,000 | $ | 13,224,100 | ||||||||||
Uncalled Commitments | $ | 46,811,300 | $ | 46,579,800 | $ | 48,160,900 | $ | 46,811,300 | $ | 48,160,900 | ||||||||||
PUBLIC MARKETS BUSINESS LINE REVENUES & OPERATING METRICS | ||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | December 31, 2019 | December 31, 2018 | ||||||||||||||||
Fees and Other, Net | ||||||||||||||||||||
Management Fees | $ | 115,371 | $ | 112,161 | $ | 104,974 | $ | 446,982 | $ | 404,048 | ||||||||||
Transaction Fees | 26,142 | 17,313 | 20,634 | 79,383 | 42,531 | |||||||||||||||
Fee Credits | (25,492 | ) | (16,683 | ) | (19,876 | ) | (75,224 | ) | (40,695 | ) | ||||||||||
Total Fees and Other, Net | 116,021 | 112,791 | 105,732 | 451,141 | 405,884 | |||||||||||||||
Realized Performance Income (Loss) | ||||||||||||||||||||
Carried Interest | — | 14,850 | — | 24,750 | 9,900 | |||||||||||||||
Incentive Fees | 11,940 | 11,184 | 85,230 | 62,940 | 137,289 | |||||||||||||||
Total Realized Performance Income (Loss) | $ | 11,940 | $ | 26,034 | $ | 85,230 | $ | 87,690 | $ | 147,189 | ||||||||||
Assets Under Management | $ | 99,080,400 | $ | 94,058,500 | $ | 91,323,900 | $ | 99,080,400 | $ | 91,323,900 | ||||||||||
Fee Paying Assets Under Management | $ | 84,291,700 | $ | 79,173,300 | $ | 74,177,700 | $ | 84,291,700 | $ | 74,177,700 | ||||||||||
Capital Invested | $ | 4,034,000 | $ | 2,021,200 | $ | 1,978,200 | $ | 10,075,400 | $ | 6,932,400 | ||||||||||
Uncalled Commitments | $ | 10,109,300 | $ | 10,025,400 | $ | 9,798,100 | $ | 10,109,300 | $ | 9,798,100 | ||||||||||
CAPITAL MARKETS BUSINESS LINE REVENUES & OPERATING METRICS | ||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | December 31, 2019 | December 31, 2018 | ||||||||||||||||
Transaction Fees | $ | 106,768 | $ | 83,999 | $ | 232,271 | $ | 410,055 | $ | 631,052 | ||||||||||
Syndicated Capital | $ | 1,307,400 | $ | 650,500 | $ | 3,989,000 | $ | 3,864,500 | $ | 6,337,400 | ||||||||||
PRINCIPAL ACTIVITIES BUSINESS LINE REVENUES | ||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | December 31, 2019 | December 31, 2018 | ||||||||||||||||
Realized Investment Income (Loss) | ||||||||||||||||||||
Net Realized Gains (Losses) | $ | 43,524 | $ | 26,529 | $ | 78,943 | 189,858 | 365,324 | ||||||||||||
Interest Income and Dividends | 182,946 | 183,705 | 80,946 | 495,915 | 286,468 | |||||||||||||||
Total Realized Investment Income (Loss) | $ | 226,470 | $ | 210,234 | $ | 159,889 | $ | 685,773 | $ | 651,792 | ||||||||||
Page 7
OPERATING ASSETS, OPERATING LIABILITIES AND BOOK VALUE (UNAUDITED) | |||||||||
(Amounts in thousands, except share and per share amounts) | |||||||||
OPERATING ASSETS (UNAUDITED) | |||||||||
As of | |||||||||
December 31, 2019 | December 31, 2018 | ||||||||
Operating Assets | |||||||||
Cash and Short-term Investments | $ | 2,783,905 | $ | 2,502,239 | |||||
Investments | 13,026,387 | (1) | 9,847,464 | ||||||
Net Unrealized Carried Interest | 1,982,251 | (2) | 1,223,084 | (2) | |||||
Tax Assets | 111,719 | 561,114 | |||||||
Other Assets | 3,716,189 | 3,453,735 | |||||||
Total Operating Assets | $ | 21,620,451 | $ | 17,587,636 | |||||
OPERATING LIABILITIES (UNAUDITED) | |||||||||
As of | |||||||||
December 31, 2019 | December 31, 2018 | ||||||||
Operating Liabilities | |||||||||
Debt Obligations - KKR (ex-KFN) | $ | 3,097,460 | $ | 2,367,801 | |||||
Debt Obligations - KFN | 948,517 | 948,517 | |||||||
Tax Liabilities | 169,997 | 174,395 | |||||||
Other Liabilities | 514,236 | 590,981 | |||||||
Total Operating Liabilities | $ | 4,730,210 | $ | 4,081,694 | |||||
BOOK VALUE (UNAUDITED) | |||||||||
As of | |||||||||
December 31, 2019 | December 31, 2018 | ||||||||
Book Value | |||||||||
(+) Total Operating Assets | $ | 21,620,451 | $ | 17,587,636 | |||||
(-) Total Operating Liabilities | 4,730,210 | 4,081,694 | |||||||
(-) Noncontrolling Interests | 26,291 | 25,382 | |||||||
(-) Preferred Stock | 500,000 | 500,000 | |||||||
Book Value | $ | 16,363,950 | $ | 12,980,560 | |||||
Book Value Per Adjusted Share | $ | 19.24 | $ | 15.57 | |||||
Adjusted Shares | 850,388,924 | 833,938,476 | |||||||
Note: As of December 31, 2019, KKR had a $1.0 billion revolving credit facility, which was undrawn. In addition, KKR has $1.3 billion in revolving credit facilities for use in its capital markets business, which were undrawn as of December 31, 2019.
(1) | See schedule of investments that follows on the next page. |
(2) | The following table provides net unrealized carried interest by business line: |
As of | |||||||||
December 31, 2019 | December 31, 2018 | ||||||||
Private Markets Business Line | $ | 1,832,581 | $ | 1,083,163 | |||||
Public Markets Business Line | 149,670 | 139,921 | |||||||
Total | $ | 1,982,251 | $ | 1,223,084 | |||||
Page 8
SCHEDULE OF INVESTMENTS (UNAUDITED) (1) |
(Amounts in thousands, except percentage amounts) |
As of December 31, 2019 | ||||
Investments | Fair Value | |||
Private Equity Funds / SMAs | $ | 4,914,559 | ||
Private Equity Co-Investments and Other Equity | 3,641,702 | |||
Private Equity Total | 8,556,261 | |||
Energy | 714,635 | |||
Real Estate | 1,076,838 | |||
Infrastructure | 614,093 | |||
Real Assets Total | 2,405,566 | |||
Special Situations | 464,519 | |||
Private Credit | 179,028 | |||
Alternative Credit Total | 643,547 | |||
CLOs | 646,597 | |||
Other Credit | 60,135 | |||
Credit Total | 1,350,279 | |||
Other | 714,281 | |||
Total Investments | $ | 13,026,387 | ||
As of December 31, 2019 | |||||||
Significant Investments: (3) | Fair Value | Fair Value as a % of Total Investments | |||||
Fiserv, Inc. | $ | 1,837,682 | 14.1 | % | |||
USI, Inc. | 800,168 | 6.1 | % | ||||
BridgeBio Pharma, LLC | 513,989 | 3.9 | % | ||||
Heartland Dental, LLC | 423,157 | 3.2 | % | ||||
PetVet Care Centers, LLC | 413,420 | 3.2 | % | ||||
Total Significant Investments | 3,988,416 | 30.5 | % | ||||
Other Investments | 9,037,971 | 69.5 | % | ||||
Total Investments | $ | 13,026,387 | 100.0 | % | |||
(1) | Investments is a term used solely for purposes of financial presentation of a portion of KKR’s balance sheet and includes majority ownership of subsidiaries that operate KKR’s asset management and other businesses, including the general partner interests of KKR’s investment funds. |
(2) | Private Equity includes KKR private equity funds, co-investments alongside such KKR sponsored private equity funds, core private equity funds and other opportunistic investments. Equity investments in other asset classes, such as energy, real estate, and alternative credit appear in these other asset classes. |
(3) | Significant Investments include the top five investments (other than investments expected to be syndicated or transferred in connection with a new fundraising) based on their fair values as of December 31, 2019. The fair value figures include the co-investment and the limited partner and/or general partner interests held by KKR in the underlying investment, if applicable. |
Page 9
ASSETS UNDER MANAGEMENT (UNAUDITED) | ||||||||||||
(Amounts in thousands) | ||||||||||||
Private Markets Business Line | Public Markets Business Line | Total | ||||||||||
Quarter Ended December 31, 2019 | ||||||||||||
September 30, 2019 | $ | 114,368,500 | $ | 94,058,500 | $ | 208,427,000 | ||||||
New Capital Raised | 3,876,600 | 3,801,900 | 7,678,500 | |||||||||
Impact of Other Transactions | — | 2,172,900 | (1) | 2,172,900 | ||||||||
Distributions and Other | (2,842,200 | ) | (1,726,600 | ) | (2) | (4,568,800 | ) | |||||
Change in Value | 3,871,800 | 773,700 | 4,645,500 | |||||||||
December 31, 2019 | $ | 119,274,700 | $ | 99,080,400 | $ | 218,355,100 | ||||||
Year Ended December 31, 2019 | ||||||||||||
December 31, 2018 | $ | 103,396,500 | $ | 91,323,900 | $ | 194,720,400 | ||||||
New Capital Raised | 12,097,800 | 13,419,600 | 25,517,400 | |||||||||
Impact of Other Transactions | — | 2,172,900 | (1) | 2,172,900 | ||||||||
Distributions and Other | (9,978,500 | ) | (9,608,600 | ) | (3) | (19,587,100 | ) | |||||
Change in Value | 13,758,900 | 1,772,600 | 15,531,500 | |||||||||
December 31, 2019 | $ | 119,274,700 | $ | 99,080,400 | $ | 218,355,100 | ||||||
FEE PAYING ASSETS UNDER MANAGEMENT (UNAUDITED) | ||||||||||||
(Amounts in thousands) | ||||||||||||
Private Markets Business Line | Public Markets Business Line | Total | ||||||||||
Quarter Ended December 31, 2019 | ||||||||||||
September 30, 2019 | $ | 73,824,100 | $ | 79,173,300 | $ | 152,997,400 | ||||||
New Capital Raised | 4,033,900 | 3,832,200 | 7,866,100 | |||||||||
Impact of Other Transactions | — | 2,172,900 | (1) | 2,172,900 | ||||||||
Distributions and Other | (837,300 | ) | (1,547,700 | ) | (4) | (2,385,000 | ) | |||||
Net Changes in Fee Base of Certain Funds (5) | (240,500 | ) | — | (240,500 | ) | |||||||
Change in Value | 137,900 | 661,000 | 798,900 | |||||||||
December 31, 2019 | $ | 76,918,100 | $ | 84,291,700 | $ | 161,209,800 | ||||||
Year Ended December 31, 2019 | ||||||||||||
December 31, 2018 | $ | 66,830,000 | $ | 74,177,700 | $ | 141,007,700 | ||||||
New Capital Raised | 14,076,800 | 13,878,500 | 27,955,300 | |||||||||
Impact of Other Transactions | — | 2,172,900 | (1) | 2,172,900 | ||||||||
Distributions and Other | (3,641,900 | ) | (7,248,200 | ) | (6) | (10,890,100 | ) | |||||
Net Changes in Fee Base of Certain Funds (5) | (561,300 | ) | — | (561,300 | ) | |||||||
Change in Value | 214,500 | 1,310,800 | 1,525,300 | |||||||||
December 31, 2019 | $ | 76,918,100 | $ | 84,291,700 | $ | 161,209,800 | ||||||
(1) | Includes KKR's incremental pro rata portion of AUM and FPAUM of $2,172.9 million managed by Marshall Wace LLP due to an additional 5% interest acquired by KKR on November 22, 2019. |
(2) | Includes $1,437.9 million of redemptions by fund investors. |
(3) | Includes $7,657.3 million of redemptions by fund investors. |
(4) | Includes $1,357.7 million of redemptions by fund investors. |
(5) | Represents the impact of certain funds entering their post-investment period. |
(6) | Includes $5,159.1 million of redemptions by fund investors. |
Page 10
INVESTMENT VEHICLE SUMMARY (UNAUDITED) | ||||||||||||||||||||||
As of December 31, 2019 | ||||||||||||||||||||||
(Amounts in millions, except percentages) | ||||||||||||||||||||||
Investment Period | Amount | |||||||||||||||||||||
Start Date | End Date | Commitment | Uncalled Commitments | Percentage Committed by General Partner | Invested | Realized | Remaining Cost | Remaining Fair Value | ||||||||||||||
Private Markets Business Line | ||||||||||||||||||||||
Private Equity and Growth Funds | ||||||||||||||||||||||
Americas Fund XII | 1/2017 | 1/2023 | $ | 13,500.0 | $ | 7,061.9 | 5.8% | $ | 6,461.8 | $ | 89.0 | $ | 6,458.0 | $ | 7,476.4 | |||||||
North America Fund XI | 9/2012 | 1/2017 | 8,718.4 | 573.1 | 2.9% | 9,579.6 | 10,334.2 | 5,632.8 | 9,782.4 | |||||||||||||
2006 Fund (1) | 9/2006 | 9/2012 | 17,642.2 | 247.4 | 2.1% | 17,304.5 | 30,478.7 | 3,528.7 | 6,491.9 | |||||||||||||
Millennium Fund (1) | 12/2002 | 12/2008 | 6,000.0 | — | 2.5% | 6,000.0 | 14,123.1 | — | 6.1 | |||||||||||||
European Fund V | 3/2019 | 7/2025 | 6,277.7 | 6,277.7 | 1.8% | — | — | — | — | |||||||||||||
European Fund IV | 12/2014 | 3/2019 | 3,507.2 | 239.9 | 5.7% | 3,372.9 | 1,968.6 | 2,522.5 | 4,175.9 | |||||||||||||
European Fund III (1) | 3/2008 | 3/2014 | 5,507.1 | 147.3 | 5.2% | 5,359.8 | 10,447.8 | 419.5 | 416.8 | |||||||||||||
European Fund II (1) | 11/2005 | 10/2008 | 5,750.8 | — | 2.1% | 5,750.8 | 8,507.4 | — | 34.3 | |||||||||||||
Asian Fund III | 4/2017 | 4/2023 | 9,000.0 | 5,011.8 | 5.6% | 4,208.8 | 486.4 | 4,166.3 | 5,677.7 | |||||||||||||
Asian Fund II | 4/2013 | 4/2017 | 5,825.0 | 342.9 | 1.3% | 6,495.2 | 3,907.4 | 4,413.1 | 6,499.1 | |||||||||||||
Asian Fund (1) | 7/2007 | 4/2013 | 3,983.3 | — | 2.5% | 3,945.9 | 8,535.4 | 173.5 | 52.6 | |||||||||||||
China Growth Fund (1) | 11/2010 | 11/2016 | 1,010.0 | — | 1.0% | 1,010.0 | 805.5 | 524.7 | 461.8 | |||||||||||||
Next Generation Technology Growth Fund II | 12/2019 | 12/2025 | 2,033.3 | 2,033.3 | 7.4% | — | — | — | — | |||||||||||||
Next Generation Technology Growth Fund | 3/2016 | 12/2019 | 658.9 | 33.8 | 22.5% | 630.6 | 45.9 | 613.5 | 1,060.1 | |||||||||||||
Health Care Strategic Growth Fund | 12/2016 | 12/2021 | 1,331.0 | 1,047.9 | 11.3% | 360.4 | 82.4 | 289.3 | 560.7 | |||||||||||||
Global Impact Fund | 2/2019 | 2/2025 | 1,129.3 | 1,129.3 | 8.9% | — | — | — | — | |||||||||||||
Total Private Equity and Growth Funds | 91,874.2 | 24,146.3 | 70,480.3 | 89,811.8 | 28,741.9 | 42,695.8 | ||||||||||||||||
Co-Investment Vehicles and Other | Various | Various | 9,157.3 | 2,853.6 | Various | 6,556.8 | 4,802.5 | 4,434.8 | 6,062.0 | |||||||||||||
Total Private Equity | 101,031.5 | 26,999.9 | 77,037.1 | 94,614.3 | 33,176.7 | 48,757.8 | ||||||||||||||||
Core Investment Vehicles | Various | Various | 9,500.0 | 5,010.3 | 36.8% | 4,489.7 | — | 4,489.7 | 6,196.8 | |||||||||||||
Real Assets | ||||||||||||||||||||||
Energy Income and Growth Fund II | 6/2018 | 6/2021 | 994.2 | 581.4 | 20.1% | 416.3 | 3.4 | 413.1 | 427.7 | |||||||||||||
Energy Income and Growth Fund | 9/2013 | 6/2018 | 1,974.2 | 59.3 | 12.9% | 1,963.4 | 769.1 | 1,300.5 | 1,205.2 | |||||||||||||
Natural Resources Fund (1) | Various | Various | 887.4 | 0.9 | Various | 886.5 | 123.2 | 194.2 | 95.3 | |||||||||||||
Global Energy Opportunities | Various | Various | 914.1 | 242.6 | Various | 501.1 | 122.9 | 343.2 | 279.8 | |||||||||||||
Global Infrastructure Investors III | 6/2018 | 6/2024 | 7,140.6 | 5,088.7 | 3.8% | 2,081.4 | 29.5 | 2,049.1 | 2,081.9 | |||||||||||||
Global Infrastructure Investors II | 10/2014 | 6/2018 | 3,039.6 | 177.2 | 4.1% | 3,093.7 | 593.4 | 2,744.5 | 3,562.5 | |||||||||||||
Global Infrastructure Investors | 9/2011 | 10/2014 | 1,040.2 | 25.4 | 4.8% | 1,047.6 | 1,316.2 | 377.9 | 867.5 | |||||||||||||
Asia Pacific Infrastructure Investors | (2) | (3) | 1,439.6 | 1,439.6 | 13.9% | — | — | — | — | |||||||||||||
Real Estate Partners Americas II | 5/2017 | 12/2020 | 1,921.2 | 964.5 | 7.8% | 1,068.6 | 181.3 | 945.2 | 1,202.9 | |||||||||||||
Real Estate Partners Americas | 5/2013 | 5/2017 | 1,229.1 | 148.2 | 16.3% | 1,010.7 | 1,268.6 | 266.3 | 249.0 | |||||||||||||
Real Estate Partners Europe | 9/2015 | 12/2019 | 706.7 | 274.6 | 9.3% | 504.0 | 124.8 | 431.7 | 544.6 | |||||||||||||
Real Estate Credit Opportunity Partners | 2/2017 | 4/2019 | 1,130.0 | 122.2 | 4.4% | 1,007.8 | 136.8 | 1,007.8 | 1,050.4 | |||||||||||||
Co-Investment Vehicles and Other | Various | Various | 5,023.8 | 3,209.6 | Various | 1,814.2 | 801.3 | 1,810.5 | 2,088.3 | |||||||||||||
Total Real Assets | 27,440.7 | 12,334.2 | 15,395.3 | 5,470.5 | 11,884.0 | 13,655.1 | ||||||||||||||||
Unallocated Commitments (4) | 2,333.9 | 2,333.9 | Various | — | — | — | — | |||||||||||||||
Private Markets Total | 140,306.1 | 46,678.3 | 96,922.1 | 100,084.8 | 49,550.4 | 68,609.7 | ||||||||||||||||
Public Markets Business Line (5) | ||||||||||||||||||||||
Alternative Credit | ||||||||||||||||||||||
Special Situations Fund II | 12/2014 | 3/2019 | 3,524.7 | 869.4 | 9.0% | 2,655.3 | 497.8 | 2,435.0 | 2,448.6 | |||||||||||||
Special Situations Fund | 12/2012 | 1/2016 | 2,274.3 | 1.3 | 11.6% | 2,273.0 | 1,527.3 | 1,431.8 | 1,049.5 | |||||||||||||
Mezzanine Partners | 3/2010 | 3/2015 | 1,022.8 | 102.7 | 4.4% | 920.1 | 1,070.9 | 262.3 | 305.8 | |||||||||||||
Private Credit Opportunities Partners II | 12/2015 | 12/2020 | 2,245.1 | 825.8 | 2.2% | 1,419.3 | 76.6 | 1,419.3 | 1,532.9 | |||||||||||||
Lending Partners III | 4/2017 | 11/2021 | 1,497.8 | 840.8 | 1.7% | 657.0 | 81.9 | 657.0 | 703.8 | |||||||||||||
Lending Partners II | 6/2014 | 6/2017 | 1,335.9 | 156.8 | 3.7% | 1,179.1 | 1,090.1 | 529.9 | 435.7 | |||||||||||||
Lending Partners | 12/2011 | 12/2014 | 460.2 | 54.9 | 15.2% | 405.3 | 445.7 | 121.6 | 46.2 | |||||||||||||
Lending Partners Europe | 3/2015 | 3/2019 | 847.6 | 242.7 | 5.0% | 604.9 | 178.6 | 549.1 | 499.4 | |||||||||||||
Total Alternative Credit | 13,208.4 | 3,094.4 | 10,114.0 | 4,968.9 | 7,406.0 | 7,021.9 | ||||||||||||||||
Other Alternative Credit Vehicles | Various | Various | 10,738.3 | 5,924.6 | Various | 4,813.7 | 3,180.6 | 3,266.5 | 3,391.3 | |||||||||||||
Unallocated Commitments (4) | 285.6 | 285.6 | Various | — | — | — | — | |||||||||||||||
Public Markets Total | 24,232.3 | 9,304.6 | 14,927.7 | 8,149.5 | 10,672.5 | 10,413.2 | ||||||||||||||||
Total Eligible To Receive Carried Interest | $ | 164,538.4 | $ | 55,982.9 | $ | 111,849.8 | $ | 108,234.3 | $ | 60,222.9 | $ | 79,022.9 | ||||||||||
(1) | The "Invested" and "Realized" columns do not include the amounts of any realized investments that restored the unused capital commitments of the fund investors, if any. |
(2) | Upon first investment of the fund. |
(3) | Six years from first investment date. |
(4) | Represents unallocated commitments from our strategic investor partnerships. |
(5) | The "Commitment" and "Uncalled Commitments" columns include income that is eligible to be reinvested if permitted under the terms of the investment vehicle agreements. |
Page 11
INVESTMENT VEHICLE SUMMARY (UNAUDITED) (CONTINUED) | ||||||||||||
As of December 31, 2019 | ||||||||||||
(Amounts in millions) | ||||||||||||
Uncalled Commitments | Remaining Fair Value | Total | ||||||||||
Carried Interest Eligible | $ | 55,982.9 | $ | 79,022.9 | $ | 135,005.8 | ||||||
Incentive Fee Eligible | ||||||||||||
Hedge Fund Partnerships (1) | — | 18,533.9 | 18,533.9 | |||||||||
Business Development Companies (BDCs) | — | 16,460.0 | 16,460.0 | |||||||||
KKR Real Estate Finance Trust Inc. | — | 1,171.9 | 1,171.9 | |||||||||
Other | 133.0 | 4,601.3 | 4,734.3 | |||||||||
Total Carried Interest and Incentive Fee Eligible | 56,115.9 | 119,790.0 | 175,905.9 | |||||||||
Collateralized Loan Obligations (CLOs) | — | 15,310.4 | 15,310.4 | |||||||||
Leveraged Credit / Hedge Fund Partnerships (1) / Other | 804.7 | 26,334.1 | 27,138.8 | |||||||||
Total Assets Under Management | $ | 56,920.6 | $ | 161,434.5 | $ | 218,355.1 | ||||||
(1) | Represents KKR's pro rata portion of AUM of hedge fund managers in which KKR holds a minority ownership interest. Total AUM for Hedge Fund Partnerships is $26,082.3 million, of which $18,533.9 million is incentive fee eligible. |
KKR’S PORTION OF TOTAL UNCALLED COMMITMENTS TO ITS INVESTMENT FUNDS | ||||||||||
(Amounts in thousands) | ||||||||||
As of | ||||||||||
December 31, 2019 | December 31, 2018 | |||||||||
Private Markets Business Line | $ | 4,551,500 | $ | 4,966,600 | ||||||
Public Markets Business Line | 689,700 | 307,400 | ||||||||
Total | $ | 5,241,200 | $ | 5,274,000 | ||||||
Page 12
INFORMATION ON NON-GAAP AND OTHER MEASURES & DEFINTIONS (UNAUDITED)
KKR operates through one operating and reportable segment. Management makes operating decisions and assesses performance of our business prior to giving effect to the (i) allocation of income (loss) between KKR & Co. Inc. and KKR Holdings L.P.; (ii) consolidation of the investment funds and collateralized financing entities that KKR manages; and (iii) other consolidated entities that are not subsidiaries of KKR & Co. Inc.
KKR discloses the following financial measures in this earnings release that are calculated and presented using methodologies other than in accordance with GAAP: after-tax distributable earnings, after-tax distributable earnings per adjusted share, book value, book value per adjusted share, operating assets, operating liabilities, operating revenues, operating expenses and fee related earnings. We believe that providing these performance measures on a supplemental basis to our GAAP results is helpful to stockholders in assessing the overall performance of KKR’s businesses. These financial measures should not be considered as a substitute for similar financial measures calculated in accordance with GAAP, if available. In addition, we caution readers that these non-GAAP financial measures may differ from the calculations of other investment managers, and as a result, may not be comparable to similarly titled measures presented by other investment managers. These non-GAAP measures are presented in this earnings release as KKR’s operating results, which were previously referred to as segment results. Reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP, where applicable, are included in Exhibit A.
Adjusted shares represents shares of Class A common stock of KKR & Co. Inc. outstanding under GAAP adjusted to include shares issuable upon exchange of all units of KKR Holdings L.P. and any other securities exchangeable into Class A common stock of KKR & Co. Inc. that are eligible to receive a dividend (which excludes equity awards issued under the Equity Incentive Plans). We believe providing adjusted shares is useful to stockholders as it provides insight into the calculation of amounts available for distribution as dividends on a per share basis. Weighted average adjusted shares is used in the calculation of after-tax distributable earnings per adjusted share and adjusted shares is used in the calculation of book value per adjusted share. Adjusted shares was previously referred to as "adjusted shares eligible for distribution."
After-tax distributable earnings is a non-GAAP measure of KKR’s earnings excluding mark-to-market gains (losses) after interest expense, preferred dividends, noncontrolling interests and income taxes paid. It is defined as the amount of net realized earnings of KKR for a given reporting period, after deducting equity-based compensation and the impact of non-recurring items. KKR believes that after-tax distributable earnings is useful to stockholders as it aligns KKR’s net realization performance with the manner in which KKR receives its revenues and determines the compensation of its employees. After-tax distributable earnings does not represent and is not used to calculate actual dividends under KKR’s dividend policy. Equity-based compensation expense is included in after-tax distributable earnings as a component of compensation expense in order to reflect the dilutive nature of these non-cash equity-based awards. Income taxes paid represents the implied amount of income taxes that would be paid assuming that all pre-tax distributable earnings were allocated to KKR & Co. Inc., which would occur following an exchange of all KKR Holdings units for Class A common stock of KKR & Co. Inc. Income taxes paid also includes amounts paid pursuant to the tax receivable agreement.
Assets under management ("AUM") represent the assets managed or advised by KKR from which KKR is entitled to receive fees or a carried interest (either currently or upon deployment of capital), general partner capital, and assets managed or advised by strategic BDC partnership and hedge fund managers in which KKR holds a minority ownership interest. We believe this measure is useful to stockholders as it provides additional insight into the capital raising activities of KKR and its hedge fund managers and the overall activity in their investment funds and other managed capital. KKR calculates the amount of AUM as of any date as the sum of: (i) the fair value of the investments of KKR's investment funds; (ii) uncalled capital commitments from these funds, including uncalled capital commitments from which KKR is currently not earning management fees or carried interest; (iii) the fair value of investments in KKR's co-investment vehicles; (iv) the par value of outstanding CLOs (excluding CLOs wholly-owned by KKR); (v) KKR's pro rata portion of the AUM of hedge fund managers in which KKR holds a minority ownership interest; (vi) all AUM of the strategic BDC partnership with FS Investments; and (vii) the fair value of other assets managed by KKR. The pro rata portion of the AUM of hedge fund managers is calculated based on KKR’s percentage ownership interest in such entities multiplied by such entity’s respective AUM. KKR's definition of AUM is not based on any definition of AUM that may be set forth in the agreements governing the investment funds, vehicles or accounts that it manages or calculated pursuant to any regulatory definitions.
Book value is a non-GAAP measure of the net assets of KKR and is used by management primarily in assessing the unrealized value of KKR’s operating assets after deducting for operating liabilities, noncontrolling interests and preferred stock. We believe this measure is useful to stockholders as it provides additional insight into the net assets of KKR excluding those net assets that are allocated to noncontrolling interest holders and to the holders of the Series A and Series B Preferred Stock. Following the Conversion, KKR's book value includes the net impact of KKR's tax assets and liabilities as prepared under GAAP.
Capital invested is the aggregate amount of capital invested by (i) KKR’s investment funds, (ii) KKR's Principal Activities business line as a co-investment, if any, alongside KKR’s investment funds, and (iii) KKR's Principal Activities business line in connection with a syndication transaction conducted by KKR's Capital Markets business line, if any. Capital invested is used as a measure of investment activity at KKR during a given period. We believe this measure is useful to stockholders as it provides a measure of capital deployment across KKR’s business lines. Capital invested includes investments made using investment financing arrangements like credit facilities, as applicable. Capital invested excludes (i) investments in certain leveraged credit strategies, (ii) capital invested by KKR’s Principal Activities business line that is not a co-investment alongside KKR’s investment funds, and (iii) capital invested by KKR’s Principal Activities business line that is not invested in connection with a syndication transaction by KKR’s Capital Markets business line. Capital syndicated by KKR's Capital Markets business line to third parties other than KKR’s investment funds or Principal Activities business line is not included in capital invested. See also syndicated capital.
Page 13
Distributable operating earnings is a non-GAAP measure that represents after-tax distributable earnings before interest expense, preferred dividends, income (loss) attributable to noncontrolling interests and income taxes paid. We believe distributable operating earnings is useful to stockholders as it provides a supplemental measure of our operating performance without taking into account items that we do not believe relate directly to KKR's operations.
Operating assets is a non-GAAP measure that represents cash and short-term investments, investments, unrealized carried interest, tax assets, and other assets of KKR presented on a basis that deconsolidates (i) KKR's investment funds and collateralized financing entities that KKR manages and (ii) other consolidated entities that are not subsidiaries of KKR & Co. Inc. We believe this measure is useful to stockholders as it provides additional insight into the assets of KKR that are used to operate its business lines. As used in this definition, cash and short-term investments represent cash and liquid short-term investments in high-grade, short-duration cash management strategies used by KKR to generate additional yield.
Operating expenses is a non-GAAP measure that represents the expenses of KKR and is the sum of (i) compensation and benefits (excluding unrealized performance income compensation), (ii) occupancy and related charges and (iii) other operating expenses. KKR believes that operating expenses is useful to stockholders as it provides insight into the costs expended in connection with generating KKR's operating revenues.
Operating revenues is a non-GAAP measure that represents the realized revenues (which excludes unrealized carried interest and unrealized net gains (losses)) generated by KKR and is the sum of (i) fees and other, net, (ii) realized performance income (loss) and (iii) realized investment income (loss). KKR believes that operating revenues is useful to stockholders as it provides insight into the realized revenue generated by KKR's business lines.
Operating liabilities is a non-GAAP measure that represents the debt obligations of KKR (including KFN), tax liabilities, and other liabilities of KKR presented on a basis that deconsolidates (i) KKR's investment funds and collateralized financing entities that KKR manages and (ii) other consolidated entities that are not subsidiaries of KKR & Co. Inc. We believe this measure is useful to stockholders as it provides additional insight into the liabilities of KKR excluding the liabilities that are allocated to noncontrolling interest holders and to the holders of the Series A and Series B Preferred Stock.
Fee paying AUM ("FPAUM") represents only the AUM from which KKR is entitled to receive management fees. We believe this measure is useful to stockholders as it provides additional insight into the capital base upon which KKR earns management fees. FPAUM is the sum of all of the individual fee bases that are used to calculate KKR's and its hedge fund and BDC partnership management fees and differs from AUM in the following respects: (i) assets and commitments from which KKR is not entitled to receive a management fee are excluded (e.g., assets and commitments with respect to which it is entitled to receive only carried interest or is otherwise not currently entitled to receive a management fee) and (ii) certain assets, primarily in its private equity funds, are reflected based on capital commitments and invested capital as opposed to fair value because fees are not impacted by changes in the fair value of underlying investments.
Fee related earnings is a non-GAAP measure of earnings of KKR before performance income and investment income. KKR believes this measure may be useful to stockholders as it may provide additional insight into the profitability of KKR’s fee generating management companies and capital markets businesses. Fee related earnings is calculated as KKR’s total Fees and Other, Net, multiplied by KKR’s distributable operating margin. For purposes of the fee related earnings calculation, distributable operating margin is calculated as distributable operating earnings, before equity-based compensation, divided by total operating revenues.
Syndicated capital is the aggregate amount of capital in transactions originated by KKR and its investment funds and carry-yielding co-investment vehicles, which has been distributed to third parties, generally in exchange for a fee. It does not include (i) capital invested in such transactions by KKR investment funds and carry-yielding co-investment vehicles, which is instead reported in capital invested, (ii) debt capital that is arranged as part of the acquisition financing of transactions originated by KKR investment funds, and (iii) debt capital that is either underwritten or arranged on a best efforts basis. Syndicated capital is used as a measure of investment activity for KKR during a given period, and we believe that this measure is useful to stockholders as it provides additional insight into levels of syndication activity in KKR's Capital Markets business line and across KKR's investment platform.
Uncalled commitments are used as a measure of unfunded capital commitments that KKR’s investment funds and carry-paying co-investment vehicles have received from partners to contribute capital to fund future investments. We believe this measure is useful to stockholders as it provides additional insight into the amount of capital that is available to KKR’s investment funds to make future investments. Uncalled commitments are not reduced for investments completed using fund-level investment financing arrangements.
Page 14
EXHIBIT A | ||||||||||
GAAP CLASS A COMMON STOCK OUTSTANDING AND ADJUSTED SHARES | ||||||||||
The following table provides a reconciliation of KKR's Weighted Average GAAP Shares of Class A Common Stock Outstanding to Weighted Average Adjusted Shares: | ||||||||||
Quarter Ended | ||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | ||||||||
Weighted Average GAAP Shares of Class A Common Stock Outstanding - Basic | 555,379,973 | (1) | 546,336,936 | 532,266,521 | ||||||
Adjustments: | ||||||||||
Weighted Average KKR Holdings Units (2) | 292,947,120 | 296,248,180 | 300,744,050 | |||||||
Weighted Average Adjusted Shares (3) | 848,327,093 | 842,585,116 | 833,010,571 | |||||||
Year Ended | ||||||||||
December 31, 2019 | December 31, 2018 | |||||||||
Weighted Average GAAP Shares of Class A Common Stock Outstanding - Basic | 545,096,999 | (1) | 514,102,571 | |||||||
Adjustments: | ||||||||||
Weighted Average Other Securities (4) | — | 881,800 | ||||||||
Weighted Average KKR Holdings Units (2) | 296,445,196 | 314,458,757 | ||||||||
Weighted Average Adjusted Shares (3) | 841,542,195 | 829,443,128 | ||||||||
The following table provides a reconciliation of KKR's GAAP Shares of Class A Common Stock Outstanding to Adjusted Shares: | ||||||||||
As of | ||||||||||
December 31, 2019 | December 31, 2018 | |||||||||
GAAP Shares of Class A Common Stock Outstanding | 560,007,579 | (1) | 534,857,237 | |||||||
Adjustments: | ||||||||||
KKR Holdings Units (2) | 290,381,345 | 299,081,239 | ||||||||
Adjusted Shares (3) | 850,388,924 | 833,938,476 | ||||||||
Unvested Shares of Class A Common Stock | 22,712,604 | 33,408,491 | ||||||||
(1) | Includes 5.7 million shares of Class A common stock issued to affiliates of Marshall Wace LLP as partial consideration for an additional 5% interest acquired by KKR on November 22, 2019. |
(2) | Shares that may be issued by KKR & Co. Inc. upon exchange of units in KKR Holdings L.P. for KKR Class A common stock. |
(3) | Amounts exclude unvested shares granted under the Equity Incentive Plans. |
(4) | Represents vested other securities that are exchangeable into shares of Class A common stock. The issuance of shares of Class A common stock pursuant to such other securities dilutes KKR common stockholders and KKR Holdings pro rata in accordance with their respective percentage interests in the KKR business. |
Page 15
EXHIBIT A (CONTINUED) | ||||||||||||
RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO KKR & CO. INC. PER SHARE OF CLASS A COMMON STOCK - BASIC (GAAP BASIS) | ||||||||||||
TO AFTER-TAX DISTRIBUTABLE EARNINGS PER ADJUSTED SHARE AND ADJUSTED EBITDA (UNAUDITED) | ||||||||||||
(Amounts in thousands, except share and per share amounts) | ||||||||||||
Quarter Ended | ||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | ||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Per Share of Class A Common Stock - Basic | $ | 0.93 | $ | 0.44 | $ | (0.74 | ) | |||||
Weighted Average Shares of Class A Common Stock Outstanding - Basic | 555,379,973 | 546,336,936 | 532,266,521 | |||||||||
Net Income (Loss) Available to KKR & Co. Inc. Class A Common Stockholders | $ | 515,101 | $ | 241,213 | $ | (392,982 | ) | |||||
(-) Excess of carrying value over consideration transferred on redemption of KFN 7.375% Series A LLC Preferred Shares | — | — | — | |||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Class A Common Stockholders | $ | 515,101 | $ | 241,213 | $ | (392,982 | ) | |||||
(+) Net Income (Loss) Attributable to Noncontrolling Interests held by KKR Holdings L.P. | 351,844 | 175,231 | (303,468 | ) | ||||||||
(+) Equity-based and Other Compensation - KKR Holdings L.P. | 22,836 | 22,539 | 13,153 | |||||||||
(+) Amortization of Intangibles and Other, net | 95,230 | 49,659 | (31,898 | ) | ||||||||
(+) Non-recurring Costs (1) | — | 22,839 | — | |||||||||
(-) Unrealized Carried Interest | 338,420 | 13,695 | (938,597 | ) | ||||||||
(-) Net Unrealized Gains (Losses) | 502,686 | 130,972 | (805,165 | ) | ||||||||
(+) Unrealized Performance Income Compensation | 140,852 | 9,281 | (377,170 | ) | ||||||||
(+) Income Tax Expense (Benefit) | 142,626 | 53,132 | (143,294 | ) | ||||||||
(-) Income Taxes Paid | 52,242 | 40,429 | 47,980 | |||||||||
After-tax Distributable Earnings | $ | 375,141 | $ | 388,798 | $ | 460,123 | ||||||
Weighted Average Adjusted Shares | 848,327,093 | 842,585,116 | 833,010,571 | |||||||||
After-tax Distributable Earnings Per Adjusted Share | $ | 0.44 | $ | 0.46 | $ | 0.55 | ||||||
After-tax Distributable Earnings | $ | 375,141 | $ | 388,798 | $ | 460,123 | ||||||
(+) Equity-based Compensation (Equity Incentive Plans) | 49,898 | 54,395 | 57,016 | |||||||||
(+) Income (Loss) Attributable to Noncontrolling Interests | 1,803 | 881 | 4,250 | |||||||||
(+) Income Taxes Paid | 52,242 | 40,429 | 47,980 | |||||||||
(+) Preferred Dividends | 8,341 | 8,341 | 8,341 | |||||||||
(+) Core Interest Expense (2) | 30,663 | 34,491 | 33,143 | |||||||||
(+) Depreciation and Amortization | 4,699 | 4,250 | 3,860 | |||||||||
Adjusted EBITDA (3) | $ | 522,787 | $ | 531,585 | $ | 614,713 | ||||||
(1) | Represents a non-recurring $22.8 million make-whole premium associated with KKR’s refinancing of its 2020 Senior Notes for the three months ended September 30, 2019. |
(2) | Core interest expense may be used by certain debt investors as an alternative measurement of interest expense incurred by KKR and excludes interest expense related to debt obligations from investment financing arrangements related to certain of KKR’s investment funds, investment vehicles and principal investments and also excludes interest expense incurred by KFN. The financing arrangements excluded from core interest expense are not direct obligations of the general partners of KKR’s private equity funds or its management companies, and in the case of debt obligations of KFN, are non-recourse to KKR beyond the assets of KFN. KKR believes this measure is useful to stockholders as it provides an indication of the amount of interest expense borne by KKR excluding interest expense that is allocated to KKR’s investment funds, other noncontrolling interest holders and KFN. Additionally, we believe this measure is useful for analyzing KKR’s ability to service its debt obligations other than the debt obligations of KFN. |
(3) | Adjusted EBITDA may be useful to stockholders in evaluating KKR's ability to service its debt and provides insight into the amount of KKR’s distributable earnings before the impact of interest expense, taxes, depreciation and amortization, equity-based compensation, preferred dividends and noncontrolling interests. |
Page 16
EXHIBIT A (CONTINUED) | ||||||||||
RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO KKR & CO. INC. PER SHARE OF CLASS A COMMON STOCK - BASIC (GAAP BASIS) | ||||||||||
TO AFTER-TAX DISTRIBUTABLE EARNINGS PER ADJUSTED SHARE AND ADJUSTED EBITDA (UNAUDITED) | ||||||||||
(Amounts in thousands, except share and per share amounts) | ||||||||||
Year Ended | ||||||||||
December 31, 2019 | December 31, 2018 | |||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Per Share of Class A Common Stock - Basic | $ | 3.62 | $ | 2.14 | ||||||
Weighted Average Shares of Class A Common Stock Outstanding - Basic | 545,096,999 | 514,102,571 | ||||||||
Net Income (Loss) Available to KKR & Co. Inc. Class A Common Stockholders | $ | 1,971,685 | $ | 1,100,801 | ||||||
(-) Excess of carrying value over consideration transferred on redemption of KFN 7.375% Series A LLC Preferred Shares | — | 3,102 | ||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Class A Common Stockholders | $ | 1,971,685 | $ | 1,097,699 | ||||||
(+) Net Income (Loss) Attributable to Noncontrolling Interests held by KKR Holdings L.P. | 1,369,671 | 561,052 | ||||||||
(+) Equity-based and Other Compensation - KKR Holdings L.P. | 91,296 | 100,632 | ||||||||
(+) Amortization of Intangibles and Other, net | 226,422 | 26,116 | ||||||||
(+) Non-recurring Costs (1) | 22,839 | 11,501 | ||||||||
(+) Realized Losses on Certain Investments (2) | — | 729,425 | ||||||||
(-) Unrealized Carried Interest | 1,263,046 | (756,467 | ) | |||||||
(-) Net Unrealized Gains (Losses) | 1,854,867 | 1,043,912 | ||||||||
(+) Unrealized Performance Income Compensation | 520,033 | (295,794 | ) | |||||||
(+) Income Tax Expense (Benefit) | 528,750 | (194,098 | ) | |||||||
(-) Income Taxes Paid | 207,479 | 151,848 | ||||||||
After-tax Distributable Earnings | $ | 1,405,304 | $ | 1,597,240 | ||||||
Weighted Average Adjusted Shares | 841,542,195 | 829,443,128 | ||||||||
After-tax Distributable Earnings Per Adjusted Share | $ | 1.67 | $ | 1.93 | ||||||
After-tax Distributable Earnings | $ | 1,405,304 | $ | 1,597,240 | ||||||
(+) Equity-based Compensation (Equity Incentive Plans) | 207,789 | 242,811 | ||||||||
(+) Income (Loss) Attributable to Noncontrolling Interests | 4,907 | 8,807 | ||||||||
(+) Income Taxes Paid | 207,479 | 151,848 | ||||||||
(+) Preferred Dividends | 33,364 | 33,364 | ||||||||
(+) Core Interest Expense (3) | 128,387 | 127,763 | ||||||||
(+) Depreciation and Amortization | 17,653 | 14,993 | ||||||||
Adjusted EBITDA (4) | $ | 2,004,883 | $ | 2,176,826 | ||||||
(1) | For the year ended December 31, 2019, represents a non-recurring $22.8 million make-whole premium associated with KKR’s refinancing of its 2020 Senior Notes. For the year ended December 31, 2018, represents non-recurring costs in connection with the Conversion. |
(2) | Represents losses on certain investments which were realized in the second quarter of 2018 in advance of the Conversion. |
(3) | Core interest expense may be used by certain debt investors as an alternative measurement of interest expense incurred by KKR and excludes interest expense related to debt obligations from investment financing arrangements related to certain of KKR’s investment funds, investment vehicles and principal investments and also excludes interest expense incurred by KFN. The financing arrangements excluded from core interest expense are not direct obligations of the general partners of KKR’s private equity funds or its management companies, and in the case of debt obligations of KFN, are non-recourse to KKR beyond the assets of KFN. KKR believes this measure is useful to stockholders as it provides an indication of the amount of interest expense borne by KKR excluding interest expense that is allocated to KKR’s investment funds, other noncontrolling interest holders and KFN. Additionally, we believe this measure is useful for analyzing KKR’s ability to service its debt obligations other than the debt obligations of KFN. |
(4) | Adjusted EBITDA may be useful to stockholders in evaluating KKR's ability to service its debt and provides insight into the amount of KKR’s distributable earnings before the impact of interest expense, taxes, depreciation and amortization, equity-based compensation, preferred dividends and noncontrolling interests. |
Page 17
EXHIBIT A (CONTINUED) | ||||||||||||
RECONCILIATION OF TOTAL GAAP REVENUES TO TOTAL OPERATING REVENUES (UNAUDITED) | ||||||||||||
(Amounts in thousands) | ||||||||||||
Quarter Ended | ||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | ||||||||||
Total GAAP Revenues | $ | 1,063,071 | $ | 790,485 | $ | (178,056 | ) | |||||
(+) Management Fees - Consolidated Funds and Other | 115,723 | 108,922 | 186,931 | |||||||||
(-) Fee Credits - Consolidated Funds | 20,572 | 3,838 | 7,015 | |||||||||
(-) Capital Allocation-Based Income (GAAP) | 580,802 | 374,268 | (719,639 | ) | ||||||||
(+) Realized Carried Interest | 232,180 | 296,344 | 259,394 | |||||||||
(+) Realized Investment Income (Loss) | 226,470 | 210,234 | 159,889 | |||||||||
(-) Revenue Earned by Other Consolidated Entities | 25,742 | 29,838 | 26,843 | |||||||||
(-) Expense Reimbursements | 48,259 | 34,356 | 37,990 | |||||||||
Total Operating Revenues | $ | 962,069 | $ | 963,685 | $ | 1,075,949 | ||||||
Year Ended | ||||||||||||
December 31, 2019 | December 31, 2018 | |||||||||||
Total GAAP Revenues | $ | 4,220,900 | $ | 2,395,836 | ||||||||
(+) Management Fees - Consolidated Funds and Other | 464,190 | 457,314 | ||||||||||
(-) Fee Credits - Consolidated Funds | 42,041 | 48,193 | ||||||||||
(-) Capital Allocation-Based Income (GAAP) | 2,430,425 | 554,510 | ||||||||||
(+) Realized Carried Interest | 1,070,788 | 1,218,647 | ||||||||||
(+) Realized Investment Income (Loss) | 685,773 | 651,792 | ||||||||||
(-) Revenue Earned by Other Consolidated Entities | 116,435 | 111,185 | ||||||||||
(-) Expense Reimbursements | 169,416 | 146,989 | ||||||||||
Total Operating Revenues | $ | 3,683,334 | $ | 3,862,712 | ||||||||
RECONCILIATION OF TOTAL GAAP EXPENSES TO TOTAL OPERATING EXPENSES (UNAUDITED) | ||||||||||||
(Amounts in thousands) | ||||||||||||
Quarter Ended | ||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | ||||||||||
Total GAAP Expenses | $ | 751,320 | $ | 619,533 | $ | 237,736 | ||||||
(-) Equity-based and Other Compensation - KKR Holdings L.P. | 22,836 | 22,539 | 12,913 | |||||||||
(-) Unrealized Performance Income Compensation | 140,852 | 9,281 | (377,170 | ) | ||||||||
(-) Amortization of Intangibles | 373 | 383 | 672 | |||||||||
(-) Reimbursable Expenses | 56,453 | 38,515 | 50,339 | |||||||||
(-) Operating Expenses relating to Other Consolidated Entities | 47,808 | 38,233 | 44,550 | |||||||||
(+) Other | (2,823 | ) | (33,672 | ) | 1,806 | |||||||
Total Operating Expenses | $ | 480,175 | $ | 476,910 | $ | 508,238 | ||||||
Year Ended | ||||||||||||
December 31, 2019 | December 31, 2018 | |||||||||||
Total GAAP Expenses | $ | 2,908,431 | $ | 2,089,477 | ||||||||
(-) Equity-based and Other Compensation - KKR Holdings L.P. | 91,921 | 100,182 | ||||||||||
(-) Unrealized Performance Income Compensation | 520,033 | (295,794 | ) | |||||||||
(-) Amortization of Intangibles | 1,674 | 7,700 | ||||||||||
(-) Reimbursable Expenses | 196,694 | 176,126 | ||||||||||
(-) Operating Expenses relating to Other Consolidated Entities | 187,056 | 179,818 | ||||||||||
(-) Non-recurring Costs (1) | — | 11,501 | ||||||||||
(+) Other | (62,455 | ) | (25,870 | ) | ||||||||
Total Operating Expenses | $ | 1,848,598 | $ | 1,884,074 | ||||||||
(1) For the year ended December 31, 2018, represents non-recurring costs in connection with the Conversion. | |||
Page 18
EXHIBIT A (CONTINUED) | ||||||||
RECONCILIATION OF CERTAIN GAAP TO NON-GAAP BALANCE SHEET MEASURES | ||||||||
(Amounts in thousands) | ||||||||
As of | ||||||||
December 31, 2019 | December 31, 2018 | |||||||
Total GAAP Assets | $ | 60,899,319 | $ | 50,743,375 | ||||
(-) Impact of Consolidation of Funds and Other Entities | 37,453,629 | 31,888,471 | ||||||
(-) Carry Pool Reclassification | 1,448,879 | 922,977 | ||||||
(-) Other Reclassifications | 376,360 | 344,291 | ||||||
Total Operating Assets | $ | 21,620,451 | $ | 17,587,636 | ||||
As of | ||||||||
December 31, 2019 | December 31, 2018 | |||||||
Total GAAP Liabilities | $ | 30,396,945 | $ | 25,360,766 | ||||
(-) Impact of Consolidation of Funds and Other Entities | 23,841,496 | 20,011,804 | ||||||
(-) Carry Pool Reclassification | 1,448,879 | 922,977 | ||||||
(-) Other Reclassifications | 376,360 | 344,291 | ||||||
Total Operating Liabilities | $ | 4,730,210 | $ | 4,081,694 | ||||
As of | ||||||||
December 31, 2019 | December 31, 2018 | |||||||
KKR & Co. Inc. Stockholders' Equity - Common Stockholders | $ | 10,324,936 | $ | 8,167,056 | ||||
(+) Impact of Consolidation of Funds and Other Entities | 327,826 | 205,502 | ||||||
(-) Other Reclassifications | 17,446 | 17,446 | ||||||
(+) Noncontrolling Interests Held by KKR Holdings L.P. | 5,728,634 | 4,625,448 | ||||||
Book Value | $ | 16,363,950 | $ | 12,980,560 | ||||
Page 19