Cover Page
Cover Page - shares | 6 Months Ended | |
Jun. 30, 2023 | Aug. 02, 2023 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Jun. 30, 2023 | |
Document Transition Report | false | |
Entity File Number | 001-33824 | |
Entity Registrant Name | Kennedy-Wilson Holdings, Inc. | |
Entity Incorporation, State or Country Code | DE | |
Entity Tax Identification Number | 26-0508760 | |
Entity Address, Address Line One | 151 S El Camino Drive | |
Entity Address, City or Town | Beverly Hills | |
Entity Address, State or Province | CA | |
Entity Address, Postal Zip Code | 90212 | |
City Area Code | 310 | |
Local Phone Number | 887-6400 | |
Title of 12(b) Security | Common stock, $.0001 par value | |
Trading Symbol | KW | |
Security Exchange Name | NYSE | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Large Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding (in shares) | 139,390,837 | |
Entity Central Index Key | 0001408100 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2023 | |
Document Fiscal Period Focus | Q2 | |
Amendment Flag | false |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 | |
Assets | |||
Cash and cash equivalents | $ 387 | $ 439.3 | |
Accounts receivable, net (including $15.4 and $13.9 of related party) | 40 | 40.8 | |
Real estate and acquired in place lease values (net of accumulated depreciation and amortization of $927.5 and $882.2) | 4,982 | 5,188.1 | |
Unconsolidated investments (including $2,174.7 and $2,093.7 at fair value) | 2,320.9 | 2,238.1 | |
Other assets, net | 219.9 | 216.1 | |
Loan purchases and originations | 244.1 | 149.4 | |
Total assets | [1] | 8,193.9 | 8,271.8 |
Liabilities | |||
Accounts payable | 16.2 | 16.2 | |
Accrued expenses and other liabilities | 642.4 | 658.2 | |
Total liabilities | [1] | 5,993.3 | 6,261.4 |
Equity | |||
Preferred stock | 790.5 | 592.5 | |
Common stock, $0.0001 par value per share, 200,000,000 authorized, 139,390,837 and 137,790,768 shares issued and outstanding as of June 30, 2023 and December 31, 2022 | 0 | 0 | |
Additional paid-in capital | 1,710.5 | 1,679.5 | |
Retained earnings | 53.4 | 122.1 | |
Accumulated other comprehensive loss | (400) | (430.1) | |
Total Kennedy-Wilson Holdings, Inc. shareholders' equity | 2,154.4 | 1,964 | |
Noncontrolling interests | 46.2 | 46.4 | |
Total equity | 2,200.6 | 2,010.4 | |
Total liabilities and equity | 8,193.9 | 8,271.8 | |
Mortgage debt | |||
Liabilities | |||
Long-term debt | 2,887 | 3,018 | |
KW unsecured debt | |||
Liabilities | |||
Long-term debt | 1,931.3 | 2,062.6 | |
KWE unsecured bonds | |||
Liabilities | |||
Long-term debt | $ 516.4 | $ 506.4 | |
[1]The assets and liabilities as of June 30, 2023 include $157.4 million (including cash held by consolidated investments of $4.7 million and real estate and acquired in place lease values, net of accumulated depreciation and amortization of $123.3 million) and $77.0 million (including investment debt of $53.8 million), respectively, from consolidated variable interest entities ("VIEs"). The assets and liabilities as of December 31, 2022 include $169.8 million (including cash held by consolidated investments of $6.1 million and real estate and acquired in place lease values, net of accumulated depreciation and amortization of $137.8 million) and $82.4 million (including investment debt of $51.2 million), respectively, from VIEs. These assets can only be used to settle obligations of the consolidated VIEs, and the liabilities do not have recourse to the Company. |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 | |
Assets | |||
Accounts receivable, net (including $15.4 and $13.9 of related party) | $ 40 | $ 40.8 | |
Real estate and acquired in place lease values, net of accumulated depreciation and amortization | 927.5 | 882.2 | |
Unconsolidated investments (including $2,174.7 and $2,093.7 at fair value) | 2,174.7 | 2,093.7 | |
Assets | [1] | 8,193.9 | 8,271.8 |
Cash and cash equivalents | 387 | 439.3 | |
Real estate and acquired in place lease values (net of accumulated depreciation and amortization of $927.5 and $882.2) | 4,982 | 5,188.1 | |
Liabilities | |||
Liabilities | [1] | $ 5,993.3 | $ 6,261.4 |
Equity | |||
Preferred stock, par or stated value per share (in dollars per share) | $ 0.0001 | $ 0.0001 | |
Preferred stock, liquidation preference per share (in dollars per share) | $ 1,000 | $ 1,000 | |
Preferred stock, shares authorized (in shares) | 1,000,000 | 1,000,000 | |
Preferred stock, shares outstanding (in shares) | 300,000 | 300,000 | |
Common stock, par or stated value per share (in dollars per share) | $ 0.0001 | $ 0.0001 | |
Common stock, shares authorized (in shares) | 200,000,000 | 200,000,000 | |
Common stock, shares issued (in shares) | 139,390,837 | 137,790,768 | |
Common stock, shares outstanding (in shares) | 139,390,837 | 137,790,768 | |
Series C Preferred Stock | |||
Equity | |||
Preferred stock, shares outstanding (in shares) | 200,000 | ||
Variable Interest Entity, Primary Beneficiary | |||
Assets | |||
Assets | $ 157.4 | $ 169.8 | |
Cash and cash equivalents | 4.7 | 6.1 | |
Real estate and acquired in place lease values (net of accumulated depreciation and amortization of $927.5 and $882.2) | 123.3 | 137.8 | |
Liabilities | |||
Liabilities | 77 | 82.4 | |
Variable Interest Entity, Primary Beneficiary | Investment Debt | |||
Liabilities | |||
Long-term debt | 53.8 | 51.2 | |
Affiliated Entity | |||
Assets | |||
Accounts receivable, net (including $15.4 and $13.9 of related party) | $ 15.4 | $ 13.9 | |
[1]The assets and liabilities as of June 30, 2023 include $157.4 million (including cash held by consolidated investments of $4.7 million and real estate and acquired in place lease values, net of accumulated depreciation and amortization of $123.3 million) and $77.0 million (including investment debt of $53.8 million), respectively, from consolidated variable interest entities ("VIEs"). The assets and liabilities as of December 31, 2022 include $169.8 million (including cash held by consolidated investments of $6.1 million and real estate and acquired in place lease values, net of accumulated depreciation and amortization of $137.8 million) and $82.4 million (including investment debt of $51.2 million), respectively, from VIEs. These assets can only be used to settle obligations of the consolidated VIEs, and the liabilities do not have recourse to the Company. |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Revenue | ||||
Total revenue | $ 146.5 | $ 136.1 | $ 278.7 | $ 260.8 |
Income (loss) from unconsolidated investments | ||||
Principal co-investments | 6.3 | 39.4 | 22.7 | 117.6 |
Performance allocations | (7.7) | (8.7) | (18.4) | 18.5 |
Total (loss) income from unconsolidated investments | (1.4) | 30.7 | 4.3 | 136.1 |
Gain on sale of real estate, net | 89 | 11.9 | 108.2 | 13.8 |
Expenses | ||||
Performance allocation compensation | (1.1) | (2) | 0.5 | 9.8 |
General and administrative | 8.7 | 9.4 | 17.1 | 17.3 |
Depreciation and amortization | 40.1 | 43.3 | 79.5 | 86.6 |
Total expenses | 133.1 | 128.5 | 257.6 | 267.6 |
Interest expense | (66) | (53.2) | (128.3) | (103.7) |
Loss on early extinguishment of debt | (1.7) | (1.1) | (1.6) | (1.1) |
Other income | 24.3 | 3.6 | 21.3 | 9.4 |
Income (loss) before provision for income taxes | 57.6 | (0.5) | 25 | 47.7 |
Provision for income taxes | (10.3) | (0.4) | (6.4) | (8.6) |
Net income (loss) | 47.3 | (0.9) | 18.6 | 39.1 |
Net loss (income) attributable to the noncontrolling interests | 0.1 | (0.3) | (4.1) | (0.2) |
Preferred dividends | (8.4) | (7.8) | (16.3) | (13.1) |
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ 39 | $ (9) | $ (1.8) | $ 25.8 |
Basic earnings (loss) per share | ||||
(Loss) income per share (in dollars per share) | $ 0.28 | $ (0.07) | $ (0.01) | $ 0.19 |
Weighted average shares outstanding (in shares) | 139,389,170 | 136,840,417 | 138,674,109 | 136,828,876 |
Diluted earnings (loss) per share | ||||
Loss (income) per share (in dollars per share) | $ 0.28 | $ (0.07) | $ (0.01) | $ 0.19 |
Weighted average shares outstanding (in shares) | 139,545,944 | 136,840,417 | 138,674,109 | 137,115,950 |
Dividends declared per common share (in dollars per share) | $ 0.24 | $ 0.24 | $ 0.48 | $ 0.48 |
Rental | ||||
Revenue | ||||
Total revenue | $ 106.6 | $ 109.3 | $ 213.2 | $ 213.5 |
Expenses | ||||
Cost of goods and services | 38.7 | 36.4 | 75.3 | 72.1 |
Hotel | ||||
Revenue | ||||
Total revenue | 15.5 | 12.7 | 26.1 | 19.2 |
Expenses | ||||
Cost of goods and services | 9.7 | 7.6 | 17.6 | 11.9 |
Investment management fees | ||||
Revenue | ||||
Total revenue | 19.1 | 11 | 30.1 | 22.3 |
Loan | ||||
Revenue | ||||
Total revenue | 4.7 | 2.7 | 8.4 | 5 |
Other Revenue | ||||
Revenue | ||||
Total revenue | 0.6 | 0.4 | 0.9 | 0.8 |
Compensation and related | ||||
Expenses | ||||
Cost of goods and services | $ 37 | $ 33.8 | $ 67.6 | $ 69.9 |
Consolidated Statements of Op_2
Consolidated Statements of Operations (Parenthetical) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Total revenue | $ 146.5 | $ 136.1 | $ 278.7 | $ 260.8 |
Share-based compensation | 7.3 | 7.3 | 14.4 | 14.4 |
Related Party | ||||
Total revenue | $ 12.4 | $ 11 | $ 23.7 | $ 22.3 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income (Loss) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Net income (loss) | $ 47.3 | $ (0.9) | $ 18.6 | $ 39.1 |
Other comprehensive income (loss), net of tax: | ||||
Unrealized foreign currency translation gain (loss) | 11.7 | (60.3) | 25.8 | (88.3) |
Total other comprehensive income (loss) for the period | 18.1 | (37.6) | 31 | (54.3) |
Comprehensive income (loss) | 65.4 | (38.5) | 49.6 | (15.2) |
Comprehensive loss (income) attributable to noncontrolling interests | 0 | 1.4 | (5) | 2.2 |
Comprehensive income (loss) attributable to Kennedy-Wilson Holdings, Inc. | 65.4 | (37.1) | 44.6 | (13) |
Currency Derivative Contracts | ||||
Other comprehensive income (loss), net of tax: | ||||
Unrealized forward contract forward currency gain (loss) and unrealized gain (loss) on interest rate swaps | 6.4 | 21.8 | 5.2 | 30.1 |
Interest Rate Swaps | ||||
Other comprehensive income (loss), net of tax: | ||||
Unrealized forward contract forward currency gain (loss) and unrealized gain (loss) on interest rate swaps | $ 0 | $ 0.9 | $ 0 | $ 3.9 |
Consolidated Statement of Equit
Consolidated Statement of Equity - USD ($) $ in Millions | Total | Preferred Stock | Common Stock | Currency Derivative Contracts | Interest Rate Swaps | Preferred Stock | Preferred Stock Preferred Stock | Common Stock | Common Stock Common Stock | Additional Paid-in Capital | Additional Paid-in Capital Common Stock | Retained Earnings | Accumulated Other Comprehensive Loss | Accumulated Other Comprehensive Loss Currency Derivative Contracts | Accumulated Other Comprehensive Loss Interest Rate Swaps | Noncontrolling Interests |
Beginning balance outstanding (in shares) at Dec. 31, 2021 | 300,000 | 137,955,479 | ||||||||||||||
Balance beginning of period at Dec. 31, 2021 | $ 1,803.9 | $ 295.2 | $ 0 | $ 1,679.6 | $ 192.4 | $ (389.6) | $ 26.3 | |||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||||||
Stock issuance (in shares) | 300,000 | |||||||||||||||
Stock issuance | 298 | $ 298 | ||||||||||||||
At-the-market equity offering program costs | (0.4) | (0.4) | ||||||||||||||
Restricted stock grants (RSG) (in shares) | 1,221,362 | |||||||||||||||
Shares retired due to RSG vesting (in shares) | (796,756) | |||||||||||||||
Shares retired due to RSG vesting | (18.6) | (18.6) | ||||||||||||||
Stock Repurchased and Retired During Period, Value | (12.5) | $ (12.5) | (9.7) | (2.8) | ||||||||||||
Shares retired due to common stock repurchase program (in shares) | (589,317) | |||||||||||||||
Share-based compensation | 14.4 | 14.4 | ||||||||||||||
Other comprehensive income: | ||||||||||||||||
Unrealized foreign currency translation gain, net of tax | (88.3) | (85.9) | (2.4) | |||||||||||||
Unrealized foreign currency translation gain, net of tax | $ 30.1 | $ 3.9 | $ 30.1 | $ 3.9 | ||||||||||||
Common stock dividends | (66.2) | (66.2) | ||||||||||||||
Preferred stock dividends | (13.1) | (13.1) | ||||||||||||||
Net income (loss) | 39.1 | 38.9 | 0.2 | |||||||||||||
Contributions from noncontrolling interests | 1.4 | 1.4 | ||||||||||||||
Distributions to noncontrolling interests | (1.3) | (1.3) | ||||||||||||||
Ending balance outstanding (in shares) at Jun. 30, 2022 | 600,000 | 137,790,768 | ||||||||||||||
Balance end of period at Jun. 30, 2022 | 1,990.4 | $ 593.2 | $ 0 | 1,665.3 | 149.2 | (441.5) | 24.2 | |||||||||
Beginning balance outstanding (in shares) at Mar. 31, 2022 | 600,000 | 137,790,768 | ||||||||||||||
Balance beginning of period at Mar. 31, 2022 | 2,063.2 | $ 593.1 | $ 0 | 1,658.4 | 191.6 | (405.6) | 25.7 | |||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||||||
Stock issuance | 0.1 | $ 0.1 | ||||||||||||||
At-the-market equity offering program costs | (0.4) | (0.4) | ||||||||||||||
Share-based compensation | 7.3 | 7.3 | ||||||||||||||
Other comprehensive income: | ||||||||||||||||
Unrealized foreign currency translation gain, net of tax | (60.3) | (58.6) | (1.7) | |||||||||||||
Unrealized foreign currency translation gain, net of tax | 21.8 | $ 0.9 | 21.8 | $ 0.9 | ||||||||||||
Common stock dividends | (33.4) | (33.4) | ||||||||||||||
Preferred stock dividends | (7.8) | (7.8) | ||||||||||||||
Net income (loss) | (0.9) | (1.2) | 0.3 | |||||||||||||
Contributions from noncontrolling interests | 0.8 | 0.8 | ||||||||||||||
Distributions to noncontrolling interests | (0.9) | (0.9) | ||||||||||||||
Ending balance outstanding (in shares) at Jun. 30, 2022 | 600,000 | 137,790,768 | ||||||||||||||
Balance end of period at Jun. 30, 2022 | 1,990.4 | $ 593.2 | $ 0 | 1,665.3 | 149.2 | (441.5) | 24.2 | |||||||||
Beginning balance outstanding (in shares) at Dec. 31, 2022 | 600,000 | 137,790,768 | ||||||||||||||
Balance beginning of period at Dec. 31, 2022 | 2,010.4 | $ 592.5 | $ 0 | 1,679.5 | 122.1 | (430.1) | 46.4 | |||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||||||
Stock issuance (in shares) | 200,000 | 1,690,743 | ||||||||||||||
Stock issuance | $ 198 | $ 30 | $ 198 | $ 30 | ||||||||||||
Restricted stock grants (RSG) (in shares) | 955,756 | |||||||||||||||
Shares retired due to RSG vesting (in shares) | (1,046,430) | |||||||||||||||
Shares retired due to RSG vesting | (13.4) | (13.4) | ||||||||||||||
Shares retired due to common stock repurchase program (in shares) | 0 | |||||||||||||||
Share-based compensation | 14.4 | 14.4 | ||||||||||||||
Other comprehensive income: | ||||||||||||||||
Unrealized foreign currency translation gain, net of tax | 25.8 | 24.9 | 0.9 | |||||||||||||
Unrealized foreign currency translation gain, net of tax | 5.2 | 5.2 | ||||||||||||||
Common stock dividends | (66.9) | (66.9) | ||||||||||||||
Preferred stock dividends | (16.3) | (16.3) | ||||||||||||||
Net income (loss) | 18.6 | 14.5 | 4.1 | |||||||||||||
Contributions from noncontrolling interests | 0.9 | 0.9 | ||||||||||||||
Distributions to noncontrolling interests | (6.1) | (6.1) | ||||||||||||||
Ending balance outstanding (in shares) at Jun. 30, 2023 | 800,000 | 139,390,837 | ||||||||||||||
Balance end of period at Jun. 30, 2023 | 2,200.6 | $ 790.5 | $ 0 | 1,710.5 | 53.4 | (400) | 46.2 | |||||||||
Beginning balance outstanding (in shares) at Mar. 31, 2023 | 600,000 | 139,344,238 | ||||||||||||||
Balance beginning of period at Mar. 31, 2023 | 1,971.4 | $ 592.5 | $ 0 | 1,702.5 | 47.9 | (418) | 46.5 | |||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||||||
Stock issuance (in shares) | 200,000 | 46,599 | ||||||||||||||
Stock issuance | $ 198 | $ 0.7 | $ 198 | $ 0.7 | ||||||||||||
Share-based compensation | 7.3 | 7.3 | ||||||||||||||
Other comprehensive income: | ||||||||||||||||
Unrealized foreign currency translation gain, net of tax | 11.7 | 11.6 | 0.1 | |||||||||||||
Unrealized foreign currency translation gain, net of tax | $ 6.4 | $ 6.4 | ||||||||||||||
Common stock dividends | (33.5) | (33.5) | ||||||||||||||
Preferred stock dividends | (8.4) | (8.4) | ||||||||||||||
Net income (loss) | 47.3 | 47.4 | (0.1) | |||||||||||||
Contributions from noncontrolling interests | 0.8 | 0.8 | ||||||||||||||
Distributions to noncontrolling interests | (1.1) | (1.1) | ||||||||||||||
Ending balance outstanding (in shares) at Jun. 30, 2023 | 800,000 | 139,390,837 | ||||||||||||||
Balance end of period at Jun. 30, 2023 | $ 2,200.6 | $ 790.5 | $ 0 | $ 1,710.5 | $ 53.4 | $ (400) | $ 46.2 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Millions | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | ||
Cash flows from operating activities: | |||
Net income | $ 18.6 | $ 39.1 | |
Adjustments to reconcile net income to net cash used in operating activities: | |||
Gain on sale of real estate, net | (108.2) | (13.8) | |
Depreciation and amortization | 79.5 | 86.6 | |
Above/below market and straight-line rent amortization | (3.3) | (3.7) | |
Uncollectible lease income | 3 | 4.3 | |
Accretion of interest income on loans | (0.2) | 0 | |
Benefit from deferred income taxes | (0.3) | (0.7) | |
Amortization of deferred loan costs | 4.4 | 4.2 | |
Amortization of discount and accretion of premium on issuance of the senior notes and mortgage debt | 3.5 | (0.7) | |
Unrealized net gain on derivatives | (21.5) | (13.2) | |
Income from unconsolidated investments | (4.3) | (136.1) | |
Operating distributions from unconsolidated investments | 35.2 | 38.6 | |
Deferred compensation | 7.3 | 16.5 | |
Share-based compensation | 14.4 | 14.4 | |
Change in assets and liabilities: | |||
Accounts receivable | (2.5) | (11.1) | |
Other assets | (1.8) | (17.9) | |
Accounts payable, accrued expenses and other liabilities | (26.1) | (28) | |
Net cash used in operating activities | (2.3) | (21.5) | |
Cash flows from investing activities: | |||
Proceeds from collection of loans | 11.9 | 12.6 | |
Issuance and acquisition of loans, net of discounts | (106.3) | (24.6) | |
Net proceeds from sale of consolidated real estate | 174.1 | 122.5 | |
Purchases of real estate | 0 | (355) | |
Capital expenditures to real estate | (93.5) | (59.7) | |
Proceeds from on settlement of derivative contracts | 4.7 | 14.1 | |
Purchases of derivative contracts | (3.4) | 0 | |
Distributions from unconsolidated investments | 46.5 | 78.7 | |
Contributions to unconsolidated investments | (93.8) | (264) | |
Net cash used in investing activities | (59.8) | (475.4) | |
Cash flows from financing activities: | |||
Issuance of preferred stock, net of issuance costs | 198 | 298 | |
Borrowings under line of credit | 50 | 425 | |
Repayment of line of credit | (185) | (250) | |
Borrowings under mortgage debt | 336 | 176.8 | |
Repayment of mortgage debt | (319.9) | (78.7) | |
Payment of debt issuance costs | (0.6) | (2.1) | |
Repurchase and retirement of common stock | (13.4) | (31.1) | |
Proceeds from issuance of common stock, net of issuance costs | 30 | ||
Proceeds from issuance of common stock, net of issuance costs | (0.4) | ||
Common dividends paid | (69.1) | (68.9) | |
Preferred dividends paid | (15.7) | (8.6) | |
Contributions from noncontrolling interests | 0.9 | 1.4 | |
Distributions to noncontrolling interests | (6.1) | (1.3) | |
Net cash provided by financing activities | 5.1 | 460.1 | |
Effect of currency exchange rate changes on cash and cash equivalents | 4.7 | (27.4) | |
Net change in cash and cash equivalents | [1] | (52.3) | (64.2) |
Cash and cash equivalents, beginning of period | 439.3 | 524.8 | |
Cash and cash equivalents, end of period | 387 | 460.6 | |
Supplemental cash flow information: | |||
Interest | [2],[3] | 112 | 96.4 |
Income taxes | 11.4 | 7.4 | |
Cash received from consolidated and unconsolidated asset sales and loan repayments, net | 182.2 | 128.5 | |
Supplemental disclosure of non-cash investing and financing activities: | |||
Accrued capital expenditures | 6.3 | 7.8 | |
Common dividends declared but not paid on common stock | 33.5 | 33.4 | |
Preferred dividends declared but not paid on preferred stock | $ 7.2 | $ 7.8 | |
[1]See discussion of non-cash effects in the supplemental cash flow information.[2]$1.3 million and $1.7 million attributable to noncontrolling interests for the six months ended June 30, 2023 and 2022, respectively.[3]Excludes $2.4 million and $1.8 million of capitalized interest for the six months ended June 30, 2023 and 2022, respectively. |
Consolidated Statements of Ca_2
Consolidated Statements of Cash Flows (Parenthetical) - USD ($) $ in Millions | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Dec. 31, 2022 | |
Statement of Cash Flows [Abstract] | |||
Interest paid attributable to noncontrolling interest | $ 1.3 | $ 1.7 | |
Interest, capitalized | $ 2.4 | $ 1.8 | |
Ownershiop sold (as a percent) | 49% | ||
Amount deconsolidated | $ 33.4 | ||
Western United States to VHH | |||
Ownership percentage (as a percent) | 51% | ||
Vintage Housing Holdings | |||
Amount deconsolidated | $ 16.8 | ||
Debt Redemption | |||
Restricted cash | $ 52.8 | $ 21.4 |
Basis of Presentation
Basis of Presentation | 6 Months Ended |
Jun. 30, 2023 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
BASIS OF PRESENTATION | BASIS OF PRESENTATION Kennedy-Wilson Holdings, Inc. (“KWH,” NYSE: KW), a Delaware corporation and its wholly owned and consolidated subsidiaries (collectively the "Company" or "Kennedy Wilson"), is a global real estate investment company. The Company owns, operates, and invests in real estate and real estate-related assets (including loans secured by real estate) both on its own and through its investment management platform. The Company primarily focuses on multifamily and office properties as well as industrial and debt investments in its Investment Management business in the Western United States, United Kingdom and Ireland. The Company's operations are defined by two business segments; its Consolidated Portfolio and Co-Investment Portfolio. Investment activities in the Consolidated Portfolio involve ownership of multifamily units, office, retail space and one hotel. The Co-Investment Portfolio segment consists of investments the Company makes with partners in which it receives (i) fees (including, without limitation, asset management fees and construction management fees), (ii) performance allocations that it earns on its fee bearing capital, and (iii) distributions and profits from its ownership interest in the underlying operations of its co-investments. Kennedy Wilson's unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations of the U.S. Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in the financial statements prepared in accordance with accounting principles generally accepted in the United States ("U.S. GAAP") may have been condensed or omitted pursuant to SEC rules and regulations, although the Company believes that the disclosures are adequate to make their presentation not misleading. In the Company's opinion, all adjustments, consisting of only normal and recurring items, necessary for a fair presentation of the results of operations for the three and six months ended June 30, 2023 and 2022 have been included. The results of operations for these periods are not necessarily indicative of results that might be expected for the full year ending December 31, 2023. For further information, your attention is directed to the footnote disclosures found in the Company's Annual Report on Form 10-K for the year ended December 31, 2022. Throughout these unaudited interim consolidated financial statements “Kennedy Wilson” is referenced, which is defined as the Company and its subsidiaries that are consolidated in its financial statements under U.S. GAAP. All intercompany balances and transactions have been eliminated in consolidation. In addition, throughout these unaudited interim consolidated financial statements, “equity partners” is referred to, which is defined as both the non-wholly owned subsidiaries that are consolidated in the Company's financial statements under U.S. GAAP and third-party equity partners. Kennedy Wilson evaluates its relationships with other entities to identify whether they are variable interest entities ("VIEs") as defined in the Accounting Standards Codification ("ASC") Subtopic 810-10, Consolidation , as amended by Accounting Standards Update ("ASU") 2015-02, Consolidation (Topic 810) - Amendments to the Consolidation Analysis , and to assess whether it is the primary beneficiary of such entities. If the determination is made that Kennedy Wilson is the primary beneficiary, then that entity is included in the consolidated financial statements in accordance with the ASC Subtopic 810-10. |
Summary of Significant Accounti
Summary of Significant Accounting Polices and Adoption of New Accounting Pronouncements | 6 Months Ended |
Jun. 30, 2023 | |
Accounting Policies [Abstract] | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ADOPTION OF NEW ACCOUNTING PRONOUNCEMENTS | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ADOPTION OF NEW ACCOUNTING PRONOUNCEMENTS REVENUE RECOGNITION — Revenue consists of rental and hotel income, management fees, leasing and commission fees, loan interest income and sales of real estate. ASC Topic 606, Revenue from Contracts with Customers , is a five step model to recognize revenue from customer contracts. The model identifies the contract, any separate performance obligations in the contract, determines the transaction price, allocates the transaction price and recognizes revenue when the performance obligations are satisfied. Management has concluded that, with the exception of performance allocations, the nature of the Company's revenue streams is such that the requirements are generally satisfied at the time that the fee becomes receivable. Rental income from operating leases is generally recognized on a straight-line basis over the terms of the leases in accordance with ASC Topic 842, Leases . Hotel income is earned when rooms are occupied or goods and services have been delivered or rendered. Sales of real estate are recognized when title to the real property passes to the buyer and there is no continuing involvement in the real property. Investment management fees are earned from limited partners of funds, co-investments, or separate accounts and are generally based on a fixed percentage of committed capital or net asset value. The Company provides investment management on investments it also has an ownership interest in. Fees earned on consolidated properties are eliminated in consolidation and fees on unconsolidated investments are eliminated for the portion that relate to the Company's ownership interest. Investment management fees include acquisition, arrangement and disposition fees. Acquisition, arrangement and disposition fees are earned for identifying and closing investments on behalf of investors and are based on a fixed percentage of the acquisition or disposition price, as applicable. Acquisition and disposition fees are recognized upon the successful completion of an acquisition or disposition after all required services have been performed. Property services fees are earned from the Company's auction sales and marketing business. In the case of auction and real estate sales commissions, the revenue is generally recognized when escrow closes. In accordance with the guidelines established for Reporting Revenue Gross as a Principal versus Net as an Agent in the ASC Topic 606, Kennedy Wilson records commission revenues and expenses on a gross basis. Of the criteria listed in ASC Topic 606, Kennedy Wilson is the primary obligor in the transaction, does not have inventory risk, performs all or part of the service, has credit risk, and has wide latitude in establishing the price of services rendered and discretion in selection of agents and determination of service specifications. Interest income from investments in performing loans which Kennedy Wilson originates or acquires are recognized at the stated interest rate plus any amortization of premiums/discounts or fees earned on the loans. Interest income from investments in loans acquired at a discount are recognized using the effective interest method. When a loan or loans are acquired with deteriorated credit quality primarily for the rewards of collateral ownership, such loans are accounted for as loans until Kennedy Wilson is in possession of the collateral. However, accrual of income is not recorded during the conversion period under ASC Subtopic 310-30-25, Receivables - Loans and Debt Securities Acquired with Deteriorated Credit Quality . Income is recognized to the extent that cash is received from the loan. Sales of real estate are recognized when title to the real property passes to the buyer and there is no continuing involvement in the real property. Under ASC Subtopic 610-20 , Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets, the Company recognizes the entire gain attributed to contributions of real estate properties to unconsolidated entities. REAL ESTATE ACQUISITIONS—The purchase price of acquired properties is recorded to land, buildings and building improvements and intangible lease value (value of above-market and below-market leases, acquired in-place lease values, and tenant relationships, if any). The ownership of the other interest holders in consolidated subsidiaries is reflected as noncontrolling interests. Real estate is recorded based on cumulative costs incurred and allocated based on relative fair value. Acquisition fees and expenses associated with the acquisition of properties determined to be business combinations are expensed as incurred. Acquisition fees and expenses associated with transactions determined to be asset acquisitions are capitalized as part of the real estate acquired. The valuations of real estate are based on management estimates of the real estate assets using income and market approaches. The indebtedness securing the real estate is valued, in part, based on third party valuations and management estimates also using an income approach. UNCONSOLIDATED INVESTMENTS — Kennedy Wilson has a number of joint venture interests that were formed to acquire, manage, and/or sell real estate or real estate related investments. Investments in unconsolidated investments are accounted for under the equity method of accounting as Kennedy Wilson can exercise significant influence, but does not have the ability to control the unconsolidated investment. An investment in an unconsolidated investment is recorded at its initial investment and is increased or decreased by Kennedy Wilson’s share of income or loss, contributions, distributions and foreign currency movements. A decline in the value of an unconsolidated investment that is other than temporary is recognized when evidence indicates that such a decline has occurred in accordance with ASC Topic 323, Investments - Equity Method and Joint Ventures . Kennedy Wilson elected the fair value option for 71 investments in unconsolidated investment entities ("FV Option" investments). Due to the nature of these investments, Kennedy Wilson elected to record these investments at fair value in order to report the change in value in the underlying investments in the results of our current operations. Additionally, Kennedy Wilson records its investments in commingled funds it manages and sponsors (the "Funds") that are investment companies under ASC Topic 946, Financial Services - Investment Companies , based upon the net assets that would be allocated to its interests in the Funds assuming the Funds were to liquidate their investments at fair value as of the reporting date. Thus, the Funds reflect their investments at fair value, with unrealized gains and losses resulting from changes in fair value reflected in their earnings. Performance allocations or carried interest are allocated to the general partner, special limited partner or asset manager of Kennedy Wilson's real estate funds based on the cumulative performance of the fund and are subject to preferred return thresholds of the limited partners. At the end of each reporting period, Kennedy Wilson calculates the performance allocation that would be due as if the fair value of the underlying investments were realized as of such date, irrespective of whether such amounts have been realized. As the fair value of underlying investments varies between reporting periods, it is necessary to make adjustments to amounts recorded as performance allocation to reflect either (a) positive performance resulting in an increase in the performance allocation to the general partner or asset manager or (b) negative performance that would cause the amount due to Kennedy Wilson to be less than the amount previously recorded as income from unconsolidated investments, resulting in a negative adjustment to performance allocations to the general partner or asset manager. As of June 30, 2023, the Company has $123.2 million of accrued performance allocations recorded to unconsolidated investments that are subject to future adjustments based on the underlying performance of investments. The Company has concluded that performance allocations to the Company, based on cumulative performance to-date, represent carried interests. For equity method investments, these allocations are included as a component of the income reported from the underlying equity method investee and for equity method investments where the fair value option has been elected, these allocations are included in the determination of fair value under ASC Topic 820, Fair Value Measuremen t. Performance allocation compensation is recorded in the same period that the related performance allocations are recorded and can be reversed during periods when there is a reversal of performance allocations that were previously recorded. As of June 30, 2023, the Company has $37.6 million of accrued performance allocation compensation recorded to accrued expenses and other liabilities that are subject to future adjustments based on the underlying performance of investments. FAIR VALUE MEASUREMENTS — Kennedy Wilson accounts for fair value measurements of financial assets and financial liabilities and for fair value measurements of non-financial items that are recorded or disclosed at fair value in the financial statements on a recurring basis under the provisions of ASC Topic 820. ASC Topic 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When estimating fair value in the absence of an orderly transaction between market participants, valuations of real estate are based on management estimates of the real estate assets using income and market approaches. The indebtedness securing the real estate and the investments in debt securities are valued, in part, based on third party valuations and management estimates also using an income approach. The use of different market assumptions or estimation methodologies may have a material impact on the estimated fair value amounts. FAIR VALUE OF FINANCIAL INSTRUMENTS — The estimated fair value of financial instruments is determined using available market information and appropriate valuation methodologies. Considerable judgment, is necessary, however, to interpret market data and develop the related estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts that could be realized upon disposition of the financial instruments. The use of different market assumptions or estimation methodologies may have a material impact on the estimated fair value amounts. FOREIGN CURRENCIES — The financial statements of Kennedy Wilson's subsidiaries located outside the United States are measured using the local currency as this is their functional currency. The assets and liabilities of these subsidiaries are translated at the rates of exchange at the balance sheet date, and income and expenses are translated at the average monthly rate. The foreign currencies include the euro and the British pound sterling. Cumulative translation adjustments, to the extent not included in cumulative net income, are included in the consolidated statement of equity as a component of accumulated other comprehensive income. Investment level debt is generally incurred in local currencies. Fluctuations in foreign exchanges rates may have a significant impact on the results of the Company's operations. In order to manage currency fluctuations, Kennedy Wilson entered into currency derivative contracts to manage its exposure to currency fluctuations between its functional currency (U.S. dollar) and the functional currency (euro and the British pound) of certain of its wholly-owned and consolidated subsidiaries. KWE has also entered into currency derivative contracts to manage its exposure to euro to British pound currency fluctuations. See Note 5 for a more detailed discussion of Kennedy Wilson's currency derivative contracts. LONG-LIVED ASSETS — Kennedy Wilson reviews its long-lived assets (excluding goodwill) whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable in accordance with ASC Subtopic 360-10, Impairment of Long-Lived Assets . Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized in the amount by which the carrying amount of the asset exceeds the fair value of the asset. If certain criteria are met, assets to be disposed of are presented separately in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated. The assets and liabilities of the assets to be disposed of are classified as held for sale and would be presented separately in the appropriate asset and liability sections of the balance sheet. RECENT ACCOUNTING PRONOUNCEMENTS For information regarding accounting standards that the Company adopted during the periods presented, see note 2 of the notes to the consolidated financial statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2022. The Company did not adopt any new accounting standards during the six months ended June 30, 2023. The FASB did not issue any other ASUs during the first six months of 2023 that the Company expects to be applicable and have a material impact on the Company's financial position or results of operations. RECLASSIFICATIONS—Certain balances included in prior year's financial statements have been reclassified to conform to the current year's presentation. |
Real Estate and In-Place Lease
Real Estate and In-Place Lease Value | 6 Months Ended |
Jun. 30, 2023 | |
Real Estate [Abstract] | |
REAL ESTATE AND IN-PLACE LEASE VALUE | REAL ESTATE AND IN-PLACE LEASE VALUE The following table summarizes Kennedy Wilson's investment in consolidated real estate properties at June 30, 2023 and December 31, 2022: June 30, December 31, (Dollars in millions) 2023 2022 Land $ 1,309.5 $ 1,319.2 Buildings 3,802.5 3,961.9 Building improvements 502.0 494.2 In-place lease values 295.5 295.0 5,909.5 6,070.3 Less accumulated depreciation and amortization (927.5) (882.2) Real estate and acquired in place lease values, net of accumulated depreciation and amortization $ 4,982.0 $ 5,188.1 Real property, including land, buildings, and building improvements are included in real estate and are generally stated at cost. Buildings and building improvements are depreciated on a straight-line method over their estimated lives not to exceed 40 years. Acquired in-place lease values are recorded at their estimated fair value and depreciated over their respective weighted-average lease term which was 6.8 years at June 30, 2023. Consolidated Acquisitions The purchase of property is recorded to land, buildings, building improvements, and intangible lease value (including the value of above-market and below-market leases, acquired in-place lease values, and tenant relationships, if any) based on their respective estimated relative fair values. The purchase price generally approximates the fair value of the properties as acquisitions are transacted with willing third-party sellers. During the six months ended June 30, 2023, Kennedy Wilson did not acquire any consolidated properties. Gain on Sale of Real Estate, Net During the six months ended June 30, 2023, Kennedy Wilson recognized gains on sale of real estate, net of $108.2 million. These gains were primarily due to (i) the Company's sale of a 49% of its equity interest in two previously wholly-owned market-rate multifamily properties into an existing joint venture platform managed by the Company and retained a noncontrolling 51% interest in such properties, which resulted in a gain on sale of real estate of $79.5 million; (ii) the sale of a Western United States property to VHH, pursuant to which the Company retains an interest in the asset through its ownership interest in VHH, which resulted in a gain of $15.1 million; and (iii) the remainder of gain on sale of real estate relates to the sale of non-core retail and residential properties in the Western United States and the United Kingdom. The gain on sale of real estate, net include an impairment loss of $10.6 million relating to non-core office and retail buildings in the United Kingdom and Ireland that were marketed for sale during such period. During the six months ended June 30, 2022, Kennedy Wilson recognized gains on sale of real estate, net of $13.8 million which includes impairment loss of $5.0 million relating to non-core office and retail buildings in the United Kingdom that are being marketed for sale. Leases The Company leases its operating properties to customers under agreements that are classified as operating leases. The total minimum lease payments provided for under the leases are recognized on a straight-line basis over the lease term unless circumstances indicate revenue should be recognized on a cash basis. The majority of the Company's rental expenses, including common area maintenance and real estate taxes and insurance on commercial properties, are recovered from the Company's tenants. The Company records amounts reimbursed by customers in the period that the applicable expenses are incurred, which is generally ratably throughout the term of the lease. The reimbursements are recognized in rental income in the consolidated statements of operations as the Company is the primary obligor with respect to purchasing and selecting goods and services from third-party vendors and bearing the associated credit risk. The following table summarizes the minimum lease payments due from the Company's customers on leases with lease periods greater than one year at June 30, 2023: (Dollars in millions) Minimum Rental Revenues (1) 2023 (remainder) $ 124.8 2024 136.1 2025 122.8 2026 103.7 2027 82.3 Thereafter 265.6 Total $ 835.3 (1) These amounts do not reflect future rental revenues from the renewal or replacement of existing leases, rental increases that are not fixed and exclude reimbursements of rental expenses. |
Unconsolidated Investments
Unconsolidated Investments | 6 Months Ended |
Jun. 30, 2023 | |
Equity Method Investments and Joint Ventures [Abstract] | |
UNCONSOLIDATED INVESTMENTS | UNCONSOLIDATED INVESTMENTS Kennedy Wilson has a number of joint venture interests including commingled funds and separate accounts, generally ranging from 5% to 50%, that were formed to acquire, manage, develop, service and/or sell real estate. Kennedy Wilson has significant influence over these entities, but not control. Accordingly, these investments are accounted for under the equity method. Joint Venture and Fund Holdings The following table details Kennedy Wilson's investments in joint ventures by investment type and geographic location as of June 30, 2023: (Dollars in millions) Multifamily Commercial Hotel Funds Residential and Other Total Western U.S. $ 893.0 $ 84.0 $ 245.6 $ 119.1 $ 157.9 $ 1,499.6 Ireland 397.6 190.2 — 6.3 — 594.1 United Kingdom — 150.3 — 47.7 29.2 227.2 Total $ 1,290.6 $ 424.5 $ 245.6 $ 173.1 $ 187.1 $ 2,320.9 The following table details Kennedy Wilson's investments in joint ventures by investment type and geographic location as of December 31, 2022: (Dollars in millions) Multifamily Commercial Hotel Funds Residential and Other Total Western U.S. $ 857.6 $ 89.2 $ 195.9 $ 158.3 $ 169.1 $ 1,470.1 Ireland 378.1 176.7 — 8.0 — 562.8 United Kingdom — 138.7 — 36.3 30.2 205.2 Total $ 1,235.7 $ 404.6 $ 195.9 $ 202.6 $ 199.3 $ 2,238.1 During the six months ended June 30, 2023, the change in unconsolidated investments primarily relates to $95.0 million of contributions to new and existing unconsolidated investments primarily for capital calls for development at Kona Village Resort and Cooper's Cross, $81.7 million of distributions from unconsolidated investments, $4.3 million of income from unconsolidated investments (which includes fair value movements), $49.8 million of non-cash contributions to two recapitalized multifamily investments into a separate account platform and one multifamily property into VHH, and a $15.3 million decrease related to other items, which primarily related to foreign exchange movements. Please see below for additional details. As of June 30, 2023 and December 31, 2022, $2,174.7 million and $2,093.7 million, respectively, of unconsolidated investments were accounted for under fair value. See Note 5 for more detail. Distributions from Joint Ventures The following table details cash distributions by investment type and geographic location for the six months ended June 30, 2023: Multifamily Commercial Funds Residential and Other Total (Dollars in millions) Operating Investing Operating Investing Operating Investing Operating Investing Operating Investing Western U.S. $ 17.8 $ 28.3 $ 4.5 $ — $ 3.9 $ 4.1 $ 0.7 $ 3.0 $ 26.9 $ 35.4 Ireland 4.2 — 3.7 — — 11.1 — — 7.9 11.1 United Kingdom — — — — — — 0.4 — 0.4 — Total $ 22.0 $ 28.3 $ 8.2 $ — $ 3.9 $ 15.2 $ 1.1 $ 3.0 $ 35.2 $ 46.5 Investing distributions resulted primarily from the sale of retail units, one multifamily property in Fund VI and one investment in Europe Fund II as well as resyndications and refinancing proceeds at VHH. Operating distributions resulted from operating cash flow generated by the joint venture investments that have been distributed to the Company. Income (loss) from Unconsolidated Investments The following table presents income (loss) from unconsolidated investments recorded by Kennedy Wilson during the three and six months ended June 30, 2023 and 2022: Three Months Ended June 30, Six Months Ended June 30, (Dollars in millions) 2023 2022 2023 2022 Income from unconsolidated investments - operating performance $ 21.4 $ 23.5 $ 35.4 $ 45.1 (Loss) income from unconsolidated investments - fair value (15.1) 15.9 (12.7) 72.5 (Loss) income from unconsolidated investments - performance allocations (7.7) (8.7) (18.4) 18.5 $ (1.4) $ 30.7 $ 4.3 $ 136.1 During the six months ended June 30, 2023 , the Company recorded fair value decreases with respect to: (i) office properties in our commingled funds due to cap rate expansion, which also led to the Company recording a decrease of the accrued performance allocations with respect to such funds as discussed below; (ii) certain market rate multifamily properties in the Western United States and Ireland due to increased interest rates leading to cap rate expansion; (iii) the write off of a $5 million investment in a social impact real estate fund manager and slight decrease in value in the Company's investment in the Zonda business from Meyers Research after our sale of that business in 2018 due to decrease in operations. These fair value decreases were offset by (i) fair value increases with respect to the Company's investment in VHH due to the conversion of the status of one of VHH’s largest properties from development to operating and gains associated with the conversion of the loan secured by such property from a floating rate construction loan to a long-term fixed rate (which was set in 2019) mortgage, the resyndication of a property and the sale of retail units at one of the properties; (ii) recorded fair value increases on certain of our development projects located in Dublin, Ireland as we are near completion on such projects; and (iii) foreign exchange movements, net of any foreign exchange hedges as the euro and pound sterling strengthened against the dollar. During the six months ended June 30, 2023 , the Company recorded an $18.4 million decrease in the accrual for performance allocations primarily related to the fair value decreases that the Company recorded with respect to two of our Western United States commingled funds as described above. The Company also had some reductions in performance allocations on market rate multifamily separate account platforms in the Western United States and Ireland. These decreases were offset by an increase in performance allocations on our European commingled fund due to the increase in value associated with certain investments held by such fund. There is no performance allocation structure with respect to our investment in VHH. During the six months ended June 30, 2022, the Company recorded a slight reduction in real estate fair values, including the impact of foreign currency exchange rates. Such decreases, however, were offset by the fair value gains that the Company recorded on its fixed rate mortgages that were secured by certain properties that have substantially lower rates than the current market rates. During the six months ended June 30, 2022, the Company recorded an $18.5 million increase in the accrual for performance allocations relating to its commingled funds and separate account investments. The increase in the accrual is primarily due to fair value gains on Western United States multifamily assets and European industrial assets. This was offset by performance allocation decreases due to fair value decreases on certain office properties in commingled funds. Vintage Housing Holdings As of June 30, 2023 and December 31, 2022, the carrying value of the Company's investment in VHH was $290.5 million and $272.3 million, respectively. The increase in the six months ended June 30, 2023 related to resyndications, refinancing distributions and retail parcel sales at one property. Prior period fair value gains primarily relate to resyndications, in which VHH dissolves an existing partnership and recapitalizes into a new partnership with tax exempt bonds and tax credits that are sold to a new tax credit partner and, in many cases, yields cash back to VHH. Upon resyndication, VHH retains a GP interest in the partnership and receives various future streams of cash flows including: development fees, asset management fees, other GP management fees and distributions from operations. Capital Commitments |
Fair Value Measurements and the
Fair Value Measurements and the Fair Value Option | 6 Months Ended |
Jun. 30, 2023 | |
Fair Value Disclosures [Abstract] | |
FAIR VALUE MEASUREMENTS AND THE FAIR VALUE OPTION | FAIR VALUE MEASUREMENTS AND THE FAIR VALUE OPTION The following table presents fair value measurements (including items that are required to be measured at fair value and items for which the fair value option has been elected) as of June 30, 2023: (Dollars in millions) Level 1 Level 2 Level 3 Total Unconsolidated investments $ — $ — $ 2,174.7 $ 2,174.7 Net currency derivative contracts — (13.6) — (13.6) Total $ — $ (13.6) $ 2,174.7 $ 2,161.1 The following table presents fair value measurements (including items that are required to be measured at fair value and items for which the fair value option has been elected) as of December 31, 2022: (Dollars in millions) Level 1 Level 2 Level 3 Total Unconsolidated investments $ — $ — $ 2,093.7 $ 2,093.7 Net currency derivative contracts — 7.0 — 7.0 Total $ — $ 7.0 $ 2,093.7 $ 2,100.7 Unconsolidated Investments Kennedy Wilson elected to use the fair value option for 71 unconsolidated investments to more accurately reflect the timing of the value created in the underlying investments and report those results in current operations. Kennedy Wilson's investment balance in the FV Option investments was $2,013.1 million and $1,891.1 million at June 30, 2023 and December 31, 2022, respectively, which is included in unconsolidated investments in the accompanying balance sheets. Additionally, Kennedy Wilson records its investments in the Funds based upon the net assets that would be allocated to its interests in the Funds, assuming the Funds were to liquidate their investments at fair value as of the reporting date. Kennedy Wilson’s investment balance in the Funds was $161.6 million and $202.6 million at June 30, 2023 and December 31, 2022, respectively, which is included in unconsolidated investments in the accompanying consolidated balance sheets. As of June 30, 2023, Kennedy Wilson had unfunded capital commitments to the Funds in the amount of $74.7 million. See Note 4 for more information on the fluctuations for these investments. In estimating fair value of real estate held by the Funds and the 71 FV Option investments, the Company considers significant unobservable inputs to be the capitalization and discount rates. The following table presents changes in Level 3 investments in Funds and FV Options for the three and six months ended June 30, 2023 and 2022: Three Months Ended June 30, Six Months Ended June 30, (Dollars in millions) 2023 2022 2023 2022 Beginning balance $ 2,125.5 $ 2,012.5 $ 2,093.7 $ 1,794.8 Unrealized and realized gains 41.7 66.9 98.3 182.6 Unrealized and realized losses (50.7) (21.6) (107.1) (37.9) Contributions 42.6 109.8 93.3 257.7 Distributions (42.4) (75.3) (72.5) (95.7) Foreign Exchange 7.9 (57.5) 19.2 (67.2) Other 50.1 0.7 49.8 1.2 Ending Balance $ 2,174.7 $ 2,035.5 $ 2,174.7 $ 2,035.5 The Other balance for the three and six months ended June 30, 2023 primarily consists of non-cash contributions relating to two recapitalized multifamily investments into a separate account platform and one multifamily property into VHH. See notes to cash flow statement and Note 3 for further discussion regarding the sale of equity interests in these properties and subsequent deconsolidation of these investments into unconsolidated investments. Unobservable Inputs for Real Estate In determining estimated fair market values, the Company utilizes two approaches to value real estate, a discounted cash flow analysis and direct capitalization approach. Discounted cash flow models estimate future cash flows from a buyer's perspective (including terminal values) and compute a present value using a market discount rate. The holding period in the analysis is typically ten years. This is consistent with how market participants often estimate values in connection with buying real estate but these holding periods can be shorter depending on the life of the structure an investment is held within. The cash flows include a projection of the net sales proceeds at the end of the holding period, computed using a market reversionary capitalization rate. Under the direct capitalization approach, the Company applies a market derived capitalization rate to current and future income streams with appropriate adjustments for tenant vacancies or rent-free periods. These capitalization rates and future income streams are derived from comparable property and leasing transactions and are considered to be key inputs in the valuation. Other factors that are taken into consideration include tenancy details, planning, building and environmental factors that might affect the property. The Company also utilizes valuations from independent real estate appraisal firms on some of its investments ("appraised valuations"), with certain investment structures requiring appraised valuations periodically (typically annually). All appraised valuations are reviewed and approved by the Company. The value of the Company’s investment in VHH is determined through several approaches including a discounted cash flow analysis on a partnership-by-partnership basis that factors in the distinct economic splits between VHH and its tax credit partners (where applicable). This methodology assumes ordinary distributions and future sale of the underlying property after the tax credit period has expired. The average cap rates assumed at sale range from 5.00% - 7.50% with discount rates ranging from 7.25% - 9.75%. Additionally, the value of our investment in VHH is also corroborated through applying multiples to VHH’s various streams of annual cash flows using public company peer multiples for recurring free cash flow (ordinary distributions) and promote (paid developer fees) and total cash flow. During the six months ended June 30, 2023, the various valuation methodologies produced results that are within a 5% range of each other. The accuracy of estimating fair value for investments cannot be determined with precision and cannot be substantiated by comparison to quoted prices in active markets and may not be realized in a current sale or immediate settlement of the asset or liability. Additionally, there are inherent uncertainties in any fair value measurement technique, and changes in the underlying assumptions used, including capitalization rates, discount rates, liquidity risks, and estimates of future cash flows could significantly affect the fair value measurement amounts. All valuations of real estate involve subjective judgments, and the actual market price of real estate can only be determined by negotiation between independent parties in a sales transaction. The table below describes the range of unobservable inputs for real estate assets as of June 30, 2023: Estimated Rates Used for Capitalization Rates Discount Rates Multifamily Income approach - discounted cash flow 5.00% —7.50% 7.30% — 9.80% Income approach - direct capitalization 4.10% — 5.70% N/A Office Income approach - discounted cash flow 5.20% — 7.50% 7.50% — 9.30% Income approach - direct capitalization 4.30% — 8.70% N/A Industrial Income approach - discounted cash flow 5.00% — 6.30% 6.30% — 7.80% Income approach - direct capitalization 3.90% — 8.10% N/A Retail Income approach - discounted cash flow 6.50% 8.30% Hotel Income approach - discounted cash flow 6.00% 8.30% In valuing indebtedness, the Company considers significant inputs such as the term of the debt, value of collateral, credit quality of investment entities and market interest rates and spreads as well as market loan-to-value ratios relative to the Company's debt instruments. The credit spreads used by Kennedy Wilson for these types of investments range from 1.38% to 7.25%. There is no active secondary market for the Company's development projects and no readily available market value given the uncertainty of the amount and timing of future cash flows. Accordingly, its determination of fair value of its development projects requires judgment and extensive use of estimates. Therefore, the Company typically uses investment cost as the estimated fair value until future cash flows become more predictable. Additionally, the fair value of its development projects may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values that the Company may ultimately realize. If the Company were required to liquidate an investment in a forced or liquidation sale, it could realize significantly less than the value at which the Company have recorded it. In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different than the unrealized gains or losses reflected in the currently assigned valuations. Ongoing macroeconomic conditions, such as, but not limited to, high inflation, ongoing issues affecting regional banks and other financial institutions, central banks raising interest rates to curtail high inflation, currency fluctuations and the ongoing military conflict between Russia and Ukraine and international sanctions against Russia, continue to fuel recessionary fears and create volatility in our business results and operations. Any prolonged downturn in the financial markets or a recession, either globally or locally in the United States or in other countries in which we conduct business, could impact the fair value of investments held by the Company. As a result of the rapid development, fluidity and uncertainty surrounding these situations, the Company expects that information with respect to fair value measurement may change, potentially significantly, going forward and may not be indicative of the actual impact on its business, operations, cash flows and financial condition for the six months ended June 30, 2023 and future periods. Currency Derivative Contracts Kennedy Wilson uses foreign currency derivative contracts such as forward contracts and options to manage its foreign currency risk exposure against the effects of a portion of its certain non-U.S. dollar denominated currency net investments. Foreign currency options are valued using a variant of the Black-Scholes model tailored for currency derivatives and the foreign currency forward contracts are valued based on the difference between the contract rate and the forward rate at maturity of the underlying currency applied to the notional value in the underlying currency discounted at a market rate for similar risks. Although the Company has determined that the majority of the inputs used to value its currency derivative contracts fall within Level 2 of the fair value hierarchy, the counterparty risk adjustments associated with the currency derivative contracts utilize Level 3 inputs. However, as of June 30, 2023, Kennedy Wilson assessed the significance of the impact of the counterparty valuation adjustments on the overall valuation of its derivative positions and determined that the counterparty valuation adjustments are not significant to the overall valuation of its derivative. As a result, the Company has determined that its derivative valuation in its entirety be classified in Level 2 of the fair value hierarchy. Changes in fair value are recorded in other comprehensive income (loss) in the accompanying consolidated statements of comprehensive income as the portion of the currency forward and option contracts used to hedge currency exposure of its certain consolidated subsidiaries qualifies as a net investment hedge under ASC Topic 815, Derivatives and Hedging . Changes in fair value on hedges associated with investments that are held at fair value are recorded through principal co-investments within income from unconsolidated investments. The Company has elected to amortize the spot to forward difference ("forward points") to interest expense over the contractual life of the hedges. On hedges associated with fair value investments the forward point amortization to interest expense is recorded as a component of principal co-investments. The fair value of the currency derivative contracts held as of June 30, 2023 and December 31, 2022 are reported in other assets for hedge assets and included in accrued expenses and other liabilities for hedge liabilities on the accompanying consolidated balance sheet. The table below details the currency derivative contracts Kennedy Wilson held as of June 30, 2023 and the activity during the six months ended June 30, 2023. (Dollars, Euros and British Pound Sterling in millions) June 30, 2023 Six Months Ended June 30, 2023 Currency Hedged Underlying Currency Notional Hedge Assets Hedge Liabilities OCI (Losses) Gains Income Statement Losses Interest Expense Cash Paid Outstanding EUR USD € 287.5 $ 3.6 $ 15.7 $ (0.2) $ (6.5) $ 2.0 $ — EUR (1) GBP € 40.0 — 1.0 (1.8) — — — EUR (1)(2) GBP € 475.0 — — 16.8 — — — GBP USD £ 515.0 18.3 18.8 (15.2) (1.9) 0.9 — Total Outstanding 21.9 35.5 (0.4) (8.4) 2.9 — Settled GBP USD — — 2.5 — 0.1 0.7 Total Settled — — 2.5 — 0.1 0.7 Total $ 21.9 $ 35.5 $ 2.1 (3) $ (8.4) $ 3.0 $ 0.7 (1) Hedge is held by KWE on its wholly-owned subsidiaries. (2) Relates to KWE's Euro Medium Term Note. See discussion in Note 10. (3) Excludes deferred tax benefit of $3.1 million. The gains recorded through other comprehensive income (loss) will remain in accumulated other comprehensive income (loss) until the underlying investments that they were hedging are substantially liquidated by Kennedy Wilson. The currency derivative contracts discussed above are offset by foreign currency translation of the Company's foreign net assets. For the six months ended June 30, 2023, Kennedy Wilson had a gross foreign currency translation gain on its net assets of $26.5 million. As of June 30, 2023, the Company has hedged 93% of the net asset carrying value of its euro denominated investments and 91% of the net asset carrying value of its GBP denominated investments. See Note 11 for a complete discussion on other comprehensive income including currency derivative contracts and foreign currency translations. Interest Rate Swaps and Caps The Company has interest rate swaps and caps to hedge its exposure to rising interest rates. Changes in the value of interest rate swaps and caps that are undesignated are recorded to other income and had fair value gains of $20.5 million for the six months ended June 30, 2023. Some of the Company's unconsolidated investments have interest rate caps which resulted in a $1.7 million gain recorded in principal co-investments. Changes in the value of interest rate swaps that are designated to specific investments have fair value movements recorded to other comprehensive income and had fair value gains was $5.1 million for the six months ended June 30, 2022. Changes in the value of interest rate swaps and caps that are undesignated are recorded to other income and had fair value gains of $11.0 million for six months ended June 30, 2022. Some of the Company's unconsolidated investments have interest rate caps, which resulted in a $3.9 million gain through principal co-investments. Fair Value of Financial Instruments The carrying amounts of cash and cash equivalents, accounts receivable including related party receivables, accounts payable, accrued expenses and other liabilities, accrued salaries and benefits, and deferred and accrued income taxes approximate fair value due to their short-term maturities. The carrying value of loans (excluding related party loans as they are presumed not to be an arm’s length transaction) approximates fair value as the terms are similar to loans with similar characteristics available in the market. Debt liabilities are accounted for at face value plus net unamortized debt premiums and any fair value adjustments as part of business combinations. The fair value as of June 30, 2023 and December 31, 2022 for the mortgage debt, Kennedy |
Loans
Loans | 6 Months Ended |
Jun. 30, 2023 | |
Receivables [Abstract] | |
LOANS | LOANS The global debt platform consists of two groups: construction lending platform, which was established with the acquisition of the Construction Loan Portfolio from Pacific Western Bank in the second quarter of 2023 (as detailed below) and our bridge loan platform. During the second quarter of 2023, the Company and affiliates of Fairfax Financial Holdings Limited (collectively, "Fairfax"), its equity partner, acquired a $3.8 billion construction loan portfolio from Pacific Western Bank (the "Construction Loan Portfolio"). The Company’s investment in the Construction Loan Portfolio was 5% of the purchase price and the future funding obligations. The $3.8 billion represents the gross commitment amount that has a current outstanding balance of $1.9 billion (Kennedy Wilson share of $96.4 million) net of a 4.5% discount on gross commitment amounts. As of June 30, 2023, we had unfulfilled capital commitments totaling $100.5 million to our loan portfolio. |
Other Assets
Other Assets | 6 Months Ended |
Jun. 30, 2023 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
OTHER ASSETS | OTHER ASSETS Other assets consist of the following: (Dollars in millions) June 30, 2023 December 31, 2022 Interest rate caps and swaps $ 58.5 $ 41.0 Straight line rent receivable 45.6 42.2 Goodwill 23.9 23.9 Hedge assets 21.9 34.3 Right of use asset, net 12.2 12.2 Deferred taxes, net 11.3 9.4 Leasing commissions, net of accumulated amortization of $12.7 and $11.1 at June 30, 2023 and December 31, 2022, respectively 10.8 9.4 Prepaid expenses 10.6 12.7 Furniture and equipment net of accumulated depreciation of $29.4 and $29.4 at June 30, 2023 and December 31, 2022, respectively 9.0 13.4 Above-market leases, net of accumulated amortization of $52.6 and $53.0 at June 30, 2023 and December 31, 2022, respectively 3.2 3.9 Other 12.9 13.7 Other Assets $ 219.9 $ 216.1 Right of use asset, net The Company, as a lessee, has three office leases and three ground leases, which qualify as operating leases, with remaining lease terms of 2 to 236 years. The payments associated with office space leases have been discounted using the Company's incremental borrowing rate which is based on collateralized interest rates in the market and risk profile of the associated lease. For ground leases the rate implicit in the lease was used to determine the right of use asset. The following table summarizes the fixed, future minimum rental payments, excluding variable costs, which are discounted to calculate the right of use asset and related lease liability for its operating leases in which we are the lessee: (Dollars in millions) Minimum Rental Payments 2023 (remainder) $ 0.7 2024 1.1 2025 1.5 2026 1.4 2027 1.4 Thereafter 35.4 Total undiscounted rental payments 41.5 Less imputed interest (29.3) Right of use asset, net $ 12.2 |
Mortgage Debt
Mortgage Debt | 6 Months Ended |
Jun. 30, 2023 | |
Debt Disclosure [Abstract] | |
MORTGAGE DEBT | MORTGAGE DEBT The following table details mortgage debt secured by Kennedy Wilson's consolidated properties as of June 30, 2023 and December 31, 2022: (Dollars in millions) Carrying amount of mortgage debt as of (1) Mortgage Debt by Product Type Region June 30, 2023 December 31, 2022 Multifamily (1) Western U.S. $ 1,659.4 $ 1,692.9 Commercial (1) United Kingdom 558.0 637.4 Commercial (1) Ireland 378.2 370.7 Commercial Western U.S. 268.7 296.6 Commercial Spain 37.5 36.9 Mortgage debt (excluding loan fees) (1) 2,901.8 3,034.5 Unamortized loan fees (14.8) (16.5) Total Mortgage Debt $ 2,887.0 $ 3,018.0 (1) The mortgage debt balances include unamortized debt premiums. Debt premiums represent the difference between the fair value of debt and the principal value of debt assumed in various acquisitions and are amortized as an increase of interest expense for discounts and a reduction of interest expense for premiums over the remaining term of the related debt in a manner that approximates the effective interest method. The unamortized loan premium as of June 30, 2023 and December 31, 2022 was $0.8 million and $0.6 million, respectively. The Company's mortgage debt had a weighted average interest rate of 4.94% per annum as of June 30, 2023 and 4.12% as of December 31, 2022. Including the impact of the interest rate hedging strategy deployed by the Company through the use of interest rate caps and swaps, the weighted average effective interest rate is 4.1% as of June 30, 2023 and December 31, 2022 including the effect of interest rate hedges. Additionally, the Company has recorded fair value movements and interest expense savings as the value of the interest rate caps and swaps have increased with rising interest rates. See Interest Rate Caps and Swaps in Note 5 for more detail. As of June 30, 2023, 61% of Kennedy Wilson's property level debt was fixed rate, 38% was floating rate with interest caps and swaps and 1% was floating rate without interest caps and swaps, compared to 65% of Kennedy Wilson's consolidated property level debt was fixed rate, 27% was floating rate with interest caps and swaps and 8% was floating rate without interest caps and swaps, as of December 31, 2022. The weighted average strike price on caps and maturity of Kennedy Wilson's variable rate mortgage debt is 2.37% and approximately 1.7 years, respectively, as of June 30, 2023. Mortgage Loan Transactions and Maturities During the six months ended June 30, 2023, the Company had five loans that were refinanced with new loans. The aggregate maturities of mortgage loans including amortization and the effects of any extension options as of June 30, 2023 are as follows: (Dollars in millions) Aggregate Maturities 2023 (remainder) $ 143.7 2024 186.8 2025 303.5 2026 529.8 2027 382.6 Thereafter 1,356.2 2,902.6 Unamortized debt premium (0.8) Unamortized loan fees (14.8) Total Mortgage Debt $ 2,887.0 As of June 30, 2023, the Company was in compliance with all financial mortgage debt covenants. |
KW Unsecured Debt
KW Unsecured Debt | 6 Months Ended |
Jun. 30, 2023 | |
Debt Disclosure [Abstract] | |
KW UNSECURED DEBT | KW UNSECURED DEBT The following table details KW unsecured debt as of June 30, 2023 and December 31, 2022: (Dollars in millions) June 30, 2023 December 31, 2022 Credit facility $ 149.1 $ 282.0 Senior notes (1) : 2029 Notes 601.6 601.7 2030 Notes 600.0 600.0 2031 Notes 601.7 601.8 KW unsecured debt 1,952.4 2,085.5 Unamortized loan fees (21.1) (22.9) Total KW Unsecured Debt $ 1,931.3 $ 2,062.6 (1) The senior notes balances include unamortized debt premiums. Debt premiums represent the difference between the fair value of debt and the principal value of debt issued and is amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The unamortized debt premium as of June 30, 2023 and December 31, 2022 was $3.3 million and $3.5 million, respectively. Borrowings Under Credit Facilities On March 25, 2020, the Kennedy-Wilson, Inc., a wholly-owned subsidiary of the Company (the "Borrower"), the Company and certain of the Company's subsidiaries entered into that certain Second Amended and Restated Credit Agreement (the "Credit Agreement", and the $500 million revolving line of credit thereunder, the "Second A&R Facility") with Bank of America, N.A., as administrative agent, and the lenders and letter of credit issuers party thereto. On June 12, 2023, the Borrower, the Company, and certain of the Company’s subsidiaries entered into the Second Amendment to Second Amended and Restated Credit Agreement (the “Second Amendment”) to the Second A&R Facility. Pursuant to the terms of the Second Amendment, the LIBOR-based interest rate applicable to borrowings under the Second A&R Facility was replaced with a SOFR-based interest rate, subject to adjustment as specified in the Second Amendment. Loans under the Second A&R Facility bear interest at a rate equal to Daily SOFR or Term SOFR plus an applicable rate between 1.75% and 2.50%, depending on the consolidated leverage ratio as of the applicable measurement date. The Second A&R Facility has a maturity date of March 25, 2024. Subject to certain conditions precedent and at the Borrower's option, the maturity date of the Second A&R Facility may be extended by one year. The Second A&R Facility has certain covenants as set forth in the Credit Agreement that, among other things, limit the Company and certain of its subsidiaries’ ability to incur additional indebtedness, pay dividends or make distributions to stockholders, repurchase capital stock or debt, make investments, sell assets or subsidiary stock, create or permit liens, engage in transactions with affiliates, enter into sale/leaseback transactions, issue subsidiary equity and enter into consolidations or mergers. The Credit Agreement requires the Company to maintain (i) a maximum consolidated leverage ratio (as defined in the Credit Agreement) of not greater than 65%, measured as of the last day of each fiscal quarter, (ii) a minimum fixed charge coverage ratio (as defined in the Credit Agreement) of not less than 1.70 to 1.00, measured as of the last day of each fiscal quarter for the period of four full fiscal quarters then ended, (iii) a minimum consolidated tangible net worth equal to or greater than the sum of $1,700,000,000 plus an amount equal to fifty percent (50%) of net equity proceeds received by the Company after the date of the most recent financial statements that are available as of March 25, 2020, measured as of the last day of each fiscal quarter, (iv) a maximum recourse leverage ratio (as defined in the Credit Agreement) of not greater than an amount equal to consolidated tangible net worth as of the measurement date multiplied by 1.5, measured as of the last day of each fiscal quarter, (v) a maximum secured recourse leverage ratio (as defined in the Credit Agreement) of not greater than an amount equal to 3.5% of consolidated total asset value (as defined in the Credit Agreement) and $299,000,000, (vi) a maximum adjusted secured leverage ratio (as defined in the Credit Agreement) of not greater than 55%, measured as of the last day of each fiscal quarter, and (vii) liquidity (as defined in the Credit Agreement) of at least $75.0 million. As of June 30, 2023, the Company was in compliance with these covenants. As of June 30, 2023, the Second A&R Facility had $149.1 million outstanding with $350.9 million available to be drawn. The average outstanding borrowings under the Second A&R Facility was $262.4 million during the six months ended June 30, 2023. Senior Notes On February 11, 2021, Kennedy-Wilson, Inc. ("KWI"), as issuer, issued $500.0 million aggregate principal amount of 4.750% senior notes due 2029 (the “2029 notes”) and $500.0 million aggregate principal amount of 5.000% senior notes due 2031 (the “2031 notes” and, together with the 2029 notes, the “initial notes”). On March 15, 2021, KWI issued an additional $100 million aggregate principal of the 2029 notes and an additional $100 million of the 2031 notes. These additional notes were issued as "additional notes" under the indentures pursuant to which KWI previously issued 2029 notes and the 2031 notes. On August 23, 2021, KWI issued $600.0 million aggregate principal amount of 4.750% senior notes due 2030 (the "2030 notes"). The notes are senior, unsecured obligations of KWI and are guaranteed by Kennedy-Wilson Holdings, Inc. and certain subsidiaries of KWI. The notes accrue interest at a rate of 4.750% (in the case of the 2029 notes), 4.750% (in the case of the 2030 notes) and 5.000% (in the case of the 2031 notes) per annum, payable semi-annually in arrears on March 1 and September 1 of each year, beginning on September 1, 2021 for the 2029 notes and 2031 notes and March 1, 2022 for the 2030 notes. The notes will mature on March 1, 2029 (in the case of the 2029 notes), February 1, 2030 (in case of 2030 notes) and March 1, 2031 (in the case of the 2031 notes), in each case unless earlier repurchased or redeemed. At any time prior to March 1, 2024 (in the case of the 2029 notes), September 1, 2024 (in the case of the 2030 notes) or March 1, 2026 (in the case of the 2031 notes), KWI may redeem the notes of the applicable series, in whole or in part, at a redemption price equal to 100% of their principal amount, plus an applicable “make-whole” premium and accrued and unpaid interest, if any, to the redemption date. At any time and from time to time on or after March 1, 2024 (in the case of the 2029 notes), September 1, 2024 (in the case of the 2030 notes) or March 1, 2026 (in the case of the 2031 notes), KWI may redeem the notes of the applicable series, in whole or in part, at specified redemption prices set forth in the indenture governing the notes of the applicable series, plus accrued and unpaid interest, if any, to the redemption date. In addition, prior to March 1, 2024 (for 2029 notes and 2031 notes) and September 1, 2024 (for 2030 notes), KWI may redeem up to 40% of the notes of either series from the proceeds of certain equity offerings. No sinking fund will be provided for the notes. Upon the occurrence of certain change of control or termination of trading events, holders of the notes may require KWI to repurchase their notes for cash equal to 101% of the principal amount of the notes to be repurchased, plus accrued and unpaid interest, if any, to, but excluding, the applicable repurchase date. The indentures governing the 2031 notes, 2030 notes, and 2029 notes contain various restrictive covenants, including, among others, limitations on the Company's ability and the ability of certain of the Company's subsidiaries to incur or guarantee additional indebtedness, make restricted payments, pay dividends or make any other distributions from restricted subsidiaries, redeem or repurchase capital stock, sell assets or subsidiary stocks, engage in transactions with affiliates, create or permit liens, enter into sale/leaseback transactions, and enter into consolidations or mergers. The indenture governing the 2031 notes, 2030 notes, and 2029 notes limit the ability of KWI and its restricted subsidiaries to incur additional indebtedness if, on the date of such incurrence and after giving effect to the new indebtedness, the maximum balance sheet leverage ratio (as defined in the indenture) is greater than 1.50 to 1.00, subject to certain exceptions. As of June 30, 2023, the maximum balance sheet leverage ratio was 0.98 to 1.00. See Note 15 for the guarantor and non-guarantor financial statements. As of June 30, 2023, the Company was in compliance with all financial covenants. The following table details KWE unsecured bonds as of June 30, 2023 and December 31, 2022: (Dollars in millions) June 30, 2023 December 31, 2022 KWE Euro Medium Term Note Programme (1) $ 517.1 $ 507.1 Unamortized loan fees (0.7) (0.7) Total KWE Unsecured Bonds $ 516.4 $ 506.4 (1) The KWE unsecured bonds balances include unamortized debt discounts. Debt discounts represent the difference between the fair value of debt at issuance and the principal value of debt and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The net unamortized discount as of June 30, 2023 and December 31, 2022 was $1.2 million and $1.5 million, respectively. As of June 30, 2023, KWE has senior unsecured notes for an aggregate principal amount of approximately $518.3 million (based on June 30, 2023 rates) (€475 million) (the "KWE Notes"). The KWE Notes were issued at a discount and have a carrying value of $517.1 million, with an annual fixed coupon of 3.25% and mature in 2025. As KWE invested proceeds from the KWE Notes to fund equity investments in euro denominated assets, KWE designated the KWE Notes as net investment hedges under ASC Topic 815. Subsequent fluctuations in foreign currency rates that impact the carrying value of the KWE Notes are recorded to accumulated other comprehensive income. During the six months ended June 30, 2023, Kennedy Wilson recorded a gain of $16.8 million in other comprehensive income due to the weakening of the euro against the GBP during the period. The trust deed that governs the bonds contains various restrictive covenants for KWE, including, among others, limitations on KWE’s and its material subsidiaries’ ability to provide certain negative pledges. The trust deed limits the ability of KWE and its subsidiaries to incur additional indebtedness if, on the date of such incurrence and after giving effect to the incurrence of the new indebtedness, (1) KWE’s consolidated net indebtedness (as defined in the trust deed) would exceed 60% of KWE’s total assets (as calculated pursuant to the terms of the trust deed); and (2) KWE’s consolidated secured indebtedness (as defined in the trust deed) would exceed 50% of KWE’s total assets (as calculated pursuant to the terms of the trust deed). The trust deed also requires KWE, as of each reporting date, to maintain an interest coverage ratio (as defined in the trust deed) of at least 1.50 to 1.00 and have unencumbered assets of no less than 125% of its unsecured indebtedness (as defined in the trust deed). As of June 30, 2023, KWE was in compliance with these covenants. |
KWE Unsecured Bonds
KWE Unsecured Bonds | 6 Months Ended |
Jun. 30, 2023 | |
Debt Disclosure [Abstract] | |
KWE UNSECURED BONDS | KW UNSECURED DEBT The following table details KW unsecured debt as of June 30, 2023 and December 31, 2022: (Dollars in millions) June 30, 2023 December 31, 2022 Credit facility $ 149.1 $ 282.0 Senior notes (1) : 2029 Notes 601.6 601.7 2030 Notes 600.0 600.0 2031 Notes 601.7 601.8 KW unsecured debt 1,952.4 2,085.5 Unamortized loan fees (21.1) (22.9) Total KW Unsecured Debt $ 1,931.3 $ 2,062.6 (1) The senior notes balances include unamortized debt premiums. Debt premiums represent the difference between the fair value of debt and the principal value of debt issued and is amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The unamortized debt premium as of June 30, 2023 and December 31, 2022 was $3.3 million and $3.5 million, respectively. Borrowings Under Credit Facilities On March 25, 2020, the Kennedy-Wilson, Inc., a wholly-owned subsidiary of the Company (the "Borrower"), the Company and certain of the Company's subsidiaries entered into that certain Second Amended and Restated Credit Agreement (the "Credit Agreement", and the $500 million revolving line of credit thereunder, the "Second A&R Facility") with Bank of America, N.A., as administrative agent, and the lenders and letter of credit issuers party thereto. On June 12, 2023, the Borrower, the Company, and certain of the Company’s subsidiaries entered into the Second Amendment to Second Amended and Restated Credit Agreement (the “Second Amendment”) to the Second A&R Facility. Pursuant to the terms of the Second Amendment, the LIBOR-based interest rate applicable to borrowings under the Second A&R Facility was replaced with a SOFR-based interest rate, subject to adjustment as specified in the Second Amendment. Loans under the Second A&R Facility bear interest at a rate equal to Daily SOFR or Term SOFR plus an applicable rate between 1.75% and 2.50%, depending on the consolidated leverage ratio as of the applicable measurement date. The Second A&R Facility has a maturity date of March 25, 2024. Subject to certain conditions precedent and at the Borrower's option, the maturity date of the Second A&R Facility may be extended by one year. The Second A&R Facility has certain covenants as set forth in the Credit Agreement that, among other things, limit the Company and certain of its subsidiaries’ ability to incur additional indebtedness, pay dividends or make distributions to stockholders, repurchase capital stock or debt, make investments, sell assets or subsidiary stock, create or permit liens, engage in transactions with affiliates, enter into sale/leaseback transactions, issue subsidiary equity and enter into consolidations or mergers. The Credit Agreement requires the Company to maintain (i) a maximum consolidated leverage ratio (as defined in the Credit Agreement) of not greater than 65%, measured as of the last day of each fiscal quarter, (ii) a minimum fixed charge coverage ratio (as defined in the Credit Agreement) of not less than 1.70 to 1.00, measured as of the last day of each fiscal quarter for the period of four full fiscal quarters then ended, (iii) a minimum consolidated tangible net worth equal to or greater than the sum of $1,700,000,000 plus an amount equal to fifty percent (50%) of net equity proceeds received by the Company after the date of the most recent financial statements that are available as of March 25, 2020, measured as of the last day of each fiscal quarter, (iv) a maximum recourse leverage ratio (as defined in the Credit Agreement) of not greater than an amount equal to consolidated tangible net worth as of the measurement date multiplied by 1.5, measured as of the last day of each fiscal quarter, (v) a maximum secured recourse leverage ratio (as defined in the Credit Agreement) of not greater than an amount equal to 3.5% of consolidated total asset value (as defined in the Credit Agreement) and $299,000,000, (vi) a maximum adjusted secured leverage ratio (as defined in the Credit Agreement) of not greater than 55%, measured as of the last day of each fiscal quarter, and (vii) liquidity (as defined in the Credit Agreement) of at least $75.0 million. As of June 30, 2023, the Company was in compliance with these covenants. As of June 30, 2023, the Second A&R Facility had $149.1 million outstanding with $350.9 million available to be drawn. The average outstanding borrowings under the Second A&R Facility was $262.4 million during the six months ended June 30, 2023. Senior Notes On February 11, 2021, Kennedy-Wilson, Inc. ("KWI"), as issuer, issued $500.0 million aggregate principal amount of 4.750% senior notes due 2029 (the “2029 notes”) and $500.0 million aggregate principal amount of 5.000% senior notes due 2031 (the “2031 notes” and, together with the 2029 notes, the “initial notes”). On March 15, 2021, KWI issued an additional $100 million aggregate principal of the 2029 notes and an additional $100 million of the 2031 notes. These additional notes were issued as "additional notes" under the indentures pursuant to which KWI previously issued 2029 notes and the 2031 notes. On August 23, 2021, KWI issued $600.0 million aggregate principal amount of 4.750% senior notes due 2030 (the "2030 notes"). The notes are senior, unsecured obligations of KWI and are guaranteed by Kennedy-Wilson Holdings, Inc. and certain subsidiaries of KWI. The notes accrue interest at a rate of 4.750% (in the case of the 2029 notes), 4.750% (in the case of the 2030 notes) and 5.000% (in the case of the 2031 notes) per annum, payable semi-annually in arrears on March 1 and September 1 of each year, beginning on September 1, 2021 for the 2029 notes and 2031 notes and March 1, 2022 for the 2030 notes. The notes will mature on March 1, 2029 (in the case of the 2029 notes), February 1, 2030 (in case of 2030 notes) and March 1, 2031 (in the case of the 2031 notes), in each case unless earlier repurchased or redeemed. At any time prior to March 1, 2024 (in the case of the 2029 notes), September 1, 2024 (in the case of the 2030 notes) or March 1, 2026 (in the case of the 2031 notes), KWI may redeem the notes of the applicable series, in whole or in part, at a redemption price equal to 100% of their principal amount, plus an applicable “make-whole” premium and accrued and unpaid interest, if any, to the redemption date. At any time and from time to time on or after March 1, 2024 (in the case of the 2029 notes), September 1, 2024 (in the case of the 2030 notes) or March 1, 2026 (in the case of the 2031 notes), KWI may redeem the notes of the applicable series, in whole or in part, at specified redemption prices set forth in the indenture governing the notes of the applicable series, plus accrued and unpaid interest, if any, to the redemption date. In addition, prior to March 1, 2024 (for 2029 notes and 2031 notes) and September 1, 2024 (for 2030 notes), KWI may redeem up to 40% of the notes of either series from the proceeds of certain equity offerings. No sinking fund will be provided for the notes. Upon the occurrence of certain change of control or termination of trading events, holders of the notes may require KWI to repurchase their notes for cash equal to 101% of the principal amount of the notes to be repurchased, plus accrued and unpaid interest, if any, to, but excluding, the applicable repurchase date. The indentures governing the 2031 notes, 2030 notes, and 2029 notes contain various restrictive covenants, including, among others, limitations on the Company's ability and the ability of certain of the Company's subsidiaries to incur or guarantee additional indebtedness, make restricted payments, pay dividends or make any other distributions from restricted subsidiaries, redeem or repurchase capital stock, sell assets or subsidiary stocks, engage in transactions with affiliates, create or permit liens, enter into sale/leaseback transactions, and enter into consolidations or mergers. The indenture governing the 2031 notes, 2030 notes, and 2029 notes limit the ability of KWI and its restricted subsidiaries to incur additional indebtedness if, on the date of such incurrence and after giving effect to the new indebtedness, the maximum balance sheet leverage ratio (as defined in the indenture) is greater than 1.50 to 1.00, subject to certain exceptions. As of June 30, 2023, the maximum balance sheet leverage ratio was 0.98 to 1.00. See Note 15 for the guarantor and non-guarantor financial statements. As of June 30, 2023, the Company was in compliance with all financial covenants. The following table details KWE unsecured bonds as of June 30, 2023 and December 31, 2022: (Dollars in millions) June 30, 2023 December 31, 2022 KWE Euro Medium Term Note Programme (1) $ 517.1 $ 507.1 Unamortized loan fees (0.7) (0.7) Total KWE Unsecured Bonds $ 516.4 $ 506.4 (1) The KWE unsecured bonds balances include unamortized debt discounts. Debt discounts represent the difference between the fair value of debt at issuance and the principal value of debt and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The net unamortized discount as of June 30, 2023 and December 31, 2022 was $1.2 million and $1.5 million, respectively. As of June 30, 2023, KWE has senior unsecured notes for an aggregate principal amount of approximately $518.3 million (based on June 30, 2023 rates) (€475 million) (the "KWE Notes"). The KWE Notes were issued at a discount and have a carrying value of $517.1 million, with an annual fixed coupon of 3.25% and mature in 2025. As KWE invested proceeds from the KWE Notes to fund equity investments in euro denominated assets, KWE designated the KWE Notes as net investment hedges under ASC Topic 815. Subsequent fluctuations in foreign currency rates that impact the carrying value of the KWE Notes are recorded to accumulated other comprehensive income. During the six months ended June 30, 2023, Kennedy Wilson recorded a gain of $16.8 million in other comprehensive income due to the weakening of the euro against the GBP during the period. The trust deed that governs the bonds contains various restrictive covenants for KWE, including, among others, limitations on KWE’s and its material subsidiaries’ ability to provide certain negative pledges. The trust deed limits the ability of KWE and its subsidiaries to incur additional indebtedness if, on the date of such incurrence and after giving effect to the incurrence of the new indebtedness, (1) KWE’s consolidated net indebtedness (as defined in the trust deed) would exceed 60% of KWE’s total assets (as calculated pursuant to the terms of the trust deed); and (2) KWE’s consolidated secured indebtedness (as defined in the trust deed) would exceed 50% of KWE’s total assets (as calculated pursuant to the terms of the trust deed). The trust deed also requires KWE, as of each reporting date, to maintain an interest coverage ratio (as defined in the trust deed) of at least 1.50 to 1.00 and have unencumbered assets of no less than 125% of its unsecured indebtedness (as defined in the trust deed). As of June 30, 2023, KWE was in compliance with these covenants. |
Equity
Equity | 6 Months Ended |
Jun. 30, 2023 | |
Equity [Abstract] | |
EQUITY | EQUITY Preferred Stock On June 16, 2023, the Company announced the issuance of its $200 million perpetual preferred stock to Fairfax. Under the terms of the agreement, Fairfax purchased $200 million in cumulative perpetual preferred stock carrying a 6.00% annual dividend rate and 7-year warrants for approximately 12.3 million common shares with an initial exercise price of $16.21 per share. On March 8, 2022, the Company announced the issuance of its $300 million perpetual preferred stock to Fairfax. Under the terms of the agreement, Fairfax purchased $300 million in cumulative perpetual preferred stock carrying a 4.75% annual dividend rate and 7-year warrants for approximately 13.0 million common shares with an initial exercise price of $23.00 per share. The preferred stock described above is callable by Kennedy Wilson at any time. The cumulative perpetual preferred stock is treated as permanent equity in accordance with ASC Topic 480, Distinguishing Liabilities from Equity . At-the-Market Equity Offering Program In May 2022, the Company established an at-the-market equity offering program (the “ATM Program”) pursuant to which it may issue and sell shares of the Company’s common stock having an aggregate gross sales price of up to $200.0 million in amounts and at times as the Company determines from time to time. During the six months ended June 30, 2023, the Company issued 1,690,743 shares for $30.0 million under its ATM Program. The Company has no obligation to sell any of such shares under its ATM Program. Actual sales will depend on a variety of factors to be determined by the Company from time to time, including, among others, market conditions, the trading price of its common stock, the Company's determination of the appropriate sources of funding for the Company, and potential uses of funding available. Dividend Distributions Kennedy Wilson declared and paid the following cash distributions on its preferred and common stock: Six Months Ended June 30, 2023 Six Months Ended June 30, 2022 (Dollars in millions) Declared Paid Declared Paid Preferred Stock $ 16.3 $ 15.7 $ 13.1 $ 8.6 Common Stock (1) 66.9 69.1 66.2 68.9 (1) The difference between declared and paid is the amount accrued on the consolidated balance sheets. Share-based Compensation During the six months ended June 30, 2023 and 2022, Kennedy Wilson recognized $14.4 million for both periods, of compensation expense related to the amortization of grant date fair values of restricted stock grants. Common Stock Repurchase Program On November 4, 2020, the Company's board of directors authorized an expansion of its existing $250.0 million share repurchase plan to $500 million. Repurchases under the program may be made in the open market, in privately negotiated transactions, through the net settlement of the Company’s restricted stock grants or otherwise, with the amount and timing of repurchases dependent on market conditions and subject to the company’s discretion. During the six months ended June 30, 2023, Kennedy Wilson did not repurchase any shares under the stock repurchase program. During the six months ended June 30, 2022, Kennedy Wilson repurchased and retired 589,317 shares on the open market for $12.5 million under the previous stock repurchase program. Generally, upon vesting, the restricted stock granted to employees is net share-settled such that the Company will withhold shares with value equivalent to the employees’ minimum statutory obligation for the applicable income and other employment taxes, and remit the cash to the appropriate taxing authorities. The restricted shares that vested during six months ended June 30, 2023 and 2022 were net-share settled. The total shares withheld during the six months ended June 30, 2023 and 2022 were 1,046,430 shares and 796,756 shares, respectively. During the six months ended June 30, 2023 and 2022, total payments for the employees’ tax obligations to the taxing authorities for the shares which were net-share settled were $13.4 million and $18.6 million, respectively. These activities are reflected as a financing activity within Kennedy Wilson's consolidated statements of cash flows. Accumulated Other Comprehensive (Loss) Income The following table summarizes the changes in each component of accumulated other comprehensive loss, net of taxes from December 31, 2022 to June 30, 2023: (Dollars in millions) Foreign Currency Translation Currency Derivative Contracts Interest Rate Swaps Total Accumulated Other Comprehensive Loss (1) Balance at December 31, 2022 $ (156.9) $ 82.0 $ 3.2 $ (71.7) Unrealized gains, arising during the period 26.5 2.1 — 28.6 Deferred taxes on unrealized (gains) losses, arising during the period (0.7) 3.1 — 2.4 Noncontrolling interests (0.9) — — (0.9) Balance at June 30, 2023 $ (132.0) $ 87.2 $ 3.2 $ (41.6) (1) Excludes $358.4 million of inception to date accumulated other comprehensive losses associated with noncontrolling interest holders of KWE that the Company was required to record as part of the KWE Transaction in October 2017. |
Earnings Per Share
Earnings Per Share | 6 Months Ended |
Jun. 30, 2023 | |
Earnings Per Share [Abstract] | |
EARNINGS PER SHARE | EARNINGS PER SHARE Basic earnings (loss) per share is computed by dividing net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common stockholders by the weighted average number of common shares outstanding. Diluted earnings per share is computed after adjusting the numerator and denominator of the basic earnings per share computation for the effects of all potentially dilutive common shares. The dilutive effect of non-vested stock issued under share‑based compensation plans is computed using the treasury stock method. The dilutive effect of the cumulative preferred stock is computed using the if‑converted method. The following is a summary of the elements used in calculating basic and diluted income (loss) per share for the three and six months ended June 30, 2023 and 2022: Three Months Ended June 30, Six Months Ended June 30, (Dollars in millions, except share and per share amounts) 2023 2022 2023 2022 Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 39.0 $ (9.0) $ (1.8) $ 25.8 Weighted average shares outstanding for basic 139,389,170 136,840,417 138,674,109 136,828,876 Basic earnings (loss) per basic share $ 0.28 $ (0.07) $ (0.01) $ 0.19 Weighted average shares outstanding for diluted (1) 139,545,944 136,840,417 138,674,109 137,115,950 Diluted earnings (loss) per diluted share $ 0.28 $ (0.07) $ (0.01) $ 0.19 |
Segment Information
Segment Information | 6 Months Ended |
Jun. 30, 2023 | |
Segment Reporting [Abstract] | |
SEGMENT INFORMATION | SEGMENT INFORMATION Segment Presentation The Company evaluates its reportable segments in accordance with the guidance of ASC Topic 280, Segment Reporting, which aligns with how the business is being run and evaluated by the chief operating decision makers. Segments The Company's operations are defined by two business segments: its Consolidated investment portfolio (the "Consolidated Portfolio") and its Co-Investment Portfolio: • Consolidated Portfolio consists of the investments that the Company has made in real estate and real estate-related assets and consolidates on its balance sheet. The Company typically wholly-owns the assets in its Consolidated Portfolio. • Co-Investment Portfolio consists of (i) the co-investments that the Company has made in real estate and real estate-related assets, including loans secured by real estate, through the commingled funds and joint ventures that it manages; and (ii) the fees (including, without limitation, asset management fees and construction management fees); and (iii) performance allocations that it earns on its fee bearing capital. The Company typically owns a 5-50% ownership interest in the assets in its Co-Investment Portfolio. In addition to the Company's two primary business segments the Company's Corporate segment includes, among other things, corporate overhead and the Company's auction group. Consolidated Portfolio Consolidated Portfolio is a permanent capital vehicle focused on maximizing property cash flow. These assets are primarily wholly-owned and tend to have longer hold periods and the Company targets investments with accretive asset management opportunities. The Company typically focuses on office and multifamily assets in the Western United States and commercial assets in the United Kingdom and Ireland within this segment. Co-Investment Portfolio Co-Investment Portfolio segment consists of investments the Company makes with partners in which it receives (i) the fees (including, without limitation, asset management fees and construction management fees); (ii) performance allocations that it earns on its fee bearing capital; and (iii) distributions and profits from its ownership interest in the underlying operations of its co-investments. The Company utilizes different platforms in the Co-Investment Portfolio segment depending on the asset and risk return profiles. The following tables summarize income activity by segment and corporate for the three and six months ended June 30, 2023 and 2022 and balance sheet data as of June 30, 2023 and December 31, 2022: Three Months Ended June 30, 2023 (Dollars in millions) Consolidated Co-Investments Corporate Total Revenue Rental $ 106.6 $ — $ — $ 106.6 Hotel 15.5 — — 15.5 Investment management fees — 19.1 — 19.1 Loans — 4.7 — 4.7 Other — — 0.6 0.6 Total revenue 122.1 23.8 0.6 146.5 Income (loss) from unconsolidated investments Principal co-investments — 6.3 — 6.3 Performance allocations — (7.7) — (7.7) (Loss) income from unconsolidated investments — (1.4) — (1.4) Gain on sale of real estate, net 89.0 — — 89.0 Expenses Rental 38.7 — — 38.7 Hotel 9.7 — — 9.7 Compensation and related 13.4 10.1 13.5 37.0 Performance allocation compensation — (1.1) — (1.1) General and administrative 4.3 2.5 1.9 8.7 Depreciation and amortization 40.1 — — 40.1 Total expenses 106.2 11.5 15.4 133.1 Interest expense (41.0) — (25.0) (66.0) Loss on extinguishment of debt (1.7) — — (1.7) Other income 13.0 — 11.3 24.3 Provision for income taxes (6.2) — (4.1) (10.3) Net income (loss) 69.0 10.9 (32.6) 47.3 Net loss attributable to noncontrolling interests 0.1 — — 0.1 Preferred dividends — — (8.4) (8.4) Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 69.1 $ 10.9 $ (41.0) $ 39.0 Six Months Ended June 30, 2023 (Dollars in millions) Consolidated Co-Investments Corporate Total Revenue Rental $ 213.2 $ — $ — $ 213.2 Hotel 26.1 — — 26.1 Investment management fees — 30.1 — 30.1 Loans — 8.4 — 8.4 Other — — 0.9 0.9 Total revenue 239.3 38.5 0.9 278.7 Income (loss) from unconsolidated investments Principal co-investments — 22.7 — 22.7 Performance allocations — (18.4) — (18.4) Income from unconsolidated investments — 4.3 — 4.3 Gain on sale of real estate, net 108.2 — — 108.2 Expenses Rental 75.3 — — 75.3 Hotel 17.6 — — 17.6 Compensation and related 23.2 18.5 25.9 67.6 Performance allocation compensation — 0.5 — 0.5 General and administrative 7.9 5.7 3.5 17.1 Depreciation and amortization 79.5 — — 79.5 Total expenses 203.5 24.7 29.4 257.6 Interest expense (78.2) — (50.1) (128.3) Loss on extinguishment of debt (1.6) — — (1.6) Other income 12.0 — 9.3 21.3 (Provision for) benefit from income taxes (8.0) — 1.6 (6.4) Net income (loss) 68.2 18.1 (67.7) 18.6 Net income attributable to noncontrolling interests (4.1) — — (4.1) Preferred dividends — — (16.3) (16.3) Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 64.1 $ 18.1 $ (84.0) $ (1.8) Three Months Ended June 30, 2022 (Dollars in millions) Consolidated Co-Investments Corporate Total Revenue Rental $ 109.3 $ — $ — $ 109.3 Hotel 12.7 — — 12.7 Investment management fees — 11.0 — 11.0 Loans — 2.7 — 2.7 Other — — 0.4 0.4 Total revenue 122.0 13.7 0.4 136.1 Income (loss) from unconsolidated investments Principal co-investments — 39.4 — 39.4 Performance allocations — (8.7) — (8.7) Income from unconsolidated investments — 30.7 — 30.7 Gain on sale of real estate, net 11.9 — — 11.9 Expenses Rental 36.4 — — 36.4 Hotel 7.6 — — 7.6 Compensation and related 9.8 10.9 13.1 33.8 Performance allocation compensation — (2.0) — (2.0) General and administrative 3.6 3.9 1.9 9.4 Depreciation and amortization 43.3 — — 43.3 Total expenses 100.7 12.8 15.0 128.5 Interest expense (30.7) — (22.5) (53.2) Loss on extinguishment (1.1) — — (1.1) Other income 2.8 — 0.8 3.6 (Provision for) benefit from income taxes (8.5) — 8.1 (0.4) Net (loss) income (4.3) 31.6 (28.2) (0.9) Net income attributable to noncontrolling interests (0.3) — — (0.3) Preferred dividends — — (7.8) (7.8) Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ (4.6) $ 31.6 $ (36.0) $ (9.0) Six Months Ended June 30, 2022 (Dollars in millions) Consolidated Co-Investments Corporate Total Revenue Rental $ 213.5 $ — $ — $ 213.5 Hotel 19.2 — — 19.2 Investment management fees — 22.3 — 22.3 Loans — 5.0 — 5.0 Other — — 0.8 0.8 Total revenue 232.7 27.3 0.8 260.8 Income from unconsolidated investments Principal co-investments — 117.6 — 117.6 Performance allocations — 18.5 — 18.5 Income from unconsolidated investments — 136.1 — 136.1 Gain on sale of real estate, net 13.8 — — 13.8 Expenses Rental 72.1 — — 72.1 Hotel 11.9 — — 11.9 Compensation and related 18.0 25.3 26.6 69.9 Performance allocation compensation — 9.8 — 9.8 General and administrative 6.1 7.6 3.6 17.3 Depreciation and amortization 86.6 — — 86.6 Total expenses 194.7 42.7 30.2 267.6 Interest expense (59.7) — (44.0) (103.7) Loss on extinguishment of debt (1.1) — — (1.1) Other income 5.9 — 3.5 9.4 (Provision for) benefit from income taxes (10.4) — 1.8 (8.6) Net (loss) income (13.5) 120.7 (68.1) 39.1 Net income attributable to noncontrolling interests (0.2) — — (0.2) Preferred dividends — — (13.1) (13.1) Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ (13.7) $ 120.7 $ (81.2) $ 25.8 (Dollars in millions) June 30, 2023 December 31, 2022 Total assets Consolidated $ 5,338.6 $ 5,684.1 Co-investment 2,565.0 2,387.5 Corporate 290.3 200.2 Total assets $ 8,193.9 $ 8,271.8 |
Income Taxes
Income Taxes | 6 Months Ended |
Jun. 30, 2023 | |
Income Tax Disclosure [Abstract] | |
INCOME TAXES | INCOME TAXES The Company derives a significant portion of its income from the rental and sale of real property. As a result, a substantial portion of its foreign earnings is subject to U.S. taxation under certain provisions of the Internal Revenue Code of 1986, as amended ("IRC"), applicable to controlled foreign corporations (known as the "Subpart F rules"). In determining the quarterly provisions for income taxes, the Company calculates income tax expense based on actual year-to-date income and statutory tax rates. The year-to-date income tax expense reflects the impact of foreign operations and income allocated to noncontrolling interests which is generally not subject to corporate tax. During the six months ended June 30, 2023, the Company generated pre-tax book income of $25.0 million related to its global operations and recorded a tax expense of $6.4 million. The tax expense for the period is above the US statutory tax rate. Significant items impacting the quarterly tax provision include: tax charges associated with non-deductible executive compensation under IRC Section 162(m) and non-deductible interest expense in the United Kingdom. During this period, the Company's net deferred tax asset (and associated valuation allowance) related to its excess tax basis in legacy UK real estate assets decreased as a result of KWE realizing higher tax losses than book losses on the disposition of real estate and from book unrealized foreign currency gains and fair value gains not recognized for tax. |
Guarantor and Non-Guarantor Fin
Guarantor and Non-Guarantor Financial Statements | 6 Months Ended |
Jun. 30, 2023 | |
Guarantor and Nonguarantor Financial Statements [Abstract] | |
GUARANTOR AND NON-GARANTOR FINANCIAL STATEMENTS | GUARANTOR AND NON-GUARANTOR FINANCIAL STATEMENTS The following consolidating financial information and condensed consolidating financial information include: (1) Condensed consolidating balance sheets as of June 30, 2023 and December 31, 2022; consolidating statements of operations for the three and six months ended June 30, 2023 and 2022, of (a) Kennedy-Wilson Holdings, Inc., as the parent, (b) Kennedy-Wilson, Inc., as the subsidiary issuer, (c) the guarantor subsidiaries, (d) the non-guarantor subsidiaries and (e) Kennedy-Wilson Holdings, Inc. on a consolidated basis; and (2) Elimination of entries necessary to consolidate Kennedy-Wilson Holdings, Inc., as the parent, with Kennedy-Wilson, Inc. and its guarantor and non-guarantor subsidiaries. Kennedy Wilson owns 100% of all of the guarantor subsidiaries, and, as a result, in accordance with Rule 3-10(d) of Regulation S-X promulgated by the SEC, no separate financial statements are required for these subsidiaries as of and for the three and six months ended June 30, 2023 or 2022. Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Assets Cash and cash equivalents $ — $ 175.6 $ 82.6 $ 128.8 $ — $ 387.0 Accounts receivable — 0.5 20.4 19.1 — 40.0 Real estate and acquired in place lease values, net of accumulated depreciation and amortization — — 1,466.1 3,515.9 — 4,982.0 Unconsolidated investments — 14.5 693.2 1,613.2 — 2,320.9 Investments in and advances to consolidated subsidiaries 2,197.8 4,247.3 2,803.5 — (9,248.6) — Loan purchases and originations — 4.7 207.4 32.0 — 244.1 Other assets — 78.2 50.4 91.3 — 219.9 Total assets $ 2,197.8 $ 4,520.8 $ 5,323.6 $ 5,400.3 $ (9,248.6) $ 8,193.9 Liabilities and equity Liabilities Accounts payable $ — $ 0.3 $ 2.0 $ 13.9 $ — $ 16.2 Accrued expenses and other liabilities 43.4 391.4 81.1 126.5 — 642.4 Mortgage debt — — 993.2 1,893.8 — 2,887.0 KW unsecured debt — 1,931.3 — — — 1,931.3 KWE unsecured bonds — — — 516.4 — 516.4 Total liabilities 43.4 2,323.0 1,076.3 2,550.6 — 5,993.3 Equity Kennedy-Wilson Holdings, Inc. shareholders' equity 2,154.4 2,197.8 4,247.3 2,803.5 (9,248.6) 2,154.4 Noncontrolling interests — — — 46.2 — 46.2 Total equity 2,154.4 2,197.8 4,247.3 2,849.7 (9,248.6) 2,200.6 Total liabilities and equity $ 2,197.8 $ 4,520.8 $ 5,323.6 $ 5,400.3 $ (9,248.6) $ 8,193.9 Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Assets Cash and cash equivalents $ — $ 91.5 $ 59.6 $ 288.2 $ — $ 439.3 Accounts receivable — 0.1 18.2 22.5 — 40.8 Real estate and acquired in place lease values, net of accumulated depreciation and amortization — — 1,656.8 3,531.3 — 5,188.1 Unconsolidated investments — 15.9 698.6 1,523.6 — 2,238.1 Investments in and advances to consolidated subsidiaries 2,009.0 4,289.3 2,850.0 — (9,148.3) — Loan purchases and originations — 5.8 111.6 32.0 — 149.4 Other assets — 85.7 50.5 79.9 — 216.1 Total assets $ 2,009.0 $ 4,488.3 $ 5,445.3 $ 5,477.5 $ (9,148.3) $ 8,271.8 Liabilities Accounts payable $ — $ 0.5 $ 4.0 $ 11.7 $ — 16.2 Accrued expense and other liabilities 45.0 416.2 76.5 120.5 — 658.2 Mortgage debt — — 1,075.5 1,942.5 — 3,018.0 KW unsecured debt — 2,062.6 — — — 2,062.6 KWE unsecured bonds — — 506.4 — 506.4 Total liabilities 45.0 2,479.3 1,156.0 2,581.1 — 6,261.4 Equity Kennedy-Wilson Holdings, Inc. shareholders' equity 1,964.0 2,009.0 4,289.3 2,850.0 (9,148.3) 1,964.0 Noncontrolling interests — — — 46.4 — 46.4 Total equity 1,964.0 2,009.0 4,289.3 2,896.4 (9,148.3) 2,010.4 Total liabilities and equity $ 2,009.0 $ 4,488.3 $ 5,445.3 $ 5,477.5 $ (9,148.3) $ 8,271.8 Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Total revenue $ — $ 0.1 $ 120.1 $ 158.5 $ — $ 278.7 Total (loss) income from unconsolidated subsidiaries — (0.1) (46.0) 50.4 — 4.3 Gain on sale of real estate, net — — 98.2 10.0 — 108.2 Total expenses 14.9 42.0 86.2 114.5 — 257.6 Income from consolidated subsidiaries 33.3 114.7 52.5 — (200.5) — Interest expense — (50.1) (23.4) (54.8) — (128.3) (Loss) gain on early extinguishment of debt — — (2.0) 0.4 — (1.6) Other income 0.2 9.2 0.7 11.2 — 21.3 Income before benefit from (provision for) income taxes 18.6 31.8 113.9 61.2 (200.5) 25.0 Benefit from (provision for) income taxes — 1.5 0.8 (8.7) — (6.4) Net income 18.6 33.3 114.7 52.5 (200.5) 18.6 Net income attributable to the noncontrolling interests — — — (4.1) — (4.1) Preferred dividends (16.3) — — — — (16.3) Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 2.3 $ 33.3 $ 114.7 $ 48.4 $ (200.5) $ (1.8) Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Total revenue $ — $ 0.1 $ 109.5 $ 151.2 $ — $ 260.8 Total income from unconsolidated investments — 0.7 14.0 121.4 — 136.1 Gain on sale of real estate, net — — 11.4 2.4 — 13.8 Total expenses 14.5 44.4 98.1 110.6 — 267.6 Income from consolidated subsidiaries 53.5 135.7 127.4 — (316.6) — Interest expense — (44.0) (20.1) (39.6) — (103.7) Loss on early extinguishment of debt — — (1.1) — — (1.1) Other income (loss) — 3.7 (0.7) 6.4 — 9.4 Income before benefit from (provision for) income taxes 39.0 51.8 142.3 131.2 (316.6) 47.7 Benefit from (provision for) income taxes — 1.8 (6.6) (3.8) — (8.6) Net income 39.0 53.6 135.7 127.4 (316.6) 39.1 Net income attributable to the noncontrolling interests — — — (0.2) — (0.2) Preferred dividends (13.1) — — — — (13.1) Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 25.9 $ 53.6 $ 135.7 $ 127.2 $ (316.6) $ 25.8 |
Insider Trading Arrangements
Insider Trading Arrangements | 3 Months Ended |
Jun. 30, 2023 | |
Trading Arrangements, by Individual | |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
Summary of Significant Accoun_2
Summary of Significant Accounting Polices and Adoption of New Accounting Pronouncements (Policies) | 6 Months Ended |
Jun. 30, 2023 | |
Accounting Policies [Abstract] | |
REVENUE RECOGNITION | REVENUE RECOGNITION — Revenue consists of rental and hotel income, management fees, leasing and commission fees, loan interest income and sales of real estate. ASC Topic 606, Revenue from Contracts with Customers , is a five step model to recognize revenue from customer contracts. The model identifies the contract, any separate performance obligations in the contract, determines the transaction price, allocates the transaction price and recognizes revenue when the performance obligations are satisfied. Management has concluded that, with the exception of performance allocations, the nature of the Company's revenue streams is such that the requirements are generally satisfied at the time that the fee becomes receivable. Rental income from operating leases is generally recognized on a straight-line basis over the terms of the leases in accordance with ASC Topic 842, Leases . Hotel income is earned when rooms are occupied or goods and services have been delivered or rendered. Sales of real estate are recognized when title to the real property passes to the buyer and there is no continuing involvement in the real property. Investment management fees are earned from limited partners of funds, co-investments, or separate accounts and are generally based on a fixed percentage of committed capital or net asset value. The Company provides investment management on investments it also has an ownership interest in. Fees earned on consolidated properties are eliminated in consolidation and fees on unconsolidated investments are eliminated for the portion that relate to the Company's ownership interest. Investment management fees include acquisition, arrangement and disposition fees. Acquisition, arrangement and disposition fees are earned for identifying and closing investments on behalf of investors and are based on a fixed percentage of the acquisition or disposition price, as applicable. Acquisition and disposition fees are recognized upon the successful completion of an acquisition or disposition after all required services have been performed. Property services fees are earned from the Company's auction sales and marketing business. In the case of auction and real estate sales commissions, the revenue is generally recognized when escrow closes. In accordance with the guidelines established for Reporting Revenue Gross as a Principal versus Net as an Agent in the ASC Topic 606, Kennedy Wilson records commission revenues and expenses on a gross basis. Of the criteria listed in ASC Topic 606, Kennedy Wilson is the primary obligor in the transaction, does not have inventory risk, performs all or part of the service, has credit risk, and has wide latitude in establishing the price of services rendered and discretion in selection of agents and determination of service specifications. Interest income from investments in performing loans which Kennedy Wilson originates or acquires are recognized at the stated interest rate plus any amortization of premiums/discounts or fees earned on the loans. Interest income from investments in loans acquired at a discount are recognized using the effective interest method. When a loan or loans are acquired with deteriorated credit quality primarily for the rewards of collateral ownership, such loans are accounted for as loans until Kennedy Wilson is in possession of the collateral. However, accrual of income is not recorded during the conversion period under ASC Subtopic 310-30-25, Receivables - Loans and Debt Securities Acquired with Deteriorated Credit Quality . Income is recognized to the extent that cash is received from the loan. Sales of real estate are recognized when title to the real property passes to the buyer and there is no continuing involvement in the real property. Under ASC Subtopic 610-20 , Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets, |
REAL ESTATE ACQUISITIONS | REAL ESTATE ACQUISITIONS—The purchase price of acquired properties is recorded to land, buildings and building improvements and intangible lease value (value of above-market and below-market leases, acquired in-place lease values, and tenant relationships, if any). The ownership of the other interest holders in consolidated subsidiaries is reflected as noncontrolling interests. Real estate is recorded based on cumulative costs incurred and allocated based on relative fair value. Acquisition fees and expenses associated with the acquisition of properties determined to be business combinations are expensed as incurred. Acquisition fees and expenses associated with transactions determined to be asset acquisitions are capitalized as part of the real estate acquired. The valuations of real estate are based on management estimates of the real estate assets using income and market approaches. The indebtedness securing the real estate is valued, in part, based on third party valuations and management estimates also using an income approach. |
UNCONSOLIDATED INVESTMENTS | UNCONSOLIDATED INVESTMENTS — Kennedy Wilson has a number of joint venture interests that were formed to acquire, manage, and/or sell real estate or real estate related investments. Investments in unconsolidated investments are accounted for under the equity method of accounting as Kennedy Wilson can exercise significant influence, but does not have the ability to control the unconsolidated investment. An investment in an unconsolidated investment is recorded at its initial investment and is increased or decreased by Kennedy Wilson’s share of income or loss, contributions, distributions and foreign currency movements. A decline in the value of an unconsolidated investment that is other than temporary is recognized when evidence indicates that such a decline has occurred in accordance with ASC Topic 323, Investments - Equity Method and Joint Ventures . Additionally, Kennedy Wilson records its investments in commingled funds it manages and sponsors (the "Funds") that are investment companies under ASC Topic 946, Financial Services - Investment Companies , based upon the net assets that would be allocated to its interests in the Funds assuming the Funds were to liquidate their investments at fair value as of the reporting date. Thus, the Funds reflect their investments at fair value, with unrealized gains and losses resulting from changes in fair value reflected in their earnings. Performance allocations or carried interest are allocated to the general partner, special limited partner or asset manager of Kennedy Wilson's real estate funds based on the cumulative performance of the fund and are subject to preferred return thresholds of the limited partners. At the end of each reporting period, Kennedy Wilson calculates the performance allocation that would be due as if the fair value of the underlying investments were realized as of such date, irrespective of whether such amounts have been realized. As the fair value of underlying investments varies between reporting periods, it is necessary to make adjustments to amounts recorded as performance allocation to reflect either (a) positive performance resulting in an increase in the performance allocation to the general partner or asset manager or (b) negative performance that would cause the amount due to Kennedy Wilson to be less than the amount previously recorded as income from unconsolidated investments, resulting in a negative adjustment to performance allocations to the general partner or asset manager. As of June 30, 2023, the Company has $123.2 million of accrued performance allocations recorded to unconsolidated investments that are subject to future adjustments based on the underlying performance of investments. The Company has concluded that performance allocations to the Company, based on cumulative performance to-date, represent carried interests. For equity method investments, these allocations are included as a component of the income reported from the underlying equity method investee and for equity method investments where the fair value option has been elected, these allocations are included in the determination of fair value under ASC Topic 820, Fair Value Measuremen t. |
FAIR VALUE MEASUREMENTS | FAIR VALUE MEASUREMENTS — Kennedy Wilson accounts for fair value measurements of financial assets and financial liabilities and for fair value measurements of non-financial items that are recorded or disclosed at fair value in the financial statements on a recurring basis under the provisions of ASC Topic 820. ASC Topic 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When estimating fair value in the absence of an orderly transaction between market participants, valuations of real estate are based on management estimates of the real estate assets using income and market approaches. The indebtedness securing the real estate and the investments in debt securities are valued, in part, based on third party valuations and management estimates also using an income approach. The use of different market assumptions or estimation methodologies may have a material impact on the estimated fair value amounts. |
FAIR VALUE OF FINANCIAL INSTRUMENTS | FAIR VALUE OF FINANCIAL INSTRUMENTS — The estimated fair value of financial instruments is determined using available market information and appropriate valuation methodologies. Considerable judgment, is necessary, however, to interpret market data and develop the related estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts that could be realized upon disposition of the financial instruments. The use of different market assumptions or estimation methodologies may have a material impact on the estimated fair value amounts. |
FOREIGN CURRENCIES | FOREIGN CURRENCIES — The financial statements of Kennedy Wilson's subsidiaries located outside the United States are measured using the local currency as this is their functional currency. The assets and liabilities of these subsidiaries are translated at the rates of exchange at the balance sheet date, and income and expenses are translated at the average monthly rate. The foreign currencies include the euro and the British pound sterling. Cumulative translation adjustments, to the extent not included in cumulative net income, are included in the consolidated statement of equity as a component of accumulated other comprehensive income. Investment level debt is generally incurred in local currencies. Fluctuations in foreign exchanges rates may have a significant impact on the results of the Company's operations. In order to manage currency fluctuations, Kennedy Wilson entered into currency derivative contracts to manage its exposure to currency fluctuations between its functional currency (U.S. dollar) and the functional currency (euro and the British pound) of certain of its wholly-owned and consolidated subsidiaries. |
LONG-LIVED ASSETS | LONG-LIVED ASSETS — Kennedy Wilson reviews its long-lived assets (excluding goodwill) whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable in accordance with ASC Subtopic 360-10, Impairment of Long-Lived Assets |
RECENT ACCOUNTING PRONOUNCEMENTS | RECENT ACCOUNTING PRONOUNCEMENTS For information regarding accounting standards that the Company adopted during the periods presented, see note 2 of the notes to the consolidated financial statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2022. The Company did not adopt any new accounting standards during the six months ended June 30, 2023. The FASB did not issue any other ASUs during the first six months of 2023 that the Company expects to be applicable and have a material impact on the Company's financial position or results of operations. |
SEGMENT | The Company evaluates its reportable segments in accordance with the guidance of ASC Topic 280, Segment Reporting, which aligns with how the business is being run and evaluated by the chief operating decision makers. |
RECLASSIFICATIONS | RECLASSIFICATIONS—Certain balances included in prior year's financial statements have been reclassified to conform to the current year's presentation. |
Real Estate and In-Place Leas_2
Real Estate and In-Place Lease Value (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Real Estate [Abstract] | |
Schedule of Investment in Consolidated Real Estate Properties | The following table summarizes Kennedy Wilson's investment in consolidated real estate properties at June 30, 2023 and December 31, 2022: June 30, December 31, (Dollars in millions) 2023 2022 Land $ 1,309.5 $ 1,319.2 Buildings 3,802.5 3,961.9 Building improvements 502.0 494.2 In-place lease values 295.5 295.0 5,909.5 6,070.3 Less accumulated depreciation and amortization (927.5) (882.2) Real estate and acquired in place lease values, net of accumulated depreciation and amortization $ 4,982.0 $ 5,188.1 |
Lessor, Operating Lease, Payments to be Received, Maturity | The following table summarizes the minimum lease payments due from the Company's customers on leases with lease periods greater than one year at June 30, 2023: (Dollars in millions) Minimum Rental Revenues (1) 2023 (remainder) $ 124.8 2024 136.1 2025 122.8 2026 103.7 2027 82.3 Thereafter 265.6 Total $ 835.3 (1) These amounts do not reflect future rental revenues from the renewal or replacement of existing leases, rental increases that are not fixed and exclude reimbursements of rental expenses. |
Unconsolidated Investments (Tab
Unconsolidated Investments (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Schedule of Joint Ventures by Location and Investment Type | The following table details Kennedy Wilson's investments in joint ventures by investment type and geographic location as of June 30, 2023: (Dollars in millions) Multifamily Commercial Hotel Funds Residential and Other Total Western U.S. $ 893.0 $ 84.0 $ 245.6 $ 119.1 $ 157.9 $ 1,499.6 Ireland 397.6 190.2 — 6.3 — 594.1 United Kingdom — 150.3 — 47.7 29.2 227.2 Total $ 1,290.6 $ 424.5 $ 245.6 $ 173.1 $ 187.1 $ 2,320.9 The following table details Kennedy Wilson's investments in joint ventures by investment type and geographic location as of December 31, 2022: (Dollars in millions) Multifamily Commercial Hotel Funds Residential and Other Total Western U.S. $ 857.6 $ 89.2 $ 195.9 $ 158.3 $ 169.1 $ 1,470.1 Ireland 378.1 176.7 — 8.0 — 562.8 United Kingdom — 138.7 — 36.3 30.2 205.2 Total $ 1,235.7 $ 404.6 $ 195.9 $ 202.6 $ 199.3 $ 2,238.1 |
Schedule of Joint Venture Cash Distributions by Investment Type and Geographic Location | The following table details cash distributions by investment type and geographic location for the six months ended June 30, 2023: Multifamily Commercial Funds Residential and Other Total (Dollars in millions) Operating Investing Operating Investing Operating Investing Operating Investing Operating Investing Western U.S. $ 17.8 $ 28.3 $ 4.5 $ — $ 3.9 $ 4.1 $ 0.7 $ 3.0 $ 26.9 $ 35.4 Ireland 4.2 — 3.7 — — 11.1 — — 7.9 11.1 United Kingdom — — — — — — 0.4 — 0.4 — Total $ 22.0 $ 28.3 $ 8.2 $ — $ 3.9 $ 15.2 $ 1.1 $ 3.0 $ 35.2 $ 46.5 |
Schedule of Income (Loss) from Unconsolidated Investments | The following table presents income (loss) from unconsolidated investments recorded by Kennedy Wilson during the three and six months ended June 30, 2023 and 2022: Three Months Ended June 30, Six Months Ended June 30, (Dollars in millions) 2023 2022 2023 2022 Income from unconsolidated investments - operating performance $ 21.4 $ 23.5 $ 35.4 $ 45.1 (Loss) income from unconsolidated investments - fair value (15.1) 15.9 (12.7) 72.5 (Loss) income from unconsolidated investments - performance allocations (7.7) (8.7) (18.4) 18.5 $ (1.4) $ 30.7 $ 4.3 $ 136.1 |
Fair Value Measurements and t_2
Fair Value Measurements and the Fair Value Option (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Fair Value Disclosures [Abstract] | |
Schedule of Fair Value Measurements | The following table presents fair value measurements (including items that are required to be measured at fair value and items for which the fair value option has been elected) as of June 30, 2023: (Dollars in millions) Level 1 Level 2 Level 3 Total Unconsolidated investments $ — $ — $ 2,174.7 $ 2,174.7 Net currency derivative contracts — (13.6) — (13.6) Total $ — $ (13.6) $ 2,174.7 $ 2,161.1 The following table presents fair value measurements (including items that are required to be measured at fair value and items for which the fair value option has been elected) as of December 31, 2022: (Dollars in millions) Level 1 Level 2 Level 3 Total Unconsolidated investments $ — $ — $ 2,093.7 $ 2,093.7 Net currency derivative contracts — 7.0 — 7.0 Total $ — $ 7.0 $ 2,093.7 $ 2,100.7 |
Schedule of Changes in Level 3 Investments | The following table presents changes in Level 3 investments in Funds and FV Options for the three and six months ended June 30, 2023 and 2022: Three Months Ended June 30, Six Months Ended June 30, (Dollars in millions) 2023 2022 2023 2022 Beginning balance $ 2,125.5 $ 2,012.5 $ 2,093.7 $ 1,794.8 Unrealized and realized gains 41.7 66.9 98.3 182.6 Unrealized and realized losses (50.7) (21.6) (107.1) (37.9) Contributions 42.6 109.8 93.3 257.7 Distributions (42.4) (75.3) (72.5) (95.7) Foreign Exchange 7.9 (57.5) 19.2 (67.2) Other 50.1 0.7 49.8 1.2 Ending Balance $ 2,174.7 $ 2,035.5 $ 2,174.7 $ 2,035.5 The Other balance for the three and six months ended June 30, 2023 primarily consists of non-cash contributions relating to two recapitalized multifamily investments into a separate account platform and one multifamily property into VHH. See notes to cash flow statement and Note 3 for further discussion regarding the sale of equity interests in these properties and subsequent deconsolidation of these investments into unconsolidated investments. |
Schedule of the Funds and Fair Value Option Investments, Significant Inputs | The table below describes the range of unobservable inputs for real estate assets as of June 30, 2023: Estimated Rates Used for Capitalization Rates Discount Rates Multifamily Income approach - discounted cash flow 5.00% —7.50% 7.30% — 9.80% Income approach - direct capitalization 4.10% — 5.70% N/A Office Income approach - discounted cash flow 5.20% — 7.50% 7.50% — 9.30% Income approach - direct capitalization 4.30% — 8.70% N/A Industrial Income approach - discounted cash flow 5.00% — 6.30% 6.30% — 7.80% Income approach - direct capitalization 3.90% — 8.10% N/A Retail Income approach - discounted cash flow 6.50% 8.30% Hotel Income approach - discounted cash flow 6.00% 8.30% |
Schedule of Currency Forward Contracts | The table below details the currency derivative contracts Kennedy Wilson held as of June 30, 2023 and the activity during the six months ended June 30, 2023. (Dollars, Euros and British Pound Sterling in millions) June 30, 2023 Six Months Ended June 30, 2023 Currency Hedged Underlying Currency Notional Hedge Assets Hedge Liabilities OCI (Losses) Gains Income Statement Losses Interest Expense Cash Paid Outstanding EUR USD € 287.5 $ 3.6 $ 15.7 $ (0.2) $ (6.5) $ 2.0 $ — EUR (1) GBP € 40.0 — 1.0 (1.8) — — — EUR (1)(2) GBP € 475.0 — — 16.8 — — — GBP USD £ 515.0 18.3 18.8 (15.2) (1.9) 0.9 — Total Outstanding 21.9 35.5 (0.4) (8.4) 2.9 — Settled GBP USD — — 2.5 — 0.1 0.7 Total Settled — — 2.5 — 0.1 0.7 Total $ 21.9 $ 35.5 $ 2.1 (3) $ (8.4) $ 3.0 $ 0.7 (1) Hedge is held by KWE on its wholly-owned subsidiaries. (2) Relates to KWE's Euro Medium Term Note. See discussion in Note 10. (3) Excludes deferred tax benefit of $3.1 million. |
Other Assets (Tables)
Other Assets (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Schedule of Other Assets | Other assets consist of the following: (Dollars in millions) June 30, 2023 December 31, 2022 Interest rate caps and swaps $ 58.5 $ 41.0 Straight line rent receivable 45.6 42.2 Goodwill 23.9 23.9 Hedge assets 21.9 34.3 Right of use asset, net 12.2 12.2 Deferred taxes, net 11.3 9.4 Leasing commissions, net of accumulated amortization of $12.7 and $11.1 at June 30, 2023 and December 31, 2022, respectively 10.8 9.4 Prepaid expenses 10.6 12.7 Furniture and equipment net of accumulated depreciation of $29.4 and $29.4 at June 30, 2023 and December 31, 2022, respectively 9.0 13.4 Above-market leases, net of accumulated amortization of $52.6 and $53.0 at June 30, 2023 and December 31, 2022, respectively 3.2 3.9 Other 12.9 13.7 Other Assets $ 219.9 $ 216.1 |
Schedule of Future Minimum Rental Payments for Operating Leases | The following table summarizes the fixed, future minimum rental payments, excluding variable costs, which are discounted to calculate the right of use asset and related lease liability for its operating leases in which we are the lessee: (Dollars in millions) Minimum Rental Payments 2023 (remainder) $ 0.7 2024 1.1 2025 1.5 2026 1.4 2027 1.4 Thereafter 35.4 Total undiscounted rental payments 41.5 Less imputed interest (29.3) Right of use asset, net $ 12.2 |
Mortgage Debt (Tables)
Mortgage Debt (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Debt Disclosure [Abstract] | |
Schedule of Mortgage Loans Payable | The following table details mortgage debt secured by Kennedy Wilson's consolidated properties as of June 30, 2023 and December 31, 2022: (Dollars in millions) Carrying amount of mortgage debt as of (1) Mortgage Debt by Product Type Region June 30, 2023 December 31, 2022 Multifamily (1) Western U.S. $ 1,659.4 $ 1,692.9 Commercial (1) United Kingdom 558.0 637.4 Commercial (1) Ireland 378.2 370.7 Commercial Western U.S. 268.7 296.6 Commercial Spain 37.5 36.9 Mortgage debt (excluding loan fees) (1) 2,901.8 3,034.5 Unamortized loan fees (14.8) (16.5) Total Mortgage Debt $ 2,887.0 $ 3,018.0 (1) The mortgage debt balances include unamortized debt premiums. Debt premiums represent the difference between the fair value of debt and the principal value of debt assumed in various acquisitions and are amortized as an increase of interest expense for discounts and a reduction of interest expense for premiums over the remaining term of the related debt in a manner that approximates the effective interest method. The unamortized loan premium as of June 30, 2023 and December 31, 2022 was $0.8 million and $0.6 million, respectively. |
Schedule of Maturities of Mortgage Loans and Notes Payable | The aggregate maturities of mortgage loans including amortization and the effects of any extension options as of June 30, 2023 are as follows: (Dollars in millions) Aggregate Maturities 2023 (remainder) $ 143.7 2024 186.8 2025 303.5 2026 529.8 2027 382.6 Thereafter 1,356.2 2,902.6 Unamortized debt premium (0.8) Unamortized loan fees (14.8) Total Mortgage Debt $ 2,887.0 |
KW Unsecured Debt (Tables)
KW Unsecured Debt (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Debt Disclosure [Abstract] | |
Schedule of Debt KW Unsecured Debt | The following table details KW unsecured debt as of June 30, 2023 and December 31, 2022: (Dollars in millions) June 30, 2023 December 31, 2022 Credit facility $ 149.1 $ 282.0 Senior notes (1) : 2029 Notes 601.6 601.7 2030 Notes 600.0 600.0 2031 Notes 601.7 601.8 KW unsecured debt 1,952.4 2,085.5 Unamortized loan fees (21.1) (22.9) Total KW Unsecured Debt $ 1,931.3 $ 2,062.6 (1) The senior notes balances include unamortized debt premiums. Debt premiums represent the difference between the fair value of debt and the principal value of debt issued and is amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The unamortized debt premium as of June 30, 2023 and December 31, 2022 was $3.3 million and $3.5 million, respectively. (Dollars in millions) June 30, 2023 December 31, 2022 KWE Euro Medium Term Note Programme (1) $ 517.1 $ 507.1 Unamortized loan fees (0.7) (0.7) Total KWE Unsecured Bonds $ 516.4 $ 506.4 (1) The KWE unsecured bonds balances include unamortized debt discounts. Debt discounts represent the difference between the fair value of debt at issuance and the principal value of debt and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The net unamortized discount as of June 30, 2023 and December 31, 2022 was $1.2 million and $1.5 million, respectively. |
KWE Unsecured Bonds (Tables)
KWE Unsecured Bonds (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Debt Disclosure [Abstract] | |
Schedule of KWE Bonds | The following table details KW unsecured debt as of June 30, 2023 and December 31, 2022: (Dollars in millions) June 30, 2023 December 31, 2022 Credit facility $ 149.1 $ 282.0 Senior notes (1) : 2029 Notes 601.6 601.7 2030 Notes 600.0 600.0 2031 Notes 601.7 601.8 KW unsecured debt 1,952.4 2,085.5 Unamortized loan fees (21.1) (22.9) Total KW Unsecured Debt $ 1,931.3 $ 2,062.6 (1) The senior notes balances include unamortized debt premiums. Debt premiums represent the difference between the fair value of debt and the principal value of debt issued and is amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The unamortized debt premium as of June 30, 2023 and December 31, 2022 was $3.3 million and $3.5 million, respectively. (Dollars in millions) June 30, 2023 December 31, 2022 KWE Euro Medium Term Note Programme (1) $ 517.1 $ 507.1 Unamortized loan fees (0.7) (0.7) Total KWE Unsecured Bonds $ 516.4 $ 506.4 (1) The KWE unsecured bonds balances include unamortized debt discounts. Debt discounts represent the difference between the fair value of debt at issuance and the principal value of debt and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The net unamortized discount as of June 30, 2023 and December 31, 2022 was $1.2 million and $1.5 million, respectively. |
Equity (Tables)
Equity (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Equity [Abstract] | |
Schedule of Dividends Declared and Paid | Kennedy Wilson declared and paid the following cash distributions on its preferred and common stock: Six Months Ended June 30, 2023 Six Months Ended June 30, 2022 (Dollars in millions) Declared Paid Declared Paid Preferred Stock $ 16.3 $ 15.7 $ 13.1 $ 8.6 Common Stock (1) 66.9 69.1 66.2 68.9 (1) The difference between declared and paid is the amount accrued on the consolidated balance sheets. |
Schedule of Accumulated Other Comprehensive Income (Loss) | The following table summarizes the changes in each component of accumulated other comprehensive loss, net of taxes from December 31, 2022 to June 30, 2023: (Dollars in millions) Foreign Currency Translation Currency Derivative Contracts Interest Rate Swaps Total Accumulated Other Comprehensive Loss (1) Balance at December 31, 2022 $ (156.9) $ 82.0 $ 3.2 $ (71.7) Unrealized gains, arising during the period 26.5 2.1 — 28.6 Deferred taxes on unrealized (gains) losses, arising during the period (0.7) 3.1 — 2.4 Noncontrolling interests (0.9) — — (0.9) Balance at June 30, 2023 $ (132.0) $ 87.2 $ 3.2 $ (41.6) (1) Excludes $358.4 million of inception to date accumulated other comprehensive losses associated with noncontrolling interest holders of KWE that the Company was required to record as part of the KWE Transaction in October 2017. |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share, Basic and Diluted | The following is a summary of the elements used in calculating basic and diluted income (loss) per share for the three and six months ended June 30, 2023 and 2022: Three Months Ended June 30, Six Months Ended June 30, (Dollars in millions, except share and per share amounts) 2023 2022 2023 2022 Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 39.0 $ (9.0) $ (1.8) $ 25.8 Weighted average shares outstanding for basic 139,389,170 136,840,417 138,674,109 136,828,876 Basic earnings (loss) per basic share $ 0.28 $ (0.07) $ (0.01) $ 0.19 Weighted average shares outstanding for diluted (1) 139,545,944 136,840,417 138,674,109 137,115,950 Diluted earnings (loss) per diluted share $ 0.28 $ (0.07) $ (0.01) $ 0.19 |
Segment Information (Tables)
Segment Information (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Segment Reporting [Abstract] | |
Schedule of Segment Reporting Information, by Segment | The following tables summarize income activity by segment and corporate for the three and six months ended June 30, 2023 and 2022 and balance sheet data as of June 30, 2023 and December 31, 2022: Three Months Ended June 30, 2023 (Dollars in millions) Consolidated Co-Investments Corporate Total Revenue Rental $ 106.6 $ — $ — $ 106.6 Hotel 15.5 — — 15.5 Investment management fees — 19.1 — 19.1 Loans — 4.7 — 4.7 Other — — 0.6 0.6 Total revenue 122.1 23.8 0.6 146.5 Income (loss) from unconsolidated investments Principal co-investments — 6.3 — 6.3 Performance allocations — (7.7) — (7.7) (Loss) income from unconsolidated investments — (1.4) — (1.4) Gain on sale of real estate, net 89.0 — — 89.0 Expenses Rental 38.7 — — 38.7 Hotel 9.7 — — 9.7 Compensation and related 13.4 10.1 13.5 37.0 Performance allocation compensation — (1.1) — (1.1) General and administrative 4.3 2.5 1.9 8.7 Depreciation and amortization 40.1 — — 40.1 Total expenses 106.2 11.5 15.4 133.1 Interest expense (41.0) — (25.0) (66.0) Loss on extinguishment of debt (1.7) — — (1.7) Other income 13.0 — 11.3 24.3 Provision for income taxes (6.2) — (4.1) (10.3) Net income (loss) 69.0 10.9 (32.6) 47.3 Net loss attributable to noncontrolling interests 0.1 — — 0.1 Preferred dividends — — (8.4) (8.4) Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 69.1 $ 10.9 $ (41.0) $ 39.0 Six Months Ended June 30, 2023 (Dollars in millions) Consolidated Co-Investments Corporate Total Revenue Rental $ 213.2 $ — $ — $ 213.2 Hotel 26.1 — — 26.1 Investment management fees — 30.1 — 30.1 Loans — 8.4 — 8.4 Other — — 0.9 0.9 Total revenue 239.3 38.5 0.9 278.7 Income (loss) from unconsolidated investments Principal co-investments — 22.7 — 22.7 Performance allocations — (18.4) — (18.4) Income from unconsolidated investments — 4.3 — 4.3 Gain on sale of real estate, net 108.2 — — 108.2 Expenses Rental 75.3 — — 75.3 Hotel 17.6 — — 17.6 Compensation and related 23.2 18.5 25.9 67.6 Performance allocation compensation — 0.5 — 0.5 General and administrative 7.9 5.7 3.5 17.1 Depreciation and amortization 79.5 — — 79.5 Total expenses 203.5 24.7 29.4 257.6 Interest expense (78.2) — (50.1) (128.3) Loss on extinguishment of debt (1.6) — — (1.6) Other income 12.0 — 9.3 21.3 (Provision for) benefit from income taxes (8.0) — 1.6 (6.4) Net income (loss) 68.2 18.1 (67.7) 18.6 Net income attributable to noncontrolling interests (4.1) — — (4.1) Preferred dividends — — (16.3) (16.3) Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 64.1 $ 18.1 $ (84.0) $ (1.8) Three Months Ended June 30, 2022 (Dollars in millions) Consolidated Co-Investments Corporate Total Revenue Rental $ 109.3 $ — $ — $ 109.3 Hotel 12.7 — — 12.7 Investment management fees — 11.0 — 11.0 Loans — 2.7 — 2.7 Other — — 0.4 0.4 Total revenue 122.0 13.7 0.4 136.1 Income (loss) from unconsolidated investments Principal co-investments — 39.4 — 39.4 Performance allocations — (8.7) — (8.7) Income from unconsolidated investments — 30.7 — 30.7 Gain on sale of real estate, net 11.9 — — 11.9 Expenses Rental 36.4 — — 36.4 Hotel 7.6 — — 7.6 Compensation and related 9.8 10.9 13.1 33.8 Performance allocation compensation — (2.0) — (2.0) General and administrative 3.6 3.9 1.9 9.4 Depreciation and amortization 43.3 — — 43.3 Total expenses 100.7 12.8 15.0 128.5 Interest expense (30.7) — (22.5) (53.2) Loss on extinguishment (1.1) — — (1.1) Other income 2.8 — 0.8 3.6 (Provision for) benefit from income taxes (8.5) — 8.1 (0.4) Net (loss) income (4.3) 31.6 (28.2) (0.9) Net income attributable to noncontrolling interests (0.3) — — (0.3) Preferred dividends — — (7.8) (7.8) Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ (4.6) $ 31.6 $ (36.0) $ (9.0) Six Months Ended June 30, 2022 (Dollars in millions) Consolidated Co-Investments Corporate Total Revenue Rental $ 213.5 $ — $ — $ 213.5 Hotel 19.2 — — 19.2 Investment management fees — 22.3 — 22.3 Loans — 5.0 — 5.0 Other — — 0.8 0.8 Total revenue 232.7 27.3 0.8 260.8 Income from unconsolidated investments Principal co-investments — 117.6 — 117.6 Performance allocations — 18.5 — 18.5 Income from unconsolidated investments — 136.1 — 136.1 Gain on sale of real estate, net 13.8 — — 13.8 Expenses Rental 72.1 — — 72.1 Hotel 11.9 — — 11.9 Compensation and related 18.0 25.3 26.6 69.9 Performance allocation compensation — 9.8 — 9.8 General and administrative 6.1 7.6 3.6 17.3 Depreciation and amortization 86.6 — — 86.6 Total expenses 194.7 42.7 30.2 267.6 Interest expense (59.7) — (44.0) (103.7) Loss on extinguishment of debt (1.1) — — (1.1) Other income 5.9 — 3.5 9.4 (Provision for) benefit from income taxes (10.4) — 1.8 (8.6) Net (loss) income (13.5) 120.7 (68.1) 39.1 Net income attributable to noncontrolling interests (0.2) — — (0.2) Preferred dividends — — (13.1) (13.1) Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ (13.7) $ 120.7 $ (81.2) $ 25.8 (Dollars in millions) June 30, 2023 December 31, 2022 Total assets Consolidated $ 5,338.6 $ 5,684.1 Co-investment 2,565.0 2,387.5 Corporate 290.3 200.2 Total assets $ 8,193.9 $ 8,271.8 |
Guarantor and Non-Guarantor F_2
Guarantor and Non-Guarantor Financial Statements (Tables) | 6 Months Ended |
Jun. 30, 2023 | |
Guarantor and Nonguarantor Financial Statements [Abstract] | |
Condensed Consolidating Balance Sheet | Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Assets Cash and cash equivalents $ — $ 175.6 $ 82.6 $ 128.8 $ — $ 387.0 Accounts receivable — 0.5 20.4 19.1 — 40.0 Real estate and acquired in place lease values, net of accumulated depreciation and amortization — — 1,466.1 3,515.9 — 4,982.0 Unconsolidated investments — 14.5 693.2 1,613.2 — 2,320.9 Investments in and advances to consolidated subsidiaries 2,197.8 4,247.3 2,803.5 — (9,248.6) — Loan purchases and originations — 4.7 207.4 32.0 — 244.1 Other assets — 78.2 50.4 91.3 — 219.9 Total assets $ 2,197.8 $ 4,520.8 $ 5,323.6 $ 5,400.3 $ (9,248.6) $ 8,193.9 Liabilities and equity Liabilities Accounts payable $ — $ 0.3 $ 2.0 $ 13.9 $ — $ 16.2 Accrued expenses and other liabilities 43.4 391.4 81.1 126.5 — 642.4 Mortgage debt — — 993.2 1,893.8 — 2,887.0 KW unsecured debt — 1,931.3 — — — 1,931.3 KWE unsecured bonds — — — 516.4 — 516.4 Total liabilities 43.4 2,323.0 1,076.3 2,550.6 — 5,993.3 Equity Kennedy-Wilson Holdings, Inc. shareholders' equity 2,154.4 2,197.8 4,247.3 2,803.5 (9,248.6) 2,154.4 Noncontrolling interests — — — 46.2 — 46.2 Total equity 2,154.4 2,197.8 4,247.3 2,849.7 (9,248.6) 2,200.6 Total liabilities and equity $ 2,197.8 $ 4,520.8 $ 5,323.6 $ 5,400.3 $ (9,248.6) $ 8,193.9 Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Assets Cash and cash equivalents $ — $ 91.5 $ 59.6 $ 288.2 $ — $ 439.3 Accounts receivable — 0.1 18.2 22.5 — 40.8 Real estate and acquired in place lease values, net of accumulated depreciation and amortization — — 1,656.8 3,531.3 — 5,188.1 Unconsolidated investments — 15.9 698.6 1,523.6 — 2,238.1 Investments in and advances to consolidated subsidiaries 2,009.0 4,289.3 2,850.0 — (9,148.3) — Loan purchases and originations — 5.8 111.6 32.0 — 149.4 Other assets — 85.7 50.5 79.9 — 216.1 Total assets $ 2,009.0 $ 4,488.3 $ 5,445.3 $ 5,477.5 $ (9,148.3) $ 8,271.8 Liabilities Accounts payable $ — $ 0.5 $ 4.0 $ 11.7 $ — 16.2 Accrued expense and other liabilities 45.0 416.2 76.5 120.5 — 658.2 Mortgage debt — — 1,075.5 1,942.5 — 3,018.0 KW unsecured debt — 2,062.6 — — — 2,062.6 KWE unsecured bonds — — 506.4 — 506.4 Total liabilities 45.0 2,479.3 1,156.0 2,581.1 — 6,261.4 Equity Kennedy-Wilson Holdings, Inc. shareholders' equity 1,964.0 2,009.0 4,289.3 2,850.0 (9,148.3) 1,964.0 Noncontrolling interests — — — 46.4 — 46.4 Total equity 1,964.0 2,009.0 4,289.3 2,896.4 (9,148.3) 2,010.4 Total liabilities and equity $ 2,009.0 $ 4,488.3 $ 5,445.3 $ 5,477.5 $ (9,148.3) $ 8,271.8 |
Consolidating Statement of Operations | Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Total revenue $ — $ — $ 63.7 $ 82.8 $ — $ 146.5 Total (loss) income from unconsolidated subsidiaries — (0.1) (19.1) 17.8 — (1.4) Gain (loss) on sale of real estate, net — — 94.5 (5.5) — 89.0 Total expenses 7.3 25.0 42.2 58.6 — 133.1 Income from consolidated subsidiaries 54.5 97.4 15.0 — (166.9) — Interest expense — (24.9) (12.6) (28.5) — (66.0) Loss on early extinguishment of debt — — (1.5) (0.2) — (1.7) Other income (loss) 0.1 11.3 (0.2) 13.1 — 24.3 Income before provision for income taxes 47.3 58.7 97.6 20.9 (166.9) 57.6 Provision for income taxes — (4.2) (0.2) (5.9) — (10.3) Net income 47.3 54.5 97.4 15.0 (166.9) 47.3 Net loss attributable to the noncontrolling interests — — — 0.1 — 0.1 Preferred dividends (8.4) — — — — (8.4) Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 38.9 $ 54.5 $ 97.4 $ 15.1 $ (166.9) $ 39.0 Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Total revenue $ — $ 0.1 $ 120.1 $ 158.5 $ — $ 278.7 Total (loss) income from unconsolidated subsidiaries — (0.1) (46.0) 50.4 — 4.3 Gain on sale of real estate, net — — 98.2 10.0 — 108.2 Total expenses 14.9 42.0 86.2 114.5 — 257.6 Income from consolidated subsidiaries 33.3 114.7 52.5 — (200.5) — Interest expense — (50.1) (23.4) (54.8) — (128.3) (Loss) gain on early extinguishment of debt — — (2.0) 0.4 — (1.6) Other income 0.2 9.2 0.7 11.2 — 21.3 Income before benefit from (provision for) income taxes 18.6 31.8 113.9 61.2 (200.5) 25.0 Benefit from (provision for) income taxes — 1.5 0.8 (8.7) — (6.4) Net income 18.6 33.3 114.7 52.5 (200.5) 18.6 Net income attributable to the noncontrolling interests — — — (4.1) — (4.1) Preferred dividends (16.3) — — — — (16.3) Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 2.3 $ 33.3 $ 114.7 $ 48.4 $ (200.5) $ (1.8) Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Total revenue $ — $ 0.1 $ 55.7 $ 80.3 $ — $ 136.1 Total income from unconsolidated investments — (1.3) 5.5 26.5 — 30.7 Gain on sale of real estate, net — — 11.4 0.5 — 11.9 Total expenses 7.4 21.9 45.3 53.9 — 128.5 Income from consolidated subsidiaries 6.4 42.9 31.4 — (80.7) — Interest expense — (22.3) (10.4) (20.5) — (53.2) Loss on early extinguishment of debt — — (1.1) — — (1.1) Other income (loss) — 0.9 (0.4) 3.1 — 3.6 (Loss) income before benefit from (provision for) income taxes (1.0) (1.6) 46.8 36.0 (80.7) (0.5) Benefit from (provision for) income taxes — 8.1 (3.9) (4.6) — (0.4) Net (loss) income (1.0) 6.5 42.9 31.4 (80.7) (0.9) Net income attributable to the noncontrolling interests — — — (0.3) — (0.3) Preferred dividends (7.8) — — — — (7.8) Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ (8.8) $ 6.5 $ 42.9 $ 31.1 $ (80.7) $ (9.0) Parent Kennedy-Wilson, Inc. Guarantor Subsidiaries Non-guarantor Subsidiaries Elimination Consolidated Total Total revenue $ — $ 0.1 $ 109.5 $ 151.2 $ — $ 260.8 Total income from unconsolidated investments — 0.7 14.0 121.4 — 136.1 Gain on sale of real estate, net — — 11.4 2.4 — 13.8 Total expenses 14.5 44.4 98.1 110.6 — 267.6 Income from consolidated subsidiaries 53.5 135.7 127.4 — (316.6) — Interest expense — (44.0) (20.1) (39.6) — (103.7) Loss on early extinguishment of debt — — (1.1) — — (1.1) Other income (loss) — 3.7 (0.7) 6.4 — 9.4 Income before benefit from (provision for) income taxes 39.0 51.8 142.3 131.2 (316.6) 47.7 Benefit from (provision for) income taxes — 1.8 (6.6) (3.8) — (8.6) Net income 39.0 53.6 135.7 127.4 (316.6) 39.1 Net income attributable to the noncontrolling interests — — — (0.2) — (0.2) Preferred dividends (13.1) — — — — (13.1) Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ 25.9 $ 53.6 $ 135.7 $ 127.2 $ (316.6) $ 25.8 |
Basis of Presentation (Details)
Basis of Presentation (Details) | 6 Months Ended |
Jun. 30, 2023 segment | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Number of operating segments | 2 |
Summary of Significant Accoun_3
Summary of Significant Accounting Polices and Adoption of New Accounting Pronouncements (Details) $ in Millions | Jun. 30, 2023 USD ($) investment |
Accounting Policies [Abstract] | |
Fair value, option, number of investments | investment | 71 |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |
Accrued performance fees | $ 123.2 |
Accrued Liabilities and Other Liabilities | |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | |
Accrued performance fees | $ 37.6 |
Real Estate and In-Place Leas_3
Real Estate and In-Place Lease Value - Schedule of Investments in Consolidated Properties (Details) - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
Real Estate [Abstract] | ||
Land | $ 1,309.5 | $ 1,319.2 |
Buildings | 3,802.5 | 3,961.9 |
Building improvements | 502 | 494.2 |
In-place lease values | 295.5 | 295 |
Real estate, gross | 5,909.5 | 6,070.3 |
Less accumulated depreciation and amortization | (927.5) | (882.2) |
Real estate and acquired in place lease values, net of accumulated depreciation and amortization | $ 4,982 | $ 5,188.1 |
Real Estate and In-Place Leas_4
Real Estate and In-Place Lease Value - Additional Information (Details) - USD ($) $ in Millions | 6 Months Ended | |
Jun. 30, 2023 | Jun. 30, 2022 | |
Real Estate [Line Items] | ||
Gain on sale of properties | $ 108.2 | $ 13.8 |
Western United States to VHH | ||
Real Estate [Line Items] | ||
Ownership percentage (as a percent) | 51% | |
Urban Multifamily | ||
Real Estate [Line Items] | ||
Gain on sale of properties | $ 79.5 | |
Urban Multifamily | Vintage Housing Holdings | ||
Real Estate [Line Items] | ||
Gain on sale of properties | 15.1 | |
Urban Multifamily | Western U.S. | ||
Real Estate [Line Items] | ||
Gain on sale of properties | 108.2 | |
Office Building | Ireland | ||
Real Estate [Line Items] | ||
Impairment of property | 10.6 | |
Office Building | United Kingdom | ||
Real Estate [Line Items] | ||
Impairment of property | $ 10.6 | |
Office And Retail Property | United Kingdom | ||
Real Estate [Line Items] | ||
Impairment of property | $ 5 | |
Leases, Acquired-in-Place | ||
Real Estate [Line Items] | ||
Weighted average lease term (in years) | 6 years 9 months 18 days | |
Maximum | Building and Building Improvements | ||
Real Estate [Line Items] | ||
Buildings and building improvements estimated lives | 40 years |
Real Estate and In-Place Leas_5
Real Estate and In-Place Lease Value - Future Minimum Lease To Be Received (Details) $ in Millions | Jun. 30, 2023 USD ($) |
Real Estate [Abstract] | |
2023 (remainder) | $ 124.8 |
2024 | 136.1 |
2025 | 122.8 |
2026 | 103.7 |
2027 | 82.3 |
Thereafter | 265.6 |
Total | $ 835.3 |
Unconsolidated Investments - Na
Unconsolidated Investments - Narrative (Details) $ in Millions | 6 Months Ended | ||
Jun. 30, 2023 USD ($) property fund joint_venture | Jun. 30, 2022 USD ($) | Dec. 31, 2022 USD ($) | |
Schedule of Equity Method Investments [Line Items] | |||
Payments to joint venture | $ 95 | ||
Proceeds from equity method investments | 81.7 | ||
Interest income recognized | 4.3 | ||
Non-cash contributions | 49.8 | ||
Income (loss) from unconsolidated investments, other | 15.3 | ||
Unconsolidated investments | $ 2,174.7 | $ 2,093.7 | |
Number of joint ventures with unfulfilled capital commitments | joint_venture | 8 | ||
Increase (Decrease) in Accrued Liabilities | $ 26.1 | $ 28 | |
Equity Method Investments | |||
Schedule of Equity Method Investments [Line Items] | |||
Unfunded capital commitments | 241 | ||
Equity Method Investments Closed-End Funds | |||
Schedule of Equity Method Investments [Line Items] | |||
Unfunded capital commitments | $ 74.7 | ||
Number of closed-end funds | fund | 4 | ||
Recurring | |||
Schedule of Equity Method Investments [Line Items] | |||
Unconsolidated investments | $ 2,174.7 | 2,093.7 | |
Fund VI | |||
Schedule of Equity Method Investments [Line Items] | |||
Number of real estate properties sold | property | 1 | ||
Multifamily Properties In Separate Account Platforms | |||
Schedule of Equity Method Investments [Line Items] | |||
Number of real estate properties sold | property | 1 | ||
Vintage Housing Holdings | |||
Schedule of Equity Method Investments [Line Items] | |||
Equity method investments | $ 290.5 | $ 272.3 | |
Joint Venture | Equity Method Investments | |||
Schedule of Equity Method Investments [Line Items] | |||
Increase (Decrease) in Accrued Liabilities | $ (18.5) | ||
Minimum | Various Comingled Funds And Separate Accounts | |||
Schedule of Equity Method Investments [Line Items] | |||
Ownership percentage (as a percent) | 5% | ||
Maximum | Various Comingled Funds And Separate Accounts | |||
Schedule of Equity Method Investments [Line Items] | |||
Ownership percentage (as a percent) | 50% |
Unconsolidated Investments - Sc
Unconsolidated Investments - Schedule of Joint Ventures (Details) - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | $ 2,320.9 | $ 2,238.1 |
Multifamily | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 1,290.6 | 1,235.7 |
Commercial | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 424.5 | 404.6 |
Hotel | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 245.6 | 195.9 |
Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 173.1 | 202.6 |
Residential and Other | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 187.1 | 199.3 |
Western U.S. | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 1,499.6 | 1,470.1 |
Western U.S. | Multifamily | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 893 | 857.6 |
Western U.S. | Commercial | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 84 | 89.2 |
Western U.S. | Hotel | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 245.6 | 195.9 |
Western U.S. | Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 119.1 | 158.3 |
Western U.S. | Residential and Other | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 157.9 | 169.1 |
Ireland | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 594.1 | 562.8 |
Ireland | Multifamily | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 397.6 | 378.1 |
Ireland | Commercial | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 190.2 | 176.7 |
Ireland | Hotel | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 0 | 0 |
Ireland | Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 6.3 | 8 |
Ireland | Residential and Other | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 0 | 0 |
United Kingdom | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 227.2 | 205.2 |
United Kingdom | Multifamily | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 0 | 0 |
United Kingdom | Commercial | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 150.3 | 138.7 |
United Kingdom | Hotel | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 0 | 0 |
United Kingdom | Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | 47.7 | 36.3 |
United Kingdom | Residential and Other | ||
Schedule of Equity Method Investments [Line Items] | ||
Investments in joint ventures | $ 29.2 | $ 30.2 |
Unconsolidated Investments - Ca
Unconsolidated Investments - Cash Distributions by Investment Type and Location (Details) - USD ($) $ in Millions | 6 Months Ended | |
Jun. 30, 2023 | Jun. 30, 2022 | |
Schedule of Equity Method Investments [Line Items] | ||
Operating | $ 35.2 | |
Investing | 46.5 | $ 78.7 |
Multifamily | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 22 | |
Investing | 28.3 | |
Commercial | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 8.2 | |
Investing | 0 | |
Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 3.9 | |
Investing | 15.2 | |
Residential and Other | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 1.1 | |
Investing | 3 | |
Western U.S. | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 26.9 | |
Investing | 35.4 | |
Western U.S. | Multifamily | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 17.8 | |
Investing | 28.3 | |
Western U.S. | Commercial | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 4.5 | |
Investing | 0 | |
Western U.S. | Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 3.9 | |
Investing | 4.1 | |
Western U.S. | Residential and Other | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 0.7 | |
Investing | 3 | |
Ireland | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 7.9 | |
Investing | 11.1 | |
Ireland | Multifamily | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 4.2 | |
Investing | 0 | |
Ireland | Commercial | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 3.7 | |
Investing | 0 | |
Ireland | Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 0 | |
Investing | 11.1 | |
Ireland | Residential and Other | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 0 | |
Investing | 0 | |
United Kingdom | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 0.4 | |
Investing | 0 | |
United Kingdom | Multifamily | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 0 | |
Investing | 0 | |
United Kingdom | Commercial | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 0 | |
Investing | 0 | |
United Kingdom | Funds | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 0 | |
Investing | 0 | |
United Kingdom | Residential and Other | ||
Schedule of Equity Method Investments [Line Items] | ||
Operating | 0.4 | |
Investing | $ 0 |
Unconsolidated Investments - In
Unconsolidated Investments - Income From Unconsolidated Investments (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Equity Method Investments and Joint Ventures [Abstract] | ||||
Income from unconsolidated investments - operating performance | $ 21.4 | $ 23.5 | $ 35.4 | $ 45.1 |
(Loss) income from unconsolidated investments - fair value | (15.1) | 15.9 | (12.7) | 72.5 |
(Loss) income from unconsolidated investments - performance allocations | (7.7) | (8.7) | (18.4) | 18.5 |
Total (loss) income from unconsolidated investments | $ (1.4) | $ 30.7 | $ 4.3 | $ 136.1 |
Fair Value Measurements and t_3
Fair Value Measurements and the Fair Value Option - Schedule of Fair Value Measurements (Details) - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unconsolidated investments | $ 2,174.7 | $ 2,093.7 |
Recurring | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unconsolidated investments | 2,174.7 | 2,093.7 |
Total | 2,161.1 | 2,100.7 |
Recurring | Currency Derivative Contract | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Net currency derivative contracts | (13.6) | 7 |
Recurring | Level 1 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unconsolidated investments | 0 | 0 |
Total | 0 | 0 |
Recurring | Level 1 | Currency Derivative Contract | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Net currency derivative contracts | 0 | 0 |
Recurring | Level 2 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unconsolidated investments | 0 | 0 |
Total | (13.6) | 7 |
Recurring | Level 2 | Currency Derivative Contract | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Net currency derivative contracts | (13.6) | 7 |
Recurring | Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unconsolidated investments | 2,174.7 | 2,093.7 |
Total | 2,174.7 | 2,093.7 |
Recurring | Level 3 | Currency Derivative Contract | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Net currency derivative contracts | $ 0 | $ 0 |
Fair Value Measurements and t_4
Fair Value Measurements and the Fair Value Option - Unconsolidated Investments, Narrative (Details) $ in Millions | Jun. 30, 2023 USD ($) investment | Dec. 31, 2022 USD ($) |
Fair Value, Investments, Entities that Calculate Net Asset Value Per Share [Line Items] | ||
Fair value, option, number of investments | investment | 71 | |
Equity Method Investments | ||
Fair Value, Investments, Entities that Calculate Net Asset Value Per Share [Line Items] | ||
Fair value option | $ 2,013.1 | $ 1,891.1 |
Alternative investment | 161.6 | $ 202.6 |
Unfunded capital commitments | 241 | |
Equity Method Investments Closed-End Funds | ||
Fair Value, Investments, Entities that Calculate Net Asset Value Per Share [Line Items] | ||
Unfunded capital commitments | $ 74.7 |
Fair Value Measurements and t_5
Fair Value Measurements and the Fair Value Option - Schedule of Changes in Level 3 Investments (Details) - Equity Method Investments - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||||
Beginning balance | $ 2,125.5 | $ 2,012.5 | $ 2,093.7 | $ 1,794.8 |
Unrealized and realized gains | 41.7 | 66.9 | 98.3 | 182.6 |
Unrealized and realized losses | (50.7) | (21.6) | (107.1) | (37.9) |
Contributions | 42.6 | 109.8 | 93.3 | 257.7 |
Distributions | (42.4) | (75.3) | (72.5) | (95.7) |
Other | 50.1 | 0.7 | 49.8 | 1.2 |
Ending Balance | 2,174.7 | 2,035.5 | 2,174.7 | 2,035.5 |
Level 3 | Recurring | ||||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||||
Foreign Exchange | $ 7.9 | $ (57.5) | $ 19.2 | $ (67.2) |
Fair Value Measurements and t_6
Fair Value Measurements and the Fair Value Option - Schedule of Significant Inputs (Details) | Jun. 30, 2023 |
Capitalization Rates | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.05 |
Capitalization Rates | Minimum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0500 |
Capitalization Rates | Maximum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0750 |
Capitalization Rates | Multifamily | Minimum | Income approach - direct capitalization | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0410 |
Capitalization Rates | Multifamily | Minimum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0500 |
Capitalization Rates | Multifamily | Maximum | Income approach - direct capitalization | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0570 |
Capitalization Rates | Multifamily | Maximum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0750 |
Capitalization Rates | Office | Minimum | Income approach - direct capitalization | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0430 |
Capitalization Rates | Office | Minimum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0520 |
Capitalization Rates | Office | Maximum | Income approach - direct capitalization | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0870 |
Capitalization Rates | Office | Maximum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0750 |
Capitalization Rates | Industrial Property | Minimum | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0500 |
Capitalization Rates | Industrial Property | Minimum | Income approach - direct capitalization | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0390 |
Capitalization Rates | Industrial Property | Maximum | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0630 |
Capitalization Rates | Industrial Property | Maximum | Income approach - direct capitalization | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0810 |
Capitalization Rates | Retail | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0650 |
Capitalization Rates | Hotel | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0600 |
Discount Rates | Minimum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0725 |
Discount Rates | Maximum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0975 |
Discount Rates | Multifamily | Minimum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0730 |
Discount Rates | Multifamily | Maximum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0980 |
Discount Rates | Office | Minimum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0750 |
Discount Rates | Office | Maximum | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0930 |
Discount Rates | Industrial Property | Minimum | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0630 |
Discount Rates | Industrial Property | Maximum | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0780 |
Discount Rates | Retail | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0830 |
Discount Rates | Hotel | Level 3 | Income approach - discounted cash flow | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0830 |
Credit Spread | Minimum | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0138 |
Credit Spread | Maximum | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | |
Measurement inputs | 0.0725 |
Fair Value Measurements and t_7
Fair Value Measurements and the Fair Value Option - Derivatives Financial Instruments (Details) € in Millions, £ in Millions, $ in Millions | 3 Months Ended | 6 Months Ended | |||||
Jun. 30, 2023 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2023 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2023 EUR (€) | Jun. 30, 2023 USD ($) | Jun. 30, 2023 GBP (£) | |
Derivative [Line Items] | |||||||
Interest Expense | $ 66 | $ 53.2 | $ 128.3 | $ 103.7 | |||
Designated as Hedging Instrument | Currency Derivative Contracts | Level 2 | |||||||
Derivative [Line Items] | |||||||
Hedge Assets | $ 21.9 | ||||||
Hedge Liabilities | 35.5 | ||||||
OCI (Losses) Gains | 2.1 | ||||||
Income Statement Losses | (8.4) | ||||||
Cash Paid | 0.7 | ||||||
Designated as Hedging Instrument | Currency Derivative Contracts | Level 2 | Interest Expense | |||||||
Derivative [Line Items] | |||||||
Interest Expense | 3 | ||||||
Designated as Hedging Instrument | Derivatives Outstanding | Level 2 | |||||||
Derivative [Line Items] | |||||||
Hedge Assets | 21.9 | ||||||
Hedge Liabilities | 35.5 | ||||||
OCI (Losses) Gains | (0.4) | ||||||
Income Statement Losses | (8.4) | ||||||
Cash Paid | 0 | ||||||
Designated as Hedging Instrument | Derivatives Outstanding | Level 2 | Interest Expense | |||||||
Derivative [Line Items] | |||||||
Interest Expense | 2.9 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, One | |||||||
Derivative [Line Items] | |||||||
Notional | € | € 287.5 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, One | Level 2 | |||||||
Derivative [Line Items] | |||||||
Hedge Assets | 3.6 | ||||||
Hedge Liabilities | 15.7 | ||||||
OCI (Losses) Gains | (0.2) | ||||||
Income Statement Losses | (6.5) | ||||||
Cash Paid | 0 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, One | Level 2 | Interest Expense | |||||||
Derivative [Line Items] | |||||||
Interest Expense | 2 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Two | KWE | |||||||
Derivative [Line Items] | |||||||
Notional | € | 40 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Two | Level 2 | KWE | |||||||
Derivative [Line Items] | |||||||
Hedge Assets | 0 | ||||||
Hedge Liabilities | 1 | ||||||
OCI (Losses) Gains | (1.8) | ||||||
Income Statement Losses | 0 | ||||||
Cash Paid | 0 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Two | Level 2 | KWE | Interest Expense | |||||||
Derivative [Line Items] | |||||||
Interest Expense | 0 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Three | KWE | |||||||
Derivative [Line Items] | |||||||
Notional | € | € 475 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Three | Level 2 | KWE | |||||||
Derivative [Line Items] | |||||||
Hedge Assets | 0 | ||||||
Hedge Liabilities | 0 | ||||||
OCI (Losses) Gains | 16.8 | ||||||
Income Statement Losses | 0 | ||||||
Cash Paid | 0 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Three | Level 2 | KWE | Interest Expense | |||||||
Derivative [Line Items] | |||||||
Interest Expense | 0 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Four | |||||||
Derivative [Line Items] | |||||||
Notional | £ | £ 515 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Four | Level 2 | |||||||
Derivative [Line Items] | |||||||
Hedge Assets | 18.3 | ||||||
Hedge Liabilities | 18.8 | ||||||
OCI (Losses) Gains | (15.2) | ||||||
Income Statement Losses | (1.9) | ||||||
Cash Paid | 0 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Four | Level 2 | Interest Expense | |||||||
Derivative [Line Items] | |||||||
Interest Expense | 0.9 | ||||||
Designated as Hedging Instrument | Derivative Settled | Level 2 | |||||||
Derivative [Line Items] | |||||||
Hedge Assets | 0 | ||||||
Hedge Liabilities | 0 | ||||||
OCI (Losses) Gains | 2.5 | ||||||
Income Statement Losses | 0 | ||||||
Cash Paid | 0.7 | ||||||
Designated as Hedging Instrument | Derivative Settled | Level 2 | Interest Expense | |||||||
Derivative [Line Items] | |||||||
Interest Expense | 0.1 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Six | Level 2 | |||||||
Derivative [Line Items] | |||||||
Hedge Assets | 0 | ||||||
Hedge Liabilities | $ 0 | ||||||
OCI (Losses) Gains | 2.5 | ||||||
Income Statement Losses | 0 | ||||||
Cash Paid | 0.7 | ||||||
Designated as Hedging Instrument | Foreign Exchange Contract, Six | Level 2 | Interest Expense | |||||||
Derivative [Line Items] | |||||||
Interest Expense | $ 0.1 |
Fair Value Measurements and t_8
Fair Value Measurements and the Fair Value Option - Interest Rate Swaps and Fair Value of Financial Instruments, Narrative (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Dec. 31, 2022 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Principal co-investments | $ 6.3 | $ 39.4 | $ 22.7 | $ 117.6 | |
Reported Value Measurement | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Long-term debt fair value | 5,300 | 5,300 | $ 5,600 | ||
Level 2 | Estimate of Fair Value Measurement | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Long-term debt fair value | $ 4,700 | 4,700 | $ 5,000 | ||
Foreign Currency Translation | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Unrealized gains, arising during the period | $ 26.5 | ||||
Foreign Currency Translation | Euro | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Percentage of asset carrying values hedged (as percent) | 93% | 93% | |||
Foreign Currency Translation | Gibraltar, Pounds | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Percentage of asset carrying values hedged (as percent) | 91% | 91% | |||
Interest Rate Swaps | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Principal co-investments | $ 1.7 | 3.9 | |||
Interest Rate Swaps | Designated as Hedging Instrument | |||||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |||||
Gain on derivatives | $ 5.1 | $ 20.5 | $ 11 |
Loans (Details)
Loans (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Dec. 31, 2022 | |
Financing Receivable, Allowance for Credit Loss [Line Items] | |||||
Committed capital, gross | $ 3,800 | ||||
Committed capital | 1,900 | ||||
Remaining committed capital amount | $ 100.5 | $ 100.5 | |||
Investment owned (as a percent) | 5% | ||||
Discount on gross commitment (as a percent) | 4.50% | 4.50% | |||
Loan purchases and originations | $ 244.1 | $ 244.1 | $ 149.4 | ||
Total revenue | 146.5 | $ 136.1 | 278.7 | $ 260.8 | |
Kennedy Wilson | |||||
Financing Receivable, Allowance for Credit Loss [Line Items] | |||||
Committed capital | 96.4 | ||||
Loan | |||||
Financing Receivable, Allowance for Credit Loss [Line Items] | |||||
Total revenue | $ 4.7 | $ 2.7 | $ 8.4 | $ 5 |
Other Assets - Schedule of Othe
Other Assets - Schedule of Other Assets (Details) - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
Other Assets [Abstract] | ||
Straight line rent receivable | $ 45.6 | $ 42.2 |
Goodwill | 23.9 | 23.9 |
Right of use asset, net | 12.2 | 12.2 |
Deferred taxes, net | 11.3 | 9.4 |
Leasing commissions, net of accumulated amortization of $12.7 and $11.1 at June 30, 2023 and December 31, 2022, respectively | 10.8 | 9.4 |
Prepaid expenses | 10.6 | 12.7 |
Other | 12.9 | 13.7 |
Other Assets | 219.9 | 216.1 |
Accumulated amortization, leasing commissions | 12.7 | 11.1 |
Above Market Leases | ||
Other Assets [Abstract] | ||
Above-market leases, net of accumulated amortization of $52.6 and $53.0 at June 30, 2023 and December 31, 2022, respectively | 3.2 | 3.9 |
Accumulated amortization, above-market leases | 52.6 | 53 |
Furniture and Equipment | ||
Other Assets [Abstract] | ||
Furniture and equipment net of accumulated depreciation of $29.4 and $29.4 at June 30, 2023 and December 31, 2022, respectively | 9 | 13.4 |
Accumulated amortization, office furniture and equipment | 29.4 | 29.4 |
Interest rate caps and swaps | ||
Other Assets [Abstract] | ||
Hedge assets | 58.5 | 41 |
Hedge assets | ||
Other Assets [Abstract] | ||
Hedge assets | $ 21.9 | $ 34.3 |
Other Assets - Additional Infor
Other Assets - Additional Information (Details) | 6 Months Ended |
Jun. 30, 2023 lease | |
Minimum | |
Real Estate [Line Items] | |
Weighted average remaining lease term (in years) | 2 years |
Maximum | |
Real Estate [Line Items] | |
Weighted average remaining lease term (in years) | 236 years |
Loan | |
Real Estate [Line Items] | |
Lessee, operating lease, number of contracts | 3 |
Land | |
Real Estate [Line Items] | |
Lessee, operating lease, number of contracts | 3 |
Other Assets - Schedule of Futu
Other Assets - Schedule of Future Minimum Rental Payments (Details) $ in Millions | Jun. 30, 2023 USD ($) |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
2023 (remainder) | $ 0.7 |
2024 | 1.1 |
2025 | 1.5 |
2026 | 1.4 |
2027 | 1.4 |
Thereafter | 35.4 |
Total undiscounted rental payments | 41.5 |
Less imputed interest | (29.3) |
Right of use asset, net | $ 12.2 |
Mortgage Debt - Schedule of Mor
Mortgage Debt - Schedule of Mortgage Debt (Details) - Mortgage debt - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
Debt Instrument [Line Items] | ||
Mortgage debt (excluding loan fees) | $ 2,901.8 | $ 3,034.5 |
Unamortized loan fees | (14.8) | (16.5) |
Total debt | 2,887 | 3,018 |
Unamortized discount (premium) | (0.8) | (0.6) |
Mortgage Loans Secured by Multi-Family Properties | Western U.S. | ||
Debt Instrument [Line Items] | ||
Mortgage debt (excluding loan fees) | 1,659.4 | 1,692.9 |
Mortgage Loans Secured by Commercial | Western U.S. | ||
Debt Instrument [Line Items] | ||
Mortgage debt (excluding loan fees) | 268.7 | 296.6 |
Mortgage Loans Secured by Commercial | United Kingdom | ||
Debt Instrument [Line Items] | ||
Mortgage debt (excluding loan fees) | 558 | 637.4 |
Mortgage Loans Secured by Commercial | Ireland | ||
Debt Instrument [Line Items] | ||
Mortgage debt (excluding loan fees) | 378.2 | 370.7 |
Mortgage Loans Secured by Commercial | Spain | ||
Debt Instrument [Line Items] | ||
Mortgage debt (excluding loan fees) | $ 37.5 | $ 36.9 |
Mortgage Debt - Mortgage Debt,
Mortgage Debt - Mortgage Debt, Additional Information (Details) - loan | 6 Months Ended | |
Jun. 30, 2023 | Dec. 31, 2022 | |
Debt Instrument [Line Items] | ||
Weighted-average interest rate of investment debt | 4.10% | |
Number of existing investments refinanced | 5 | |
Mortgage debt | ||
Debt Instrument [Line Items] | ||
Weighted-average interest rate of investment debt | 4.94% | 4.12% |
Percent of property level debt with fixed rate | 61% | 65% |
Percent of property level debt with floating rate and interest caps | 38% | 27% |
Percent of property level debt with floating rate, without interest caps | 1% | 8% |
Weighted average cap strike price | 2.37% | |
Maturity (in years) | 1 year 8 months 12 days |
Mortgage Debt - Schedule of Mat
Mortgage Debt - Schedule of Maturities (Details) - Mortgage debt - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
Debt Instrument [Line Items] | ||
2023 (remainder) | $ 143.7 | |
2024 | 186.8 | |
2025 | 303.5 | |
2026 | 529.8 | |
2027 | 382.6 | |
Thereafter | 1,356.2 | |
Long-term debt, gross | 2,902.6 | |
Unamortized discount (premium) | (0.8) | $ (0.6) |
Unamortized loan fees | (14.8) | (16.5) |
Total debt | $ 2,887 | $ 3,018 |
KW Unsecured Debt - Schedule of
KW Unsecured Debt - Schedule of Unsecured Debt (Details) - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
KW unsecured debt | ||
Debt Instrument [Line Items] | ||
Debt (excluding loan fees) | $ 1,952.4 | $ 2,085.5 |
Unamortized loan fees | (21.1) | (22.9) |
Total debt | 1,931.3 | 2,062.6 |
Unamortized discount (premium) | (3.3) | (3.5) |
Line of Credit | Revolving Credit Facility | ||
Debt Instrument [Line Items] | ||
Debt (excluding loan fees) | 149.1 | 282 |
2029 Notes | Revolving Credit Facility | ||
Debt Instrument [Line Items] | ||
Debt (excluding loan fees) | 601.6 | 601.7 |
2030 Notes | Revolving Credit Facility | ||
Debt Instrument [Line Items] | ||
Debt (excluding loan fees) | 600 | 600 |
2031 Notes | Revolving Credit Facility | ||
Debt Instrument [Line Items] | ||
Debt (excluding loan fees) | $ 601.7 | $ 601.8 |
KW Unsecured Debt - Borrowings
KW Unsecured Debt - Borrowings Under Credit Facilities (Details) - A&R Facility - Line of Credit - Revolving Credit Facility - USD ($) | 6 Months Ended | |
Mar. 25, 2020 | Jun. 30, 2023 | |
Line of Credit Facility [Line Items] | ||
Maximum borrowing capacity | $ 500,000,000 | |
Maturity of extension | 1 year | |
Maximum consolidated leverage ratio | 65% | |
Fixed charge coverage ratio, measurement period (in months) | 12 months | |
Covenant, percent of new equity offerings | 50% | |
Maximum secured recourse leverage multiplier | 1.5 | |
Remaining borrowing capacity | $ 350,900,000 | |
Average outstanding amount | $ 262,400,000 | |
Minimum | ||
Line of Credit Facility [Line Items] | ||
Fixed charge coverage ratio | 1.70 | |
Tangible net worth | $ 1,700,000,000 | |
Liquidity | $ 75,000,000 | |
Maximum | ||
Line of Credit Facility [Line Items] | ||
Secured recourse leverage ratio | 3.50% | |
Liquidity | $ 299,000,000 | |
Adjusted secured leverage ratio | 55% |
KW Unsecured Debt - Senior Note
KW Unsecured Debt - Senior Notes (Details) - Senior Notes | Feb. 11, 2021 USD ($) | Jun. 30, 2023 | Aug. 23, 2021 USD ($) | Mar. 15, 2021 USD ($) |
Maximum | ||||
Debt Instrument [Line Items] | ||||
Balance sheet leverage ratio | 1.50 | |||
Balance sheet leverage at period end | 0.98 | |||
4.75% Senior Notes Due 2029 and 5% Senior Notes Due 2031 | ||||
Debt Instrument [Line Items] | ||||
Redemption price (as a percent) | 100% | |||
Redemption amount (as a percent) | 40% | |||
4.75% Senior Notes Due 2029 and 5% Senior Notes Due 2031 | Maximum | ||||
Debt Instrument [Line Items] | ||||
Redemption price (as a percent) | 101% | |||
2029 Notes | ||||
Debt Instrument [Line Items] | ||||
Debt face value | $ 500,000,000 | $ 100,000,000 | ||
Interest rate (as a percent) | 4.75% | |||
2031 Notes | ||||
Debt Instrument [Line Items] | ||||
Debt face value | $ 500,000,000 | $ 100,000,000 | ||
Interest rate (as a percent) | 5% | |||
2030 Notes | ||||
Debt Instrument [Line Items] | ||||
Debt face value | $ 600,000,000 | |||
Interest rate (as a percent) | 4.75% |
KWE Unsecured Bonds - Schedule
KWE Unsecured Bonds - Schedule of KWE Unsecured Bonds (Details) - KWE unsecured bonds - USD ($) $ in Millions | Jun. 30, 2023 | Dec. 31, 2022 |
Debt Instrument [Line Items] | ||
Total debt | $ 516.4 | $ 506.4 |
KWE | ||
Debt Instrument [Line Items] | ||
Unamortized loan fees | (0.7) | (0.7) |
Total debt | 516.4 | 506.4 |
Unamortized discount (premium) | 1.2 | 1.5 |
KWE | KWE Euro Medium Term Note Programme | ||
Debt Instrument [Line Items] | ||
Mortgage debt (excluding loan fees) | $ 517.1 | $ 507.1 |
KWE Unsecured Bonds - Additiona
KWE Unsecured Bonds - Additional Information (Details) $ in Millions | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2023 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2023 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2023 EUR (€) | Dec. 31, 2022 USD ($) | |
Debt Instrument [Line Items] | ||||||
Unrealized foreign currency translation gain | $ (11.7) | $ 60.3 | $ (25.8) | $ 88.3 | ||
KWE | ||||||
Debt Instrument [Line Items] | ||||||
Unrealized foreign currency translation gain | $ 16.8 | |||||
KWE | KWE unsecured bonds | ||||||
Debt Instrument [Line Items] | ||||||
Maximum percentage of total assets | 60% | 60% | 60% | |||
Maximum ratio of consolidated secured indebtedness to total assets | 50% | 50% | 50% | |||
Interest coverage ratio | 1.50 | 1.50 | 1.50 | |||
Maximum ratio of unencumbered assets to unsecured indebtedness | 125% | 125% | 125% | |||
KWE | KWE unsecured bonds | KWE Euro Medium Term Note Programme | ||||||
Debt Instrument [Line Items] | ||||||
Debt face value | $ 518.3 | $ 518.3 | € 475,000,000 | |||
Mortgage debt (excluding loan fees) | $ 517.1 | $ 517.1 | $ 507.1 | |||
Annual fixed coupon rate | 3.25% | 3.25% | 3.25% |
Equity - Preferred Stock (Detai
Equity - Preferred Stock (Details) - USD ($) $ / shares in Units, shares in Millions, $ in Millions | Jun. 16, 2023 | Mar. 08, 2022 |
Subsidiary, Sale of Stock [Line Items] | ||
Number of warrants called in transaction (in shares) | 12.3 | 13 |
Exercise price of warrants (in USD per share) | $ 16.21 | $ 23 |
Warrant term (in years) | 7 years | 7 years |
Private Placement | ||
Subsidiary, Sale of Stock [Line Items] | ||
Preferred stock, dividend rate, percentage | 6% | 4.75% |
Private Placement | Preferred Stock | ||
Subsidiary, Sale of Stock [Line Items] | ||
Sale of stock, consideration received on transaction | $ 200 | $ 300 |
Equity - Offering Program (Deta
Equity - Offering Program (Details) $ in Millions | May 31, 2022 USD ($) |
ATM Program | |
Subsidiary, Sale of Stock [Line Items] | |
Maximum consideration receivable on sale of stock | $ 200 |
Equity - Dividend Distributions
Equity - Dividend Distributions (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Declared | ||||
Preferred Stock | $ 8.4 | $ 7.8 | $ 16.3 | $ 13.1 |
Common stock | $ 33.5 | $ 33.4 | 66.9 | 66.2 |
Paid | ||||
Preferred Stock | 15.7 | 8.6 | ||
Common stock | $ 69.1 | $ 68.9 |
Equity - Share-Based Compensati
Equity - Share-Based Compensation (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Share-based compensation | $ 7.3 | $ 7.3 | $ 14.4 | $ 14.4 |
Restricted Stock | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Share-based compensation | $ 14.4 | $ 14.4 |
Equity - Common Stock Repurchas
Equity - Common Stock Repurchase Program (Details) - USD ($) | 6 Months Ended | |||
Jun. 30, 2023 | Jun. 30, 2022 | Nov. 04, 2020 | Nov. 03, 2020 | |
Equity, Class of Treasury Stock [Line Items] | ||||
Authorized amount of stock to repurchase | $ 500,000,000 | $ 250,000,000 | ||
Stock repurchased during period, value | $ 12,500,000 | |||
Restricted Stock | ||||
Equity, Class of Treasury Stock [Line Items] | ||||
Shares retired due to RSG vesting (in shares) | 1,046,430 | 796,756 | ||
Payments related to tax withholding for share-based compensation | $ (13,400,000) | $ (18,600,000) | ||
Common Stock | ||||
Equity, Class of Treasury Stock [Line Items] | ||||
Shares retired due to common stock repurchase program (in shares) | 0 | 589,317 | ||
Stock repurchased during period, value | $ 12,500,000 |
Equity - Accumulated Other Comp
Equity - Accumulated Other Comprehensive (Loss) Income (Details) - USD ($) $ in Millions | 6 Months Ended | |
Jun. 30, 2023 | Dec. 31, 2022 | |
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||
Balance beginning of period | $ 2,010.4 | |
Balance end of period | 2,200.6 | |
Accumulated other comprehensive loss | (400) | $ (430.1) |
Total Accumulated Other Comprehensive Income Loss | ||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||
Balance beginning of period | (71.7) | |
Unrealized gains, arising during the period | 28.6 | |
Deferred taxes on unrealized (gains) losses, arising during the period | 2.4 | |
Noncontrolling interests | (0.9) | |
Balance end of period | (41.6) | |
Foreign Currency Translation | ||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||
Balance beginning of period | (156.9) | |
Unrealized gains, arising during the period | 26.5 | |
Deferred taxes on unrealized (gains) losses, arising during the period | (0.7) | |
Noncontrolling interests | (0.9) | |
Balance end of period | (132) | |
Currency Derivative Contracts and Interest Rate Swaps | Currency Derivative Contracts | ||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||
Balance beginning of period | 82 | |
Unrealized gains, arising during the period | 2.1 | |
Deferred taxes on unrealized (gains) losses, arising during the period | 3.1 | |
Noncontrolling interests | 0 | |
Balance end of period | 87.2 | |
Currency Derivative Contracts and Interest Rate Swaps | Interest Rate Swaps | ||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||
Balance beginning of period | 3.2 | |
Unrealized gains, arising during the period | 0 | |
Deferred taxes on unrealized (gains) losses, arising during the period | 0 | |
Noncontrolling interests | 0 | |
Balance end of period | 3.2 | |
Interest Rate Swaps | ||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | ||
Accumulated other comprehensive loss | $ 358.4 |
Earnings Per Share (Details)
Earnings Per Share (Details) - USD ($) $ / shares in Units, $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Earnings Per Share [Abstract] | ||||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ 39 | $ (9) | $ (1.8) | $ 25.8 |
Weighted average shares outstanding for basic (in shares) | 139,389,170 | 136,840,417 | 138,674,109 | 136,828,876 |
(Loss) income per share (in dollars per share) | $ 0.28 | $ (0.07) | $ (0.01) | $ 0.19 |
Weighted average shares outstanding (in shares) | 139,545,944 | 136,840,417 | 138,674,109 | 137,115,950 |
Loss (income) per share (in dollars per share) | $ 0.28 | $ (0.07) | $ (0.01) | $ 0.19 |
Potentially dilutive securities (in shares) | 41,616,847 | 28,615,806 | 41,894,133 | 28,444,127 |
Segment Information - Segment I
Segment Information - Segment Information, by Segment (Details) $ in Millions | 3 Months Ended | 6 Months Ended | ||||
Jun. 30, 2023 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2023 USD ($) segment | Jun. 30, 2022 USD ($) | Dec. 31, 2022 USD ($) | ||
Segment Reporting Information [Line Items] | ||||||
Number of operating segments | segment | 2 | |||||
Revenue | ||||||
Total revenue | $ 146.5 | $ 136.1 | $ 278.7 | $ 260.8 | ||
Principal co-investments | 6.3 | 39.4 | 22.7 | 117.6 | ||
Performance allocations | (7.7) | (8.7) | (18.4) | 18.5 | ||
Total (loss) income from unconsolidated investments | (1.4) | 30.7 | 4.3 | 136.1 | ||
Gain on sale of real estate, net | 89 | 11.9 | 108.2 | 13.8 | ||
Expenses | ||||||
Performance allocation compensation | (1.1) | (2) | 0.5 | 9.8 | ||
General and administrative | 8.7 | 9.4 | 17.1 | 17.3 | ||
Depreciation and amortization | 40.1 | 43.3 | 79.5 | 86.6 | ||
Total expenses | 133.1 | 128.5 | 257.6 | 267.6 | ||
Non-operating income (expense) | ||||||
Interest expense | (66) | (53.2) | (128.3) | (103.7) | ||
Gain (loss ) on extinguishment | (1.7) | (1.1) | (1.6) | (1.1) | ||
Other income | 24.3 | 3.6 | 21.3 | 9.4 | ||
Benefit from (provision for) income taxes | (10.3) | (0.4) | (6.4) | (8.6) | ||
Net income | 47.3 | (0.9) | 18.6 | 39.1 | ||
Net loss (income) attributable to the noncontrolling interests | 0.1 | (0.3) | (4.1) | (0.2) | ||
Preferred dividends | (8.4) | (7.8) | (16.3) | (13.1) | ||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 39 | (9) | (1.8) | 25.8 | ||
Segment Reporting Information, Assets [Abstract] | ||||||
Total assets | [1] | 8,193.9 | 8,193.9 | $ 8,271.8 | ||
Corporate | ||||||
Revenue | ||||||
Total revenue | 0.6 | 0.4 | 0.9 | 0.8 | ||
Principal co-investments | 0 | 0 | 0 | |||
Performance allocations | 0 | 0 | 0 | |||
Total (loss) income from unconsolidated investments | 0 | 0 | 0 | 0 | ||
Gain on sale of real estate, net | 0 | 0 | ||||
Expenses | ||||||
Performance allocation compensation | 0 | 0 | 0 | 0 | ||
General and administrative | 1.9 | 1.9 | 3.5 | 3.6 | ||
Depreciation and amortization | 0 | 0 | 0 | 0 | ||
Total expenses | 15.4 | 15 | 29.4 | 30.2 | ||
Non-operating income (expense) | ||||||
Interest expense | 25 | 22.5 | 50.1 | 44 | ||
Gain (loss ) on extinguishment | 0 | 0 | 0 | 0 | ||
Other income | 11.3 | 0.8 | 9.3 | 3.5 | ||
Benefit from (provision for) income taxes | (4.1) | 8.1 | 1.6 | 1.8 | ||
Net income | (32.6) | (28.2) | (67.7) | (68.1) | ||
Net loss (income) attributable to the noncontrolling interests | 0 | 0 | 0 | |||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | (41) | (36) | (84) | (81.2) | ||
Segment Reporting Information, Assets [Abstract] | ||||||
Total assets | 290.3 | 290.3 | 200.2 | |||
Rental | ||||||
Revenue | ||||||
Total revenue | 106.6 | 109.3 | 213.2 | 213.5 | ||
Expenses | ||||||
Cost of goods and services | 38.7 | 36.4 | 75.3 | 72.1 | ||
Rental | Corporate | ||||||
Revenue | ||||||
Total revenue | 0 | 0 | 0 | 0 | ||
Expenses | ||||||
Cost of goods and services | 0 | 0 | 0 | 0 | ||
Hotel | ||||||
Revenue | ||||||
Total revenue | 15.5 | 12.7 | 26.1 | 19.2 | ||
Expenses | ||||||
Cost of goods and services | 9.7 | 7.6 | 17.6 | 11.9 | ||
Hotel | Corporate | ||||||
Revenue | ||||||
Total revenue | 0 | 0 | 0 | 0 | ||
Expenses | ||||||
Cost of goods and services | 0 | 0 | 0 | 0 | ||
Investment management fees | ||||||
Revenue | ||||||
Total revenue | 19.1 | 11 | 30.1 | 22.3 | ||
Investment management fees | Corporate | ||||||
Revenue | ||||||
Total revenue | 0 | 0 | 0 | 0 | ||
Loans | ||||||
Revenue | ||||||
Total revenue | 4.7 | 2.7 | 8.4 | 5 | ||
Loans | Corporate | ||||||
Revenue | ||||||
Total revenue | 0 | 0 | 0 | 0 | ||
Compensation and related | ||||||
Expenses | ||||||
Cost of goods and services | 37 | 33.8 | 67.6 | 69.9 | ||
Compensation and related | Corporate | ||||||
Expenses | ||||||
Cost of goods and services | 13.5 | 13.1 | 25.9 | 26.6 | ||
Other Revenue | ||||||
Revenue | ||||||
Total revenue | 0.6 | 0.4 | 0.9 | 0.8 | ||
Other Revenue | Corporate | ||||||
Revenue | ||||||
Total revenue | 0.6 | 0.4 | 0.9 | 0.8 | ||
Consolidated | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 122.1 | 122 | 239.3 | 232.7 | ||
Principal co-investments | 0 | 0 | 0 | |||
Performance allocations | 0 | 0 | 0 | |||
Total (loss) income from unconsolidated investments | 0 | 0 | 0 | 0 | ||
Gain on sale of real estate, net | 89 | 11.9 | 108.2 | 13.8 | ||
Expenses | ||||||
Performance allocation compensation | 0 | 0 | 0 | 0 | ||
General and administrative | 4.3 | 3.6 | 7.9 | 6.1 | ||
Depreciation and amortization | 40.1 | 43.3 | 79.5 | 86.6 | ||
Total expenses | 106.2 | 100.7 | 203.5 | 194.7 | ||
Non-operating income (expense) | ||||||
Interest expense | (41) | (30.7) | (78.2) | (59.7) | ||
Gain (loss ) on extinguishment | (1.7) | (1.1) | (1.6) | (1.1) | ||
Other income | 13 | 2.8 | 12 | 5.9 | ||
Benefit from (provision for) income taxes | (6.2) | (8.5) | (8) | (10.4) | ||
Net income | 69 | (4.3) | 68.2 | (13.5) | ||
Net loss (income) attributable to the noncontrolling interests | 0.1 | (0.3) | (4.1) | (0.2) | ||
Preferred dividends | 0 | 0 | 0 | 0 | ||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 69.1 | (4.6) | 64.1 | (13.7) | ||
Segment Reporting Information, Assets [Abstract] | ||||||
Total assets | 5,338.6 | 5,338.6 | 5,684.1 | |||
Consolidated | Rental | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 106.6 | 109.3 | 213.2 | 213.5 | ||
Expenses | ||||||
Cost of goods and services | 38.7 | 36.4 | 75.3 | 72.1 | ||
Consolidated | Hotel | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 15.5 | 12.7 | 26.1 | 19.2 | ||
Expenses | ||||||
Cost of goods and services | 9.7 | 7.6 | 17.6 | 11.9 | ||
Consolidated | Investment management fees | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 0 | 0 | 0 | 0 | ||
Consolidated | Loans | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 0 | 0 | 0 | 0 | ||
Consolidated | Compensation and related | Operating Segments | ||||||
Expenses | ||||||
Cost of goods and services | 13.4 | 9.8 | 23.2 | 18 | ||
Consolidated | Other Revenue | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 0 | 0 | 0 | 0 | ||
Co-Investments | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 23.8 | 13.7 | 38.5 | 27.3 | ||
Principal co-investments | 6.3 | 39.4 | 22.7 | 117.6 | ||
Performance allocations | (7.7) | (8.7) | (18.4) | 18.5 | ||
Total (loss) income from unconsolidated investments | (1.4) | 30.7 | 4.3 | 136.1 | ||
Gain on sale of real estate, net | 0 | 0 | 0 | 0 | ||
Expenses | ||||||
Performance allocation compensation | (1.1) | (2) | 0.5 | 9.8 | ||
General and administrative | 2.5 | 3.9 | 5.7 | 7.6 | ||
Depreciation and amortization | 0 | 0 | 0 | 0 | ||
Total expenses | 11.5 | 12.8 | 24.7 | 42.7 | ||
Non-operating income (expense) | ||||||
Interest expense | 0 | 0 | 0 | 0 | ||
Gain (loss ) on extinguishment | 0 | 0 | 0 | 0 | ||
Other income | 0 | 0 | 0 | |||
Benefit from (provision for) income taxes | 0 | 0 | 0 | 0 | ||
Net income | 10.9 | 31.6 | 18.1 | 120.7 | ||
Net loss (income) attributable to the noncontrolling interests | 0 | 0 | 0 | 0 | ||
Preferred dividends | 0 | 0 | 0 | |||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 10.9 | 31.6 | 18.1 | 120.7 | ||
Segment Reporting Information, Assets [Abstract] | ||||||
Total assets | 2,565 | 2,565 | $ 2,387.5 | |||
Co-Investments | Rental | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 0 | 0 | 0 | 0 | ||
Expenses | ||||||
Cost of goods and services | 0 | 0 | 0 | 0 | ||
Co-Investments | Hotel | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 0 | 0 | 0 | 0 | ||
Expenses | ||||||
Cost of goods and services | 0 | 0 | 0 | 0 | ||
Co-Investments | Investment management fees | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 19.1 | 11 | 30.1 | 22.3 | ||
Co-Investments | Loans | Operating Segments | ||||||
Revenue | ||||||
Total revenue | 4.7 | 2.7 | 8.4 | 5 | ||
Co-Investments | Compensation and related | Operating Segments | ||||||
Expenses | ||||||
Cost of goods and services | 10.1 | 10.9 | 18.5 | 25.3 | ||
Co-Investments | Other Revenue | Operating Segments | ||||||
Revenue | ||||||
Total revenue | $ 0 | $ 0 | $ 0 | $ 0 | ||
Minimum | ||||||
Segment Reporting Information [Line Items] | ||||||
Average ownership interest in investments | 5% | 5% | ||||
Maximum | ||||||
Segment Reporting Information [Line Items] | ||||||
Average ownership interest in investments | 50% | 50% | ||||
[1]The assets and liabilities as of June 30, 2023 include $157.4 million (including cash held by consolidated investments of $4.7 million and real estate and acquired in place lease values, net of accumulated depreciation and amortization of $123.3 million) and $77.0 million (including investment debt of $53.8 million), respectively, from consolidated variable interest entities ("VIEs"). The assets and liabilities as of December 31, 2022 include $169.8 million (including cash held by consolidated investments of $6.1 million and real estate and acquired in place lease values, net of accumulated depreciation and amortization of $137.8 million) and $82.4 million (including investment debt of $51.2 million), respectively, from VIEs. These assets can only be used to settle obligations of the consolidated VIEs, and the liabilities do not have recourse to the Company. |
Income Taxes (Details)
Income Taxes (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Income Tax Contingency [Line Items] | ||||
Income before income taxes | $ 57.6 | $ (0.5) | $ 25 | $ 47.7 |
Provision for income taxes | $ (10.3) | $ (0.4) | $ (6.4) | $ (8.6) |
Guarantor and Non-Guarantor F_3
Guarantor and Non-Guarantor Financial Statements - Condensed Consolidating Balance Sheet (Details) - USD ($) $ in Millions | Jun. 30, 2023 | Mar. 31, 2023 | Dec. 31, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2021 | |
Assets | |||||||
Cash and cash equivalents | $ 387 | $ 439.3 | |||||
Accounts receivable | 40 | 40.8 | |||||
Real estate and acquired in place lease values, net of accumulated depreciation and amortization | 4,982 | 5,188.1 | |||||
Unconsolidated investments | 2,320.9 | 2,238.1 | |||||
Investments in and advances to consolidated subsidiaries | 0 | 0 | |||||
Other assets, net | 219.9 | 216.1 | |||||
Loan purchases and originations | 244.1 | 149.4 | |||||
Total assets | [1] | 8,193.9 | 8,271.8 | ||||
Liabilities | |||||||
Accounts payable | 16.2 | 16.2 | |||||
Accrued expenses and other liabilities | 642.4 | 658.2 | |||||
Total liabilities | [1] | 5,993.3 | 6,261.4 | ||||
Equity | |||||||
Kennedy-Wilson Holdings, Inc. shareholders' equity | 2,154.4 | 1,964 | |||||
Noncontrolling interests | 46.2 | 46.4 | |||||
Total equity | 2,200.6 | $ 1,971.4 | 2,010.4 | $ 1,990.4 | $ 2,063.2 | $ 1,803.9 | |
Total liabilities and equity | 8,193.9 | 8,271.8 | |||||
Mortgage debt | |||||||
Liabilities | |||||||
Long-term debt | 2,887 | 3,018 | |||||
KW unsecured debt | |||||||
Liabilities | |||||||
Long-term debt | 1,931.3 | 2,062.6 | |||||
KWE unsecured bonds | |||||||
Liabilities | |||||||
Long-term debt | 516.4 | 506.4 | |||||
Reportable Legal Entities | Parent | |||||||
Assets | |||||||
Cash and cash equivalents | 0 | 0 | |||||
Accounts receivable | 0 | 0 | |||||
Real estate and acquired in place lease values, net of accumulated depreciation and amortization | 0 | 0 | |||||
Unconsolidated investments | 0 | 0 | |||||
Investments in and advances to consolidated subsidiaries | 2,197.8 | 2,009 | |||||
Other assets, net | 0 | 0 | |||||
Loan purchases and originations | 0 | 0 | |||||
Total assets | 2,197.8 | 2,009 | |||||
Liabilities | |||||||
Accounts payable | 0 | 0 | |||||
Accrued expenses and other liabilities | 43.4 | 45 | |||||
Total liabilities | 43.4 | 45 | |||||
Equity | |||||||
Kennedy-Wilson Holdings, Inc. shareholders' equity | 2,154.4 | 1,964 | |||||
Noncontrolling interests | 0 | 0 | |||||
Total equity | 2,154.4 | 1,964 | |||||
Total liabilities and equity | 2,197.8 | 2,009 | |||||
Reportable Legal Entities | Parent | Mortgage debt | |||||||
Liabilities | |||||||
Long-term debt | 0 | 0 | |||||
Reportable Legal Entities | Parent | KW unsecured debt | |||||||
Liabilities | |||||||
Long-term debt | 0 | 0 | |||||
Reportable Legal Entities | Parent | KWE unsecured bonds | |||||||
Liabilities | |||||||
Long-term debt | 0 | ||||||
Reportable Legal Entities | Kennedy-Wilson, Inc. | |||||||
Assets | |||||||
Cash and cash equivalents | 175.6 | 91.5 | |||||
Accounts receivable | 0.5 | 0.1 | |||||
Real estate and acquired in place lease values, net of accumulated depreciation and amortization | 0 | 0 | |||||
Unconsolidated investments | 14.5 | 15.9 | |||||
Investments in and advances to consolidated subsidiaries | 4,247.3 | 4,289.3 | |||||
Other assets, net | 78.2 | 85.7 | |||||
Loan purchases and originations | 4.7 | 5.8 | |||||
Total assets | 4,520.8 | 4,488.3 | |||||
Liabilities | |||||||
Accounts payable | 0.3 | 0.5 | |||||
Accrued expenses and other liabilities | 391.4 | 416.2 | |||||
Total liabilities | 2,323 | 2,479.3 | |||||
Equity | |||||||
Kennedy-Wilson Holdings, Inc. shareholders' equity | 2,197.8 | 2,009 | |||||
Noncontrolling interests | 0 | 0 | |||||
Total equity | 2,197.8 | 2,009 | |||||
Total liabilities and equity | 4,520.8 | 4,488.3 | |||||
Reportable Legal Entities | Kennedy-Wilson, Inc. | Mortgage debt | |||||||
Liabilities | |||||||
Long-term debt | 0 | 0 | |||||
Reportable Legal Entities | Kennedy-Wilson, Inc. | KW unsecured debt | |||||||
Liabilities | |||||||
Long-term debt | 1,931.3 | 2,062.6 | |||||
Reportable Legal Entities | Kennedy-Wilson, Inc. | KWE unsecured bonds | |||||||
Liabilities | |||||||
Long-term debt | 0 | 0 | |||||
Reportable Legal Entities | Guarantor Subsidiaries | |||||||
Assets | |||||||
Cash and cash equivalents | 82.6 | 59.6 | |||||
Accounts receivable | 20.4 | 18.2 | |||||
Real estate and acquired in place lease values, net of accumulated depreciation and amortization | 1,466.1 | 1,656.8 | |||||
Unconsolidated investments | 693.2 | 698.6 | |||||
Investments in and advances to consolidated subsidiaries | 2,803.5 | 2,850 | |||||
Other assets, net | 50.4 | 50.5 | |||||
Loan purchases and originations | 207.4 | 111.6 | |||||
Total assets | 5,323.6 | 5,445.3 | |||||
Liabilities | |||||||
Accounts payable | 2 | 4 | |||||
Accrued expenses and other liabilities | 81.1 | 76.5 | |||||
Total liabilities | 1,076.3 | 1,156 | |||||
Equity | |||||||
Kennedy-Wilson Holdings, Inc. shareholders' equity | 4,247.3 | 4,289.3 | |||||
Noncontrolling interests | 0 | 0 | |||||
Total equity | 4,247.3 | 4,289.3 | |||||
Total liabilities and equity | 5,323.6 | 5,445.3 | |||||
Reportable Legal Entities | Guarantor Subsidiaries | Mortgage debt | |||||||
Liabilities | |||||||
Long-term debt | 993.2 | 1,075.5 | |||||
Reportable Legal Entities | Guarantor Subsidiaries | KW unsecured debt | |||||||
Liabilities | |||||||
Long-term debt | 0 | 0 | |||||
Reportable Legal Entities | Guarantor Subsidiaries | KWE unsecured bonds | |||||||
Liabilities | |||||||
Long-term debt | 0 | 0 | |||||
Reportable Legal Entities | Non-guarantor Subsidiaries | |||||||
Assets | |||||||
Cash and cash equivalents | 128.8 | 288.2 | |||||
Accounts receivable | 19.1 | 22.5 | |||||
Real estate and acquired in place lease values, net of accumulated depreciation and amortization | 3,515.9 | 3,531.3 | |||||
Unconsolidated investments | 1,613.2 | 1,523.6 | |||||
Investments in and advances to consolidated subsidiaries | 0 | 0 | |||||
Other assets, net | 91.3 | 79.9 | |||||
Loan purchases and originations | 32 | 32 | |||||
Total assets | 5,400.3 | 5,477.5 | |||||
Liabilities | |||||||
Accounts payable | 13.9 | 11.7 | |||||
Accrued expenses and other liabilities | 126.5 | 120.5 | |||||
Total liabilities | 2,550.6 | 2,581.1 | |||||
Equity | |||||||
Kennedy-Wilson Holdings, Inc. shareholders' equity | 2,803.5 | 2,850 | |||||
Noncontrolling interests | 46.2 | 46.4 | |||||
Total equity | 2,849.7 | 2,896.4 | |||||
Total liabilities and equity | 5,400.3 | 5,477.5 | |||||
Reportable Legal Entities | Non-guarantor Subsidiaries | Mortgage debt | |||||||
Liabilities | |||||||
Long-term debt | 1,893.8 | 1,942.5 | |||||
Reportable Legal Entities | Non-guarantor Subsidiaries | KW unsecured debt | |||||||
Liabilities | |||||||
Long-term debt | 0 | 0 | |||||
Reportable Legal Entities | Non-guarantor Subsidiaries | KWE unsecured bonds | |||||||
Liabilities | |||||||
Long-term debt | 516.4 | 506.4 | |||||
Elimination | |||||||
Assets | |||||||
Cash and cash equivalents | 0 | 0 | |||||
Accounts receivable | 0 | 0 | |||||
Real estate and acquired in place lease values, net of accumulated depreciation and amortization | 0 | 0 | |||||
Unconsolidated investments | 0 | 0 | |||||
Investments in and advances to consolidated subsidiaries | (9,248.6) | (9,148.3) | |||||
Other assets, net | 0 | 0 | |||||
Loan purchases and originations | 0 | 0 | |||||
Total assets | (9,248.6) | (9,148.3) | |||||
Liabilities | |||||||
Accounts payable | 0 | 0 | |||||
Accrued expenses and other liabilities | 0 | 0 | |||||
Total liabilities | 0 | 0 | |||||
Equity | |||||||
Kennedy-Wilson Holdings, Inc. shareholders' equity | (9,248.6) | (9,148.3) | |||||
Noncontrolling interests | 0 | 0 | |||||
Total equity | (9,248.6) | (9,148.3) | |||||
Total liabilities and equity | (9,248.6) | (9,148.3) | |||||
Elimination | Mortgage debt | |||||||
Liabilities | |||||||
Long-term debt | 0 | 0 | |||||
Elimination | KW unsecured debt | |||||||
Liabilities | |||||||
Long-term debt | 0 | 0 | |||||
Elimination | KWE unsecured bonds | |||||||
Liabilities | |||||||
Long-term debt | $ 0 | $ 0 | |||||
[1]The assets and liabilities as of June 30, 2023 include $157.4 million (including cash held by consolidated investments of $4.7 million and real estate and acquired in place lease values, net of accumulated depreciation and amortization of $123.3 million) and $77.0 million (including investment debt of $53.8 million), respectively, from consolidated variable interest entities ("VIEs"). The assets and liabilities as of December 31, 2022 include $169.8 million (including cash held by consolidated investments of $6.1 million and real estate and acquired in place lease values, net of accumulated depreciation and amortization of $137.8 million) and $82.4 million (including investment debt of $51.2 million), respectively, from VIEs. These assets can only be used to settle obligations of the consolidated VIEs, and the liabilities do not have recourse to the Company. |
Guarantor and Non-Guarantor F_4
Guarantor and Non-Guarantor Financial Statements - Consolidating Statement of Operations (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2023 | Jun. 30, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | |
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | $ 146.5 | $ 136.1 | $ 278.7 | $ 260.8 |
Total (loss) income from unconsolidated subsidiaries | (1.4) | 30.7 | 4.3 | 136.1 |
Gain on sale of real estate, net | 89 | 11.9 | 108.2 | 13.8 |
Total expenses | 133.1 | 128.5 | 257.6 | 267.6 |
Income from consolidated subsidiaries | 0 | 0 | 0 | 0 |
Interest expense | (66) | (53.2) | (128.3) | (103.7) |
Loss on early extinguishment of debt | (1.7) | (1.1) | (1.6) | (1.1) |
Other income | 24.3 | 3.6 | 21.3 | 9.4 |
Income (loss) before provision for income taxes | 57.6 | (0.5) | 25 | 47.7 |
Benefit from (provision for) income taxes | (10.3) | (0.4) | (6.4) | (8.6) |
Net income (loss) | 47.3 | (0.9) | 18.6 | 39.1 |
Net loss (income) attributable to the noncontrolling interests | 0.1 | (0.3) | (4.1) | (0.2) |
Preferred dividends | (8.4) | (7.8) | (16.3) | (13.1) |
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 39 | (9) | (1.8) | 25.8 |
Rental | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | 106.6 | 109.3 | 213.2 | 213.5 |
Hotel | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | 15.5 | 12.7 | 26.1 | 19.2 |
Investment management fees | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | 19.1 | 11 | 30.1 | 22.3 |
Loan | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | 4.7 | 2.7 | 8.4 | 5 |
Reportable Legal Entities | Parent | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | 0 | 0 | 0 | 0 |
Total (loss) income from unconsolidated subsidiaries | 0 | 0 | 0 | 0 |
Gain on sale of real estate, net | 0 | 0 | 0 | 0 |
Total expenses | 7.3 | 7.4 | 14.9 | 14.5 |
Income from consolidated subsidiaries | 54.5 | 6.4 | 33.3 | 53.5 |
Interest expense | 0 | 0 | 0 | 0 |
Loss on early extinguishment of debt | 0 | 0 | 0 | 0 |
Other income | 0.1 | 0 | 0.2 | 0 |
Income (loss) before provision for income taxes | 47.3 | (1) | 18.6 | 39 |
Benefit from (provision for) income taxes | 0 | 0 | 0 | 0 |
Net income (loss) | 47.3 | (1) | 18.6 | 39 |
Net loss (income) attributable to the noncontrolling interests | 0 | 0 | 0 | 0 |
Preferred dividends | (8.4) | (7.8) | (16.3) | (13.1) |
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 38.9 | (8.8) | 2.3 | 25.9 |
Reportable Legal Entities | Kennedy-Wilson, Inc. | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | 0 | 0.1 | 0.1 | 0.1 |
Total (loss) income from unconsolidated subsidiaries | (0.1) | (1.3) | (0.1) | 0.7 |
Gain on sale of real estate, net | 0 | 0 | 0 | 0 |
Total expenses | 25 | 21.9 | 42 | 44.4 |
Income from consolidated subsidiaries | 97.4 | 42.9 | 114.7 | 135.7 |
Interest expense | (24.9) | (22.3) | (50.1) | (44) |
Loss on early extinguishment of debt | 0 | 0 | 0 | 0 |
Other income | 11.3 | 0.9 | 9.2 | 3.7 |
Income (loss) before provision for income taxes | 58.7 | (1.6) | 31.8 | 51.8 |
Benefit from (provision for) income taxes | (4.2) | 8.1 | 1.5 | 1.8 |
Net income (loss) | 54.5 | 6.5 | 33.3 | 53.6 |
Net loss (income) attributable to the noncontrolling interests | 0 | 0 | 0 | 0 |
Preferred dividends | 0 | 0 | 0 | 0 |
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 54.5 | 6.5 | 33.3 | 53.6 |
Reportable Legal Entities | Guarantor Subsidiaries | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | 63.7 | 55.7 | 120.1 | 109.5 |
Total (loss) income from unconsolidated subsidiaries | (19.1) | 5.5 | (46) | 14 |
Gain on sale of real estate, net | 94.5 | 11.4 | 98.2 | 11.4 |
Total expenses | 42.2 | 45.3 | 86.2 | 98.1 |
Income from consolidated subsidiaries | 15 | 31.4 | 52.5 | 127.4 |
Interest expense | (12.6) | (10.4) | (23.4) | (20.1) |
Loss on early extinguishment of debt | (1.5) | (1.1) | (2) | (1.1) |
Other income | (0.2) | (0.4) | 0.7 | (0.7) |
Income (loss) before provision for income taxes | 97.6 | 46.8 | 113.9 | 142.3 |
Benefit from (provision for) income taxes | (0.2) | (3.9) | 0.8 | (6.6) |
Net income (loss) | 97.4 | 42.9 | 114.7 | 135.7 |
Net loss (income) attributable to the noncontrolling interests | 0 | 0 | 0 | 0 |
Preferred dividends | 0 | 0 | 0 | 0 |
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 97.4 | 42.9 | 114.7 | 135.7 |
Reportable Legal Entities | Non-guarantor Subsidiaries | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | 82.8 | 80.3 | 158.5 | 151.2 |
Total (loss) income from unconsolidated subsidiaries | 17.8 | 26.5 | 50.4 | 121.4 |
Gain on sale of real estate, net | (5.5) | 0.5 | 10 | 2.4 |
Total expenses | 58.6 | 53.9 | 114.5 | 110.6 |
Income from consolidated subsidiaries | 0 | 0 | 0 | 0 |
Interest expense | (28.5) | (20.5) | (54.8) | (39.6) |
Loss on early extinguishment of debt | (0.2) | 0 | 0.4 | 0 |
Other income | 13.1 | 3.1 | 11.2 | 6.4 |
Income (loss) before provision for income taxes | 20.9 | 36 | 61.2 | 131.2 |
Benefit from (provision for) income taxes | (5.9) | (4.6) | (8.7) | (3.8) |
Net income (loss) | 15 | 31.4 | 52.5 | 127.4 |
Net loss (income) attributable to the noncontrolling interests | 0.1 | (0.3) | (4.1) | (0.2) |
Preferred dividends | 0 | 0 | 0 | 0 |
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 15.1 | 31.1 | 48.4 | 127.2 |
Elimination | ||||
Condensed Financial Statements, Captions [Line Items] | ||||
Total revenue | 0 | 0 | 0 | 0 |
Total (loss) income from unconsolidated subsidiaries | 0 | 0 | 0 | 0 |
Gain on sale of real estate, net | 0 | 0 | 0 | 0 |
Total expenses | 0 | 0 | 0 | 0 |
Income from consolidated subsidiaries | (166.9) | (80.7) | (200.5) | (316.6) |
Interest expense | 0 | 0 | 0 | 0 |
Loss on early extinguishment of debt | 0 | 0 | 0 | 0 |
Other income | 0 | 0 | 0 | 0 |
Income (loss) before provision for income taxes | (166.9) | (80.7) | (200.5) | (316.6) |
Benefit from (provision for) income taxes | 0 | 0 | 0 | 0 |
Net income (loss) | (166.9) | (80.7) | (200.5) | (316.6) |
Net loss (income) attributable to the noncontrolling interests | 0 | 0 | 0 | 0 |
Preferred dividends | 0 | 0 | 0 | 0 |
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ (166.9) | $ (80.7) | $ (200.5) | $ (316.6) |