XML 91 R74.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantor and Non-Guarantor Financial Statements - Income Statements (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenue        
Investment management, property services and research fees $ 15.1 $ 12.9 $ 47.0 $ 65.0
Rental 106.6 70.6 295.3 124.4
Hotel 31.3 22.9 78.0 36.9
Sale of real estate 1.6 1.6 3.7 19.0
Loan purchases, loan originations and other 4.6 5.7 13.4 11.7
Total revenue 159.2 113.7 437.4 257.0
Operating expenses        
Commission and marketing 1.2 2.0 4.4 3.8
Rental operating 29.4 20.9 78.5 37.8
Hotel operating 22.7 16.9 66.1 32.1
Cost of real estate sold 1.1 1.1 2.6 14.6
Compensation and related 35.2 26.8 105.4 79.6
General and administrative 10.0 11.8 31.3 28.3
Depreciation and amortization 44.9 34.7 119.5 67.3
Total operating expenses 144.5 114.2 407.8 263.5
Income from unconsolidated investments 15.9 12.1 44.1 45.9
Income from consolidated subsidiaries 0.0 0.0 0.0 0.0
Operating income 30.6 11.6 73.7 39.4
Non-operating income (expense)        
Acquisition-related gains 29.9 28.9 87.2 199.2
Acquisition-related expenses (8.2) (5.3) (28.3) (16.9)
Interest expense-investment (31.3) (13.8) (77.9) (30.2)
Interest expense-corporate (11.7) (15.9) (35.5) (41.1)
Gain on sale of real estate 4.6 0.0 44.7 0.0
Other income / (expense) (4.3) (1.9) (0.7) 1.0
Income before provision for income taxes 9.6 3.6 63.2 151.4
(Provision for) benefit from income taxes (4.5) (6.6) (32.5) (40.8)
Net income (loss) 5.1 (3.0) 30.7 110.6
Net (income) loss attributable to the noncontrolling interests 10.3 2.8 15.0 (59.9)
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. 15.4 (0.2) 45.7 50.7
Preferred dividends and accretion of preferred stock issuance costs (0.5) (2.0) (3.1) (6.1)
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders 14.9 (2.2) 42.6 44.6
Parent [Member]        
Revenue        
Investment management, property services and research fees 0.0 0.0 0.0 0.0
Rental 0.0 0.0 0.0 0.0
Hotel 0.0 0.0 0.0 0.0
Sale of real estate 0.0 0.0 0.0 0.0
Loan purchases, loan originations and other 0.0 0.0 0.0 0.0
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Commission and marketing 0.0 0.0 0.0 0.0
Rental operating 0.0 0.0 0.0 0.0
Hotel operating 0.0 0.0 0.0 0.0
Cost of real estate sold 0.0 0.0 0.0 0.0
Compensation and related 5.5 5.3 19.6 8.7
General and administrative 0.0 0.0 0.0 0.0
Depreciation and amortization 0.0 0.0 0.0 0.0
Total operating expenses 5.5 5.3 19.6 8.7
Income from unconsolidated investments 0.0 0.0 0.0 0.0
Income from consolidated subsidiaries 10.6 2.3 50.3 119.3
Operating income 5.1 (3.0) 30.7 110.6
Non-operating income (expense)        
Acquisition-related gains 0.0 0.0 0.0 0.0
Acquisition-related expenses 0.0 0.0 0.0 0.0
Interest expense-investment 0.0 0.0 0.0 0.0
Interest expense-corporate 0.0 0.0 0.0 0.0
Gain on sale of real estate 0.0 0.0 0.0  
Other income / (expense) 0.0 0.0 0.0 0.0
Income before provision for income taxes 5.1 (3.0) 30.7 110.6
(Provision for) benefit from income taxes 0.0 0.0 0.0 0.0
Net income (loss) 5.1 (3.0) 30.7 110.6
Net (income) loss attributable to the noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. 5.1 (3.0) 30.7 110.6
Preferred dividends and accretion of preferred stock issuance costs (0.5) (2.0) (3.1) (6.1)
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders 4.6 (5.0) 27.6 104.5
Kennedy-Wilson, Inc. [Member]        
Revenue        
Investment management, property services and research fees 0.0 (0.5) 0.0 0.0
Rental 0.0 0.0 0.0 0.0
Hotel 0.0 0.0 0.0 0.0
Sale of real estate 0.0 0.0 0.0 0.0
Loan purchases, loan originations and other 0.0 0.1 0.0 0.2
Total revenue 0.0 (0.4) 0.0 0.2
Operating expenses        
Commission and marketing 0.0 0.0 1.0 0.0
Rental operating 0.0 0.0 0.0 0.0
Hotel operating 0.0 0.0 0.0 0.0
Cost of real estate sold 0.0 0.0 0.0 0.0
Compensation and related 17.0 8.8 46.9 39.0
General and administrative 3.6 3.8 11.0 9.4
Depreciation and amortization 0.1 0.2 0.5 0.7
Total operating expenses 20.7 12.8 59.4 49.1
Income from unconsolidated investments (1.2) 2.1 0.0 3.3
Income from consolidated subsidiaries 44.0 35.7 148.7 245.2
Operating income 22.1 24.6 89.3 199.6
Non-operating income (expense)        
Acquisition-related gains 0.0 0.0 0.0 (7.0)
Acquisition-related expenses (0.1) 0.0 (0.4) 0.0
Interest expense-investment 0.0 0.0 0.0 0.0
Interest expense-corporate (11.7) (15.9) (35.5) (41.1)
Gain on sale of real estate 0.0 0.0 0.0  
Other income / (expense) 0.4 (0.2) 0.3 0.0
Income before provision for income taxes 10.7 8.5 53.7 151.5
(Provision for) benefit from income taxes (0.1) (6.1) (3.4) (32.2)
Net income (loss) 10.6 2.4 50.3 119.3
Net (income) loss attributable to the noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. 10.6 2.4 50.3 119.3
Preferred dividends and accretion of preferred stock issuance costs 0.0 0.0 0.0 0.0
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders 10.6 2.4 50.3 119.3
Guarantor Subsidiaries [Member]        
Revenue        
Investment management, property services and research fees 14.7 14.1 44.9 62.6
Rental 19.2 5.6 44.0 12.0
Hotel 0.0 0.0 0.0 0.0
Sale of real estate 0.1 0.1 0.1 0.7
Loan purchases, loan originations and other 0.2 (2.8) 1.0 1.5
Total revenue 34.2 17.0 90.0 76.8
Operating expenses        
Commission and marketing 1.1 1.6 2.7 3.0
Rental operating 8.0 (5.5) 16.2 (3.1)
Hotel operating 0.0 0.0 0.0 0.0
Cost of real estate sold 0.0 0.0 0.0 0.7
Compensation and related 11.0 10.7 32.4 27.0
General and administrative 4.9 7.5 12.2 11.5
Depreciation and amortization 5.7 3.1 14.2 7.9
Total operating expenses 30.7 17.4 77.7 47.0
Income from unconsolidated investments 20.0 4.2 37.6 35.1
Income from consolidated subsidiaries (35.0) 30.2 49.0 183.1
Operating income (11.5) 34.0 98.9 248.0
Non-operating income (expense)        
Acquisition-related gains 61.6 0.0 61.6 3.7
Acquisition-related expenses (0.4) (0.1) (0.6) (1.7)
Interest expense-investment (4.6) (3.5) (10.1) (3.5)
Interest expense-corporate 0.0 0.0 0.0 0.0
Gain on sale of real estate 0.0 0.0 0.0  
Other income / (expense) 0.1 0.0 0.1 1.5
Income before provision for income taxes 45.2 30.4 149.9 248.0
(Provision for) benefit from income taxes (1.2) 5.1 (1.2) (3.0)
Net income (loss) 44.0 35.5 148.7 245.0
Net (income) loss attributable to the noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. 44.0 35.5 148.7 245.0
Preferred dividends and accretion of preferred stock issuance costs 0.0 0.0 0.0 0.0
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders 44.0 35.5 148.7 245.0
Non-Guarantor Subsidiaries [Member]        
Revenue        
Investment management, property services and research fees 0.4 (0.7) 2.1 2.4
Rental 87.4 65.0 251.3 112.4
Hotel 31.3 22.9 78.0 36.9
Sale of real estate 1.5 1.5 3.6 18.3
Loan purchases, loan originations and other 4.4 8.4 12.4 10.0
Total revenue 125.0 97.1 347.4 180.0
Operating expenses        
Commission and marketing 0.1 0.4 0.7 0.8
Rental operating 21.4 26.4 62.3 40.9
Hotel operating 22.7 16.9 66.1 32.1
Cost of real estate sold 1.1 1.1 2.6 13.9
Compensation and related 1.7 2.0 6.5 4.9
General and administrative 1.5 0.5 8.1 7.4
Depreciation and amortization 39.1 31.4 104.8 58.7
Total operating expenses 87.6 78.7 251.1 158.7
Income from unconsolidated investments (2.9) 5.8 6.5 7.5
Income from consolidated subsidiaries 0.0 0.0 0.0 0.0
Operating income 34.5 24.2 102.8 28.8
Non-operating income (expense)        
Acquisition-related gains (31.7) 28.9 25.6 202.5
Acquisition-related expenses (7.7) (5.2) (27.3) (15.2)
Interest expense-investment (26.7) (10.3) (67.8) (26.7)
Interest expense-corporate 0.0 0.0 0.0 0.0
Gain on sale of real estate 4.6 0.0 44.7  
Other income / (expense) (4.8) (1.7) (1.1) (0.5)
Income before provision for income taxes (31.8) 35.9 76.9 188.9
(Provision for) benefit from income taxes (3.2) (5.6) (27.9) (5.6)
Net income (loss) (35.0) 30.3 49.0 183.3
Net (income) loss attributable to the noncontrolling interests 10.3 2.8 15.0 (59.9)
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. (24.7) 33.1 64.0 123.4
Preferred dividends and accretion of preferred stock issuance costs 0.0 0.0 0.0 0.0
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders (24.7) 33.1 64.0 123.4
Elimination [Member]        
Revenue        
Investment management, property services and research fees 0.0 0.0 0.0 0.0
Rental 0.0 0.0 0.0 0.0
Hotel 0.0 0.0 0.0 0.0
Sale of real estate 0.0 0.0 0.0 0.0
Loan purchases, loan originations and other 0.0 0.0 0.0 0.0
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Commission and marketing 0.0 0.0 0.0 0.0
Rental operating 0.0 0.0 0.0 0.0
Hotel operating 0.0 0.0 0.0 0.0
Cost of real estate sold 0.0 0.0 0.0 0.0
Compensation and related 0.0 0.0 0.0 0.0
General and administrative 0.0 0.0 0.0 0.0
Depreciation and amortization 0.0 0.0 0.0 0.0
Total operating expenses 0.0 0.0 0.0 0.0
Income from unconsolidated investments 0.0 0.0 0.0 0.0
Income from consolidated subsidiaries (19.6) (68.2) (248.0) (547.6)
Operating income (19.6) (68.2) (248.0) (547.6)
Non-operating income (expense)        
Acquisition-related gains 0.0 0.0 0.0 0.0
Acquisition-related expenses 0.0 0.0 0.0 0.0
Interest expense-investment 0.0 0.0 0.0 0.0
Interest expense-corporate 0.0 0.0 0.0 0.0
Gain on sale of real estate 0.0 0.0 0.0  
Other income / (expense) 0.0 0.0 0.0 0.0
Income before provision for income taxes (19.6) (68.2) (248.0) (547.6)
(Provision for) benefit from income taxes 0.0 0.0 0.0 0.0
Net income (loss) (19.6) (68.2) (248.0) (547.6)
Net (income) loss attributable to the noncontrolling interests 0.0 0.0 0.0 0.0
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. (19.6) (68.2) (248.0) (547.6)
Preferred dividends and accretion of preferred stock issuance costs 0.0 0.0 0.0 0.0
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ (19.6) $ (68.2) $ (248.0) $ (547.6)