XML 112 R96.htm IDEA: XBRL DOCUMENT v3.22.4
GUARANTOR AND NON-GUARANTOR FINANCIAL STATEMENTS - Consolidating Statement of Income (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Revenue          
Total revenue     $ 540.0 $ 453.6 $ 454.0
Expenses          
General and administrative     37.2 33.3 34.6
Depreciation and amortization     172.9 166.3 179.6
Total expenses     526.8 549.6 508.1
Income from unconsolidated investments $ 178.4 $ 389.0 178.4 389.0 81.0
Income from consolidated subsidiaries     0.0 0.0 0.0
Non-operating income (expense)          
Gain on sale of real estate, net     103.7 412.7 338.0
Interest expense     (220.8) (192.4) (201.9)
Gain (loss) on early extinguishment of debt     27.5 (45.7) (9.3)
Other income (loss)     36.1 (5.0) (2.3)
Income before provision for income taxes     138.1 462.6 151.4
Provision for income taxes     (36.2) (126.2) (43.6)
Net income     101.9 336.4 107.8
Net income attributable to the noncontrolling interests     (8.2) (6.0) 2.3
Preferred dividends     (28.9) (17.2) (17.2)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders     64.8 313.2 92.9
Reportable Legal Entities | Parent          
Revenue          
Total revenue     0.0 0.0 0.0
Expenses          
Total expenses     29.0 31.8 33.5
Income from unconsolidated investments     0.0 0.0 0.0
Income from consolidated subsidiaries     130.8 368.2 141.3
Non-operating income (expense)          
Gain on sale of real estate, net     0.0 0.0 0.0
Interest expense     0.0 0.0 0.0
Gain (loss) on early extinguishment of debt     0.0 0.0 0.0
Other income (loss)     0.1 0.0
Income before provision for income taxes     101.9 336.4 107.8
Provision for income taxes     0.0 0.0 0.0
Net income     101.9 336.4 107.8
Net income attributable to the noncontrolling interests     0.0 0.0 0.0
Preferred dividends     (28.9) (17.2) (17.2)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders     73.0 319.2 90.6
Reportable Legal Entities | Kennedy-Wilson, Inc.          
Revenue          
Total revenue     0.2 0.3 0.0
Expenses          
Total expenses     92.7 108.1 86.7
Income from unconsolidated investments     1.1 3.2 0.6
Income from consolidated subsidiaries     314.4 676.8 320.1
Non-operating income (expense)          
Gain on sale of real estate, net     0.0 (1.7) 0.0
Interest expense     (92.6) (73.3) (69.5)
Gain (loss) on early extinguishment of debt     0.0 (26.5) 0.0
Other income (loss)     15.6 0.7 2.0
Income before provision for income taxes     146.0 471.4 166.5
Provision for income taxes     (15.2) (103.2) (25.2)
Net income     130.8 368.2 141.3
Net income attributable to the noncontrolling interests     0.0 0.0 0.0
Preferred dividends     0.0 0.0 0.0
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders     130.8 368.2 141.3
Reportable Legal Entities | Guarantor Subsidiaries          
Revenue          
Total revenue     225.1 208.8 218.6
Expenses          
Total expenses     172.5 214.8 201.0
Income from unconsolidated investments     12.0 99.0 (0.6)
Income from consolidated subsidiaries     230.7 508.7 294.0
Non-operating income (expense)          
Gain on sale of real estate, net     68.1 129.6 65.9
Interest expense     (41.8) (43.3) (48.6)
Gain (loss) on early extinguishment of debt     (1.6) (0.6) (3.7)
Other income (loss)     (1.3) (1.2) (3.8)
Income before provision for income taxes     318.7 686.2 320.8
Provision for income taxes     (4.3) (9.4) (0.7)
Net income     314.4 676.8 320.1
Net income attributable to the noncontrolling interests     0.0 0.0 0.0
Preferred dividends     0.0 0.0 0.0
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders     314.4 676.8 320.1
Reportable Legal Entities | Non-guarantor Subsidiaries          
Revenue          
Total revenue     314.7 244.5 235.4
Expenses          
Total expenses     232.6 194.9 186.9
Income from unconsolidated investments     165.3 286.8 81.0
Income from consolidated subsidiaries     0.0 0.0 0.0
Non-operating income (expense)          
Gain on sale of real estate, net     35.6 284.8 272.1
Interest expense     (86.4) (75.8) (83.8)
Gain (loss) on early extinguishment of debt     29.1 (18.6) (5.6)
Other income (loss)     21.7 (4.5) (0.5)
Income before provision for income taxes     247.4 522.3 311.7
Provision for income taxes     (16.7) (13.6) (17.7)
Net income     230.7 508.7 294.0
Net income attributable to the noncontrolling interests     (8.2) (6.0) 2.3
Preferred dividends     0.0 0.0 0.0
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders     222.5 502.7 296.3
Elimination          
Revenue          
Total revenue     0.0 0.0 0.0
Expenses          
Total expenses     0.0 0.0 0.0
Income from unconsolidated investments     0.0 0.0 0.0
Income from consolidated subsidiaries     (675.9) (1,553.7) (755.4)
Non-operating income (expense)          
Gain on sale of real estate, net     0.0 0.0 0.0
Interest expense     0.0  
Gain (loss) on early extinguishment of debt     0.0 0.0 0.0
Other income (loss)     0.0 0.0
Income before provision for income taxes     (675.9) (1,553.7) (755.4)
Provision for income taxes     0.0 0.0 0.0
Net income     (675.9) (1,553.7) (755.4)
Net income attributable to the noncontrolling interests     0.0 0.0 0.0
Preferred dividends     0.0 0.0 0.0
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders     $ (675.9) $ (1,553.7) $ (755.4)