XML 103 R75.htm IDEA: XBRL DOCUMENT v3.23.2
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 89.0 11.9 108.2 13.8
Total expenses 133.1 128.5 257.6 267.6
Income from consolidated subsidiaries 0.0 0.0 0.0 0.0
Interest expense (66.0) (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) 25.0 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 39.0 (9.0) (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 11.0 30.1 22.3
Loan        
Condensed Financial Statements, Captions [Line Items]        
Total revenue 4.7 2.7 8.4 5.0
Reportable Legal Entities | Parent        
Condensed Financial Statements, Captions [Line Items]        
Total revenue 0.0 0.0 0.0 0.0
Total (loss) income from unconsolidated subsidiaries 0.0 0.0 0.0 0.0
Gain on sale of real estate, net 0.0 0.0 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 0.0 0.0
Loss on early extinguishment of debt 0.0 0.0 0.0 0.0
Other income 0.1 0.0 0.2 0.0
Income (loss) before provision for income taxes 47.3 (1.0) 18.6 39.0
Benefit from (provision for) income taxes 0.0 0.0 0.0 0.0
Net income (loss) 47.3 (1.0) 18.6 39.0
Net loss (income) attributable to the noncontrolling interests 0.0 0.0 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 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 0.0 0.0
Total expenses 25.0 21.9 42.0 44.4
Income from consolidated subsidiaries 97.4 42.9 114.7 135.7
Interest expense (24.9) (22.3) (50.1) (44.0)
Loss on early extinguishment of debt 0.0 0.0 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 0.0 0.0
Preferred dividends 0.0 0.0 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 (46.0) 14.0
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 15.0 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) (2.0) (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 0.0 0.0
Preferred dividends 0.0 0.0 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 10.0 2.4
Total expenses 58.6 53.9 114.5 110.6
Income from consolidated subsidiaries 0.0 0.0 0.0 0.0
Interest expense (28.5) (20.5) (54.8) (39.6)
Loss on early extinguishment of debt (0.2) 0.0 0.4 0.0
Other income 13.1 3.1 11.2 6.4
Income (loss) before provision for income taxes 20.9 36.0 61.2 131.2
Benefit from (provision for) income taxes (5.9) (4.6) (8.7) (3.8)
Net income (loss) 15.0 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 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 0.0 0.0
Total (loss) income from unconsolidated subsidiaries 0.0 0.0 0.0 0.0
Gain on sale of real estate, net 0.0 0.0 0.0 0.0
Total expenses 0.0 0.0 0.0 0.0
Income from consolidated subsidiaries (166.9) (80.7) (200.5) (316.6)
Interest expense 0.0 0.0 0.0 0.0
Loss on early extinguishment of debt 0.0 0.0 0.0 0.0
Other income 0.0 0.0 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 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 0.0 0.0
Preferred dividends 0.0 0.0 0.0 0.0
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ (166.9) $ (80.7) $ (200.5) $ (316.6)