FAIR VALUE MEASUREMENTS (Tables)
|
12 Months Ended |
Dec. 31, 2020 |
Fair Value Disclosures [Abstract] |
|
Schedule of assets and liabilities at fair value |
The following tables summarize the valuation of assets and liabilities measured and reported at fair value by the fair value hierarchy. Investments classified as Equity Method - Other, for which the fair value option has not been elected, and Equity Method - Capital Allocation-Based Income have been excluded from the tables below. Assets, at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2020 | | Level I | | Level II | | Level III | | Total | Private Equity | $ | 2,758,396 | | | $ | 2,476,823 | | | $ | 15,234,904 | | | $ | 20,470,123 | | Credit | — | | | 2,031,057 | | | 9,172,848 | | | 11,203,905 | | Investments of Consolidated CFEs | — | | | 17,706,976 | | | — | | | 17,706,976 | | Real Assets | — | | | 172,043 | | | 5,924,575 | | | 6,096,618 | | Equity Method - Other | 485,988 | | | 7,254 | | | 1,014,378 | | | 1,507,620 | | Other Investments | 434,481 | | | 88,760 | | | 2,341,981 | | | 2,865,222 | | Total Investments | 3,678,865 | | | 22,482,913 | | | 33,688,686 | | | 59,850,464 | | | | | | | | | | Foreign Exchange Contracts and Options | — | | | 250,398 | | | — | | | 250,398 | | Other Derivatives | 442 | | | 729 | | | 6,668 | | (1) | 7,839 | | Total Assets | $ | 3,679,307 | | | $ | 22,734,040 | | | $ | 33,695,354 | | | $ | 60,108,701 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2019 | | Level I | | Level II | | Level III | | Total | Private Equity | $ | 1,393,654 | | | $ | 1,658,264 | | | $ | 9,871,682 | | | $ | 12,923,600 | | Credit | — | | | 1,320,380 | | | 9,217,759 | | | 10,538,139 | | Investments of Consolidated CFEs | — | | | 14,948,237 | | | — | | | 14,948,237 | | Real Assets | — | | | — | | | 3,567,944 | | | 3,567,944 | | Equity Method - Other | 228,999 | | | 49,511 | | | 1,656,045 | | | 1,934,555 | | Other Investments | 431,084 | | | 196,192 | | | 2,154,755 | | | 2,782,031 | | Total Investments | 2,053,737 | | | 18,172,584 | | | 26,468,185 | | | 46,694,506 | | | | | | | | | | Foreign Exchange Contracts and Options | — | | | 188,572 | | | — | | | 188,572 | | Other Derivatives | — | | | 1,333 | | | 21,806 | | (1) | 23,139 | | Total Assets | $ | 2,053,737 | | | $ | 18,362,489 | | | $ | 26,489,991 | | | $ | 46,906,217 | |
(1)Includes derivative assets that were valued using a third-party valuation firm. The approach used to estimate the fair value of these derivative assets was generally the discounted cash flow method, which includes consideration of the current portfolio, projected portfolio construction, projected portfolio realizations, portfolio volatility (based on the volatility, correlation, and size of each underlying asset class), and the discounting of future cash flows to the reporting date.
Liabilities, at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2020 | | Level I | | Level II | | Level III | | Total | Securities Sold Short | $ | 281,826 | | | $ | — | | | $ | — | | | $ | 281,826 | | Foreign Exchange Contracts and Options | — | | | 551,728 | | | — | | | 551,728 | | Unfunded Revolver Commitments | — | | | — | | | 46,340 | | (1) | 46,340 | | Other Derivatives | 76,930 | | | 50,020 | | | — | | | 126,950 | | Debt Obligations of Consolidated CFEs | — | | | 17,372,740 | | | — | | | 17,372,740 | | | | | | | | | | | | | | | | | | | | | | | | | | Total Liabilities | $ | 358,756 | | | $ | 17,974,488 | | | $ | 46,340 | | | $ | 18,379,584 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2019 | | Level I | | Level II | | Level III | | Total | Securities Sold Short | $ | 251,223 | | | $ | — | | | $ | — | | | $ | 251,223 | | Foreign Exchange Contracts and Options | — | | | 39,364 | | | — | | | 39,364 | | Unfunded Revolver Commitments | — | | | — | | | 75,842 | | (1) | 75,842 | | Other Derivatives | — | | | 34,174 | | | — | | | 34,174 | | Debt Obligations of Consolidated CFEs | — | | | 14,658,137 | | | — | | | 14,658,137 | | Total Liabilities | $ | 251,223 | | | $ | 14,731,675 | | | $ | 75,842 | | | $ | 15,058,740 | |
(1)These unfunded revolver commitments are classified as Level III within the fair value hierarchy and valued using the same valuation methodologies as KKR's Level III credit investments.
|
Summary of changes in assets and liabilities reported at fair value for which Level III inputs have been used to determine fair value |
The following tables summarize changes in investments and debt obligations measured and reported at fair value for which Level III inputs have been used to determine fair value for the years ended December 31, 2020 and 2019, respectively:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Year Ended December 31, 2020 | | | Level III Investments | | | Private Equity | | Credit | | | | Real Assets | | Equity Method - Other | | Other Investments | | Total | | Balance, Beg. of Period | $ | 9,871,682 | | | $ | 9,217,759 | | | | | $ | 3,567,944 | | | $ | 1,656,045 | | | $ | 2,154,755 | | | $ | 26,468,185 | | | Transfers In / (Out) Due to Changes in Consolidation | — | | | 231,872 | | | | | (230,163) | | | (20,523) | | | — | | | (18,814) | | | Transfers In | 780,833 | | | — | | | | | 197,972 | | (1) | 136,374 | | | — | | | 1,115,179 | | | Transfers Out | (413,330) | | | (3,287) | | | | | (113,770) | | | (836,021) | | | (2,473) | | | (1,368,881) | | | Asset Purchases | 3,610,965 | | | 3,097,652 | | | | | 3,089,791 | | | 183,893 | | | 515,964 | | | 10,498,265 | | | Sales / Paydowns | (1,451,859) | | | (2,652,896) | | | | | (477,720) | | | (91,052) | | | (80,508) | | | (4,754,035) | | | Settlements | — | | | (73,911) | | | | | — | | | — | | | — | | | (73,911) | | | Net Realized Gains (Losses) | 698,674 | | | (352,110) | | | | | 34,307 | | | (71,191) | | | (357,606) | | | (47,926) | | | Net Unrealized Gains (Losses) | 2,137,939 | | | (302,614) | | | | | (143,786) | | | 56,853 | | | 111,849 | | | 1,860,241 | | | Change in Other Comprehensive Income | — | | | 10,383 | | | | | — | | | — | | | — | | | 10,383 | | | Balance, End of Period | $ | 15,234,904 | | | $ | 9,172,848 | | | | | $ | 5,924,575 | | | $ | 1,014,378 | | | $ | 2,341,981 | | | $ | 33,688,686 | | | | | | | | | | | | | | | | | | Changes in Net Unrealized Gains (Losses) Included in Net Gains (Losses) from Investment Activities related to Level III Assets and Liabilities still held as of the Reporting Date | $ | 2,537,525 | | | $ | (555,211) | | | | | $ | (157,245) | | | $ | 10,958 | | | $ | (158,516) | | | $ | 1,677,511 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) Includes working and royalty interests that were held directly by KKR, which have been transferred into a consolidated investment fund on August 18, 2020 as discussed in Note 2 "Summary of Significant Accounting Policies." | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | For the Year Ended December 31, 2019 | | | | Level III Investments | | Level III Debt Obligations | | Private Equity | | Credit | | Investments of Consolidated CFEs | | Real Assets | | Equity Method - Other | | Other Investments | | Total | | Debt Obligations of Consolidated CFEs | Balance, Beg. of Period | $ | 6,128,583 | | | $ | 6,764,730 | | | $ | 2,082,545 | | | $ | 3,157,954 | | | $ | 1,503,022 | | | $ | 2,116,586 | | | $ | 21,753,420 | | | $ | 1,876,783 | | Transfers In / (Out) Due to Changes in Consolidation | 23,123 | | | 956,402 | | | (2,015,130) | | | — | | | — | | | (42,864) | | | (1,078,469) | | | (1,849,206) | | Transfers In | 26,045 | | | 149,804 | | | — | | | 18,429 | | | 26,520 | | | — | | | 220,798 | | | — | | Transfers Out | (491,723) | | | (10,248) | | | — | | | — | | | (143,620) | | | (36,018) | | | (681,609) | | | — | | Asset Purchases / Debt Issuances | 3,179,376 | | | 4,600,626 | | | — | | | 927,477 | | | 414,393 | | | 829,992 | | | 9,951,864 | | | — | | Sales / Paydowns | (353,684) | | | (3,032,887) | | | (62,334) | | | (501,371) | | | (303,196) | | | (516,346) | | | (4,769,818) | | | — | | Settlements | — | | | 39,424 | | | — | | | — | | | — | | | — | | | 39,424 | | | (26,770) | | Net Realized Gains (Losses) | 114,812 | | | (55,948) | | | (2,759) | | | 93,848 | | | 17,496 | | | 52,757 | | | 220,206 | | | — | | Net Unrealized Gains (Losses) | 1,245,150 | | | (177,954) | | | (2,322) | | | (128,393) | | | 141,430 | | | (249,352) | | | 828,559 | | | (807) | | Change in Other Comprehensive Income | — | | | (16,190) | | | — | | | — | | | — | | | — | | | (16,190) | | | — | | Balance, End of Period | $ | 9,871,682 | | | $ | 9,217,759 | | | $ | — | | | $ | 3,567,944 | | | $ | 1,656,045 | | | $ | 2,154,755 | | | $ | 26,468,185 | | | $ | — | | | | | | | | | | | | | | | | | | Changes in Net Unrealized Gains (Losses) Included in Net Gains (Losses) from Investment Activities related to Level III Assets and Liabilities still held as of the Reporting Date | $ | 1,316,857 | | | $ | (208,744) | | | $ | — | | | $ | (90,583) | | | $ | 149,519 | | | $ | (230,726) | | | $ | 936,323 | | | $ | — | | | | | | | | | | | | | | | | | |
|
Summary of valuation methodologies used for assets, measured at fair value and categorized within Level III |
The following table presents additional information about valuation methodologies and significant unobservable inputs used for investments that are measured and reported at fair value and categorized within Level III as of December 31, 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Fair Value December 31, 2020 | | Valuation Methodologies | | Unobservable Input(s) (1) | | Weighted Average (2) | | Range | | Impact to Valuation from an Increase in Input (3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Private Equity | $ | 15,234,904 | | | | | | | | | | | | | | | | | | | | | | | | Private Equity | $ | 13,130,223 | | | Inputs to market comparables, discounted cash flow and transaction price | | Illiquidity Discount | | 7.2% | | 5.0% - 15.0% | | Decrease | | | | | Weight Ascribed to Market Comparables | | 28.7% | | 0.0% - 100.0% | | (4) | | | | | Weight Ascribed to Discounted Cash Flow | | 65.7% | | 0.0% - 100.0% | | (5) | | | | | Weight Ascribed to Transaction Price | | 5.6% | | 0.0% - 100.0% | | (6) | | | | Market comparables | | Enterprise Value/LTM EBITDA Multiple | | 17.2x | | 8.4x - 28.2x | | Increase | | | | | Enterprise Value/Forward EBITDA Multiple | | 15.2x | | 7.1x - 20.3x | | Increase | | | | Discounted cash flow | | Weighted Average Cost of Capital | | 9.7% | | 4.3% - 18.5% | | Decrease | | | | | Enterprise Value/LTM EBITDA Exit Multiple | | 12.5x | | 6.0x - 18.0x | | Increase | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Growth Equity | $ | 2,104,681 | | | Inputs to market comparables, discounted cash flow and milestones | | Illiquidity Discount | | 12.5% | | 10.0% - 35.0% | | Decrease | | | | | Weight Ascribed to Market Comparables | | 36.8% | | 0.0% - 100.0% | | (4) | | | | | Weight Ascribed to Discounted Cash Flow | | 0.3% | | 0.0% - 50.0% | | (5) | | | | | Weight Ascribed to Milestones | | 62.9% | | 0.0% - 100.0% | | (6) | | | | Scenario Weighting | | Base | | 66.3% | | 50.0% - 75.0% | | Increase | | | | | Downside | | 10.4% | | 5.0% - 25.0% | | Decrease | | | | | Upside | | 23.3% | | 15.0% - 45.0% | | Increase | | | | | | | | | | | | | Credit | $ | 9,172,848 | | | Yield Analysis | | Yield | | 5.7% | | 4.8% - 40.0% | | Decrease | | | | | Net Leverage | | 5.6x | | 0.3x - 28.7x | | Decrease | | | | | EBITDA Multiple | | 10.4x | | 1.1x - 29.5x | | Increase | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Real Assets | $ | 5,924,575 | | | | | | | | | | | | | | | | | | | | | | | | Energy | $ | 2,213,489 | | | Inputs to market comparables and discounted cash flow | | Weight Ascribed to Market Comparables | | 38.3% | | 0.0% - 50.0% | | (4) | | | | | Weight Ascribed to Discounted Cash Flow | | 61.7% | | 50.0% - 100.0% | | (5) | | | | Market comparables | | Enterprise Value/LTM EBITDA Multiple | | 6.3x | | 6.1x - 6.3x | | Increase | | | | | Enterprise Value/Forward EBITDA Multiple | | 5.7x | | 5.4x - 7.9x | | Increase | | | | Discounted cash flow | | Weighted Average Cost of Capital | | 10.8% | | 10.2% - 14.2% | | Decrease | | | | | | Average Price Per BOE (8) | | $33.53 | | $28.71 - $35.89 | | Increase | | | | | | | | | | | | | Infrastructure
| $ | 880,209 | | (9) | Inputs to market comparables, discounted cash flow and transaction price | | Weight Ascribed to Market Comparables | | 5.8% | | 0.0% - 25.0% | | (4) | | | | | Weight Ascribed to Discounted Cash Flow | | 17.4% | | 0.0% - 75.0% | | (5) | | | | | Weight Ascribed to Transaction Price | | 76.8% | | 0.0% - 100.0% | | (6) | | | | | | | | | | | | | Real Estate | $ | 2,830,877 | | | Inputs to direct income capitalization and discounted cash flow | | Weight Ascribed to Direct Income Capitalization | | 16.2% | | 0.0% - 100.0% | | (7) | | | | | Weight Ascribed to Discounted Cash Flow | | 83.8% | | 0.0% - 100.0% | | (5) | | | | Direct income capitalization | | Current Capitalization Rate | | 5.7% | | 3.8% - 7.9% | | Decrease | | | | Discounted cash flow | | Unlevered Discount Rate | | 6.7% | | 4.9% - 18.0% | | Decrease | | | | | | | | | | | | | Equity Method - Other | $ | 1,014,378 | | | Inputs to market comparables, discounted cash flow and transaction price | | Illiquidity Discount | | 9.4% | | 5.0% - 15.0% | | Decrease | | | | Weight Ascribed to Market Comparables | | 43.2% | | 0.0% - 100.0% | | (4) | | | | | Weight Ascribed to Discounted Cash Flow | | 49.9% | | 0.0% - 100.0% | | (5) | | | | | Weight Ascribed to Transaction Price | | 6.9% | | 0.0% - 50.0% | | (6) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Fair Value December 31, 2020 | | Valuation Methodologies | | Unobservable Input(s) (1) | | Weighted Average (2) | | Range | | Impact to Valuation from an Increase in Input (3) | | | | | | | | | | | | | | | | Market comparables | | Enterprise Value/LTM EBITDA Multiple | | 13.6x | | 10.9x - 26.4x | | Increase | | | | | Enterprise Value/Forward EBITDA Multiple | | 12.7x | | 10.6x - 22.0x | | Increase | | | | Discounted cash flow | | Weighted Average Cost of Capital | | 8.8% | | 5.4% - 18.3% | | Decrease | | | | | Enterprise Value/LTM EBITDA Exit Multiple | | 10.9x | | 6.0x - 15.0x | | Increase | | | | | | | | | | | | | Other Investments | $ | 2,341,981 | | (10) | Inputs to market comparables, discounted cash flow and transaction price | | Illiquidity Discount | | 10.2% | | 5.0% - 20.0% | | Decrease | | | | Weight Ascribed to Market Comparables | | 35.6% | | 0.0% - 100.0% | | (4) | | | | | Weight Ascribed to Discounted Cash Flow | | 40.6% | | 0.0% - 100.0% | | (5) | | | | | Weight Ascribed to Transaction Price | | 23.8% | | 0.0% - 100.0% | | (6) | | | | Market comparables | | Enterprise Value/LTM EBITDA Multiple | | 12.7x | | 1.5x - 29.5x | | Increase | | | | | Enterprise Value/Forward EBITDA Multiple | | 11.8x | | 1.5x - 15.1x | | Increase | | | | Discounted cash flow | | Weighted Average Cost of Capital | | 14.2% | | 8.3% - 25.0% | | Decrease | | | | | Enterprise Value/LTM EBITDA Exit Multiple | | 9.5x | | 8.0x - 11.0x | | Increase | | | | | | | | | | | | |
(1)In determining certain of these inputs, management evaluates a variety of factors including economic conditions, industry and market developments, market valuations of comparable companies and company specific developments including exit strategies and realization opportunities. Management has determined that market participants would take these inputs into account when valuing the investments and debt obligations. LTM means last twelve months and EBITDA means earnings before interest, taxes, depreciation and amortization. (2)Inputs were weighted based on the fair value of the investments included in the range. (3)Unless otherwise noted, this column represents the directional change in the fair value of the Level III investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant increases and decreases in these inputs in isolation could result in significantly higher or lower fair value measurements. (4)The directional change from an increase in the weight ascribed to the market comparables approach would increase the fair value of the Level III investments if the market comparables approach results in a higher valuation than the discounted cash flow approach and transaction price. The opposite would be true if the market comparables approach results in a lower valuation than the discounted cash flow approach and transaction price. (5)The directional change from an increase in the weight ascribed to the discounted cash flow approach would increase the fair value of the Level III investments if the discounted cash flow approach results in a higher valuation than the market comparables approach, transaction price and direct income capitalization approach. The opposite would be true if the discounted cash flow approach results in a lower valuation than the market comparables approach, transaction price and direct income capitalization approach. (6)The directional change from an increase in the weight ascribed to the transaction price or milestones would increase the fair value of the Level III investments if the transaction price or milestones results in a higher valuation than the market comparables and discounted cash flow approach. The opposite would be true if the transaction price or milestones results in a lower valuation than the market comparables approach and discounted cash flow approach. (7)The directional change from an increase in the weight ascribed to the direct income capitalization approach would increase the fair value of the Level III investments if the direct income capitalization approach results in a higher valuation than the discounted cash flow approach. The opposite would be true if the direct income capitalization approach results in a lower valuation than the discounted cash flow approach. (8)The total energy fair value amount includes multiple investments (in multiple locations throughout North America) that are held in multiple investment funds and produce varying quantities of oil, condensate, natural gas liquids, and natural gas. Commodity price may be measured using a common volumetric equivalent where one barrel of oil equivalent ("BOE"), is determined using the ratio of six thousand cubic feet of natural gas to one barrel of oil, condensate or natural gas liquids. The price per BOE is provided to show the aggregate of all price inputs for the various investments over a common volumetric equivalent although the valuations for specific investments may use price inputs specific to the asset for purposes of our valuations. The discounted cash flows include forecasted production of liquids (oil, condensate, and natural gas liquids) and natural gas with a forecasted revenue ratio of approximately 83% liquids and 17% natural gas. (9)Consists of three infrastructure investments. Two infrastructure investments purchased in 2020 were valued at the acquisition price since this was believed to be the best indicator of fair value. Other investment was valued using a market comparables and discounted cash flow analysis. The significant inputs used in the market comparables approach included the Forward EBITDA multiple 10.4x. The significant inputs used in the discounted cash flow approach included the weighted average cost of capital 7.6% and the enterprise value/LTM EBITDA exit multiple 10.0x. (10)Consists primarily of investments in common stock, preferred stock, warrants and options of companies that are not private equity, real assets, credit, equity method - other or investments of consolidated CFEs.
|