XML 60 R32.htm IDEA: XBRL DOCUMENT v3.20.4
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 ILevel IILevel IIITotal
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 - Other485,988 7,254 1,014,378 1,507,620 
Other Investments434,481 88,760 2,341,981 2,865,222 
Total Investments3,678,865 22,482,913 33,688,686 59,850,464 
Foreign Exchange Contracts and Options— 250,398 — 250,398 
Other Derivatives442 729 6,668 
(1)
7,839 
Total Assets$3,679,307 $22,734,040 $33,695,354 $60,108,701 
 December 31, 2019
 Level ILevel IILevel IIITotal
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 - Other228,999 49,511 1,656,045 1,934,555 
Other Investments431,084 196,192 2,154,755 2,782,031 
Total Investments2,053,737 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 ILevel IILevel IIITotal
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 ILevel IILevel IIITotal
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
CreditReal AssetsEquity Method - OtherOther InvestmentsTotal
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 InvestmentsLevel III 
Debt Obligations
Private
Equity
CreditInvestments of
Consolidated
CFEs
Real AssetsEquity Method - OtherOther InvestmentsTotalDebt 
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 Consolidation23,123 956,402 (2,015,130)— — (42,864)(1,078,469)(1,849,206)
Transfers In26,045 149,804 — 18,429 26,520 — 220,798 — 
Transfers Out(491,723)(10,248)— — (143,620)(36,018)(681,609)— 
Asset Purchases / Debt Issuances3,179,376 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, 2020Valuation
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 Discount7.2%
5.0% - 15.0%
 Decrease
  Weight Ascribed to Market Comparables28.7%
0.0% - 100.0%
 (4)
  Weight Ascribed to Discounted Cash Flow65.7%
0.0% - 100.0%
 (5)
  Weight Ascribed to Transaction Price5.6%
0.0% - 100.0%
 (6)
  Market comparablesEnterprise Value/LTM EBITDA Multiple17.2x
8.4x - 28.2x
 Increase
Enterprise Value/Forward EBITDA Multiple15.2x
7.1x - 20.3x
 Increase
  Discounted cash flowWeighted Average Cost of Capital9.7%
4.3% - 18.5%
 Decrease
  Enterprise Value/LTM EBITDA Exit Multiple12.5x
6.0x - 18.0x
 Increase
Growth Equity$2,104,681 Inputs to market comparables, discounted cash flow and milestones Illiquidity Discount12.5%
10.0% - 35.0%
Decrease
Weight Ascribed to Market Comparables36.8%
0.0% - 100.0%
(4)
Weight Ascribed to Discounted Cash Flow0.3%
0.0% - 50.0%
(5)
Weight Ascribed to Milestones 62.9%
0.0% - 100.0%
(6)
Scenario WeightingBase66.3%
50.0% - 75.0%
Increase
Downside10.4%
5.0% - 25.0%
Decrease
Upside23.3%
15.0% - 45.0%
Increase
Credit $9,172,848 Yield AnalysisYield5.7%
4.8% - 40.0%
 Decrease
Net Leverage5.6x
0.3x - 28.7x
Decrease
EBITDA Multiple10.4x
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 Comparables38.3%
0.0% - 50.0%
(4)
Weight Ascribed to Discounted Cash Flow61.7%
50.0% - 100.0%
(5)
Market comparablesEnterprise Value/LTM EBITDA Multiple6.3x
6.1x - 6.3x
Increase
Enterprise Value/Forward EBITDA Multiple5.7x
5.4x - 7.9x
Increase
Discounted cash flowWeighted Average Cost of Capital10.8%
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 priceWeight Ascribed to Market Comparables5.8%
0.0% - 25.0%
 (4)
Weight Ascribed to Discounted Cash Flow17.4%
0.0% - 75.0%
 (5)
Weight Ascribed to Transaction Price76.8%
0.0% - 100.0%
 (6)
Real Estate$2,830,877 Inputs to direct income capitalization and discounted cash flowWeight Ascribed to Direct Income Capitalization16.2%
0.0% - 100.0%
 (7)
  Weight Ascribed to Discounted Cash Flow83.8%
0.0% - 100.0%
 (5)
  Direct income capitalizationCurrent Capitalization Rate5.7%
3.8% - 7.9%
 Decrease
  Discounted cash flowUnlevered Discount Rate6.7%
4.9% - 18.0%
 Decrease
Equity Method - Other$1,014,378 Inputs to market comparables, discounted cash flow and transaction priceIlliquidity Discount9.4%
5.0% - 15.0%
 Decrease
Weight Ascribed to Market Comparables43.2%
0.0% - 100.0%
 (4)
  Weight Ascribed to Discounted Cash Flow49.9%
0.0% - 100.0%
 (5)
  Weight Ascribed to Transaction Price6.9%
0.0% - 50.0%
 (6)
Fair Value December 31, 2020Valuation
Methodologies
Unobservable Input(s) (1)
Weighted
Average (2)
Range
Impact to
 Valuation
from an
Increase in
Input (3)
  Market comparablesEnterprise Value/LTM EBITDA Multiple13.6x
10.9x - 26.4x
 Increase
Enterprise Value/Forward EBITDA Multiple12.7x
10.6x - 22.0x
 Increase
  Discounted cash flowWeighted Average Cost of Capital8.8%
5.4% - 18.3%
 Decrease
  Enterprise Value/LTM EBITDA Exit Multiple10.9x
6.0x - 15.0x
 Increase
Other Investments$2,341,981 (10)Inputs to market comparables, discounted cash flow and transaction priceIlliquidity Discount10.2%
5.0% - 20.0%
 Decrease
Weight Ascribed to Market Comparables35.6%
0.0% - 100.0%
 (4)
Weight Ascribed to Discounted Cash Flow40.6%
0.0% - 100.0%
 (5)
Weight Ascribed to Transaction Price23.8%
0.0% - 100.0%
 (6)
Market comparablesEnterprise Value/LTM EBITDA Multiple12.7x
1.5x - 29.5x
 Increase
Enterprise Value/Forward EBITDA Multiple11.8x
1.5x - 15.1x
 Increase
Discounted cash flowWeighted Average Cost of Capital14.2%
8.3% - 25.0%
 Decrease
Enterprise Value/LTM EBITDA Exit Multiple9.5x
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.