XML 88 R108.htm IDEA: XBRL DOCUMENT v2.4.0.8
GUARANTOR AND NON-GUARANTOR FINANCIAL STATEMENTS (Income Statements) (Details) (USD $)
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Revenue                      
Management and leasing fees                 $ 18,100,000 $ 15,800,000 $ 12,600,000
Management and leasing fees—related party                 36,000,000 24,500,000 14,500,000
Commissions                 4,000,000 5,000,000 5,800,000
Commissions—related party                 10,000,000 8,000,000 24,200,000
Sale of real estate                 10,100,000 2,300,000 400,000
Rental and other income                 43,000,000 8,500,000 5,100,000
Total revenue 29,600,000 33,200,000 36,000,000 22,400,000 23,000,000 15,200,000 14,100,000 11,800,000 121,200,000 64,100,000 62,600,000
Operating expenses                      
Commission and marketing expenses                 3,600,000 4,600,000 4,000,000
Compensation and related expenses                 76,700,000 55,800,000 41,100,000
Cost of real estate sold                 7,900,000 2,200,000 400,000
General and administrative                 24,600,000 19,500,000 14,500,000
Rental operating expense                 18,900,000 4,500,000 3,300,000
Depreciation and amortization                 17,400,000 4,900,000 2,800,000
Total operating expenses 44,000,000 37,300,000 40,100,000 27,600,000 36,900,000 20,800,000 18,400,000 15,400,000 149,100,000 91,500,000 66,100,000
Equity in joint venture income                 29,800,000 21,500,000 12,500,000
Interest income from loan pool participations and notes receivable 3,300,000 4,000,000 3,300,000 2,900,000 2,100,000 3,700,000 2,900,000 500,000 13,500,000 9,200,000 8,000,000
Income (loss) from consolidated subsidiaries                         
Operating income (2,300,000) 9,300,000 11,100,000 (2,600,000) (2,700,000) (100,000) 3,700,000 2,400,000 15,400,000 3,300,000 17,000,000
Non-operating income (expense)                      
Interest income                 300,000 100,000 400,000
Interest income—related party                 300,000 2,800,000 2,000,000
Acquisition related gains                 56,600,000 25,500,000 6,300,000
Interest Expense                 (39,900,000) (26,100,000) (19,000,000)
Interest Expense, Other                 11,800,000 2,500,000 1,600,000
Gain on sale of marketable securities                    4,300,000   
Acquisition-related expenses                 (1,600,000) (700,000)   
Realized foreign currency exchange loss                 (2,800,000) 0 0
Income from continuing operations before benefit from (provision for) income taxes 24,900,000 (2,000,000) (1,800,000) (4,500,000) 15,200,000 (6,600,000) (2,100,000) 200,000 16,500,000 6,700,000 5,100,000
(Provision for) benefit from income taxes (4,300,000) (800,000) 500,000 1,700,000 (4,900,000) 2,500,000 1,100,000 1,500,000 (2,900,000) 200,000 2,000,000
Income from continuing operations 20,600,000 (2,800,000) (1,300,000) (2,800,000) 10,300,000 (4,100,000) (1,000,000) 1,700,000 13,600,000 6,900,000 7,100,000
Discontinued Operations                      
Loss from discontinued operations, net of income taxes    (300,000)               (300,000)      
Gain (loss) from sale of real estate, net of income taxes    400,000    200,000       (200,000) 600,000 (200,000) 400,000
Net income 20,600,000 (2,700,000) (1,300,000) (2,600,000) 10,300,000 (4,100,000) (1,000,000) 1,500,000 13,900,000 6,700,000 7,500,000
Net (income) attributable to the noncontrolling interests (22,900,000) 700,000 900,000 1,000,000 500,000 (100,000) (100,000) (2,800,000) (20,300,000) (2,500,000) (1,200,000)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. (2,300,000) (2,000,000) (400,000) (1,600,000) 10,800,000 (4,200,000) (1,100,000) (1,300,000) (6,400,000) 4,200,000 6,300,000
Preferred stock dividends and accretion of issuance costs (2,000,000) (2,100,000) (2,100,000) (2,000,000) (2,000,000) (2,000,000) (2,100,000) (2,000,000) (8,100,000) (8,100,000) (8,700,000)
Net loss attributable to Kennedy-Wilson Holdings, Inc. common shareholders (4,300,000) (4,100,000) (2,500,000) (3,600,000) 8,800,000 (6,200,000) (3,200,000) (3,300,000) (14,500,000) (3,900,000) (2,400,000)
Parent [Member]
                     
Revenue                      
Management and leasing fees                         
Management and leasing fees—related party                         
Commissions                         
Commissions—related party                         
Sale of real estate                         
Rental and other income                         
Total revenue                         
Operating expenses                      
Commission and marketing expenses                         
Compensation and related expenses                 7,500,000 8,100,000 5,100,000
Cost of real estate sold                         
General and administrative                 300,000      
Rental operating expense                         
Depreciation and amortization                         
Total operating expenses                 7,800,000 8,100,000 5,100,000
Equity in joint venture income                         
Interest income from loan pool participations and notes receivable                         
Income (loss) from consolidated subsidiaries                 21,700,000 15,000,000 12,500,000
Operating income                 13,900,000 6,900,000 7,400,000
Non-operating income (expense)                      
Interest income                         
Interest income—related party                         
Acquisition related gains                         
Interest Expense                 0 0 0
Interest Expense, Other                         
Gain on sale of marketable securities                   0  
Acquisition-related expenses                    0  
Realized foreign currency exchange loss                 0    
Income from continuing operations before benefit from (provision for) income taxes                 13,900,000 6,900,000 7,400,000
(Provision for) benefit from income taxes                         
Income from continuing operations                 13,900,000 6,900,000 7,400,000
Discontinued Operations                      
Loss from discontinued operations, net of income taxes                        
Gain (loss) from sale of real estate, net of income taxes                    0 0
Net income                 13,900,000 6,900,000 7,400,000
Net (income) attributable to the noncontrolling interests                         
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc.                 13,900,000 6,900,000 7,400,000
Preferred stock dividends and accretion of issuance costs                 (8,100,000) (8,100,000) (8,700,000)
Net loss attributable to Kennedy-Wilson Holdings, Inc. common shareholders                 5,800,000 (1,200,000) (1,300,000)
Kennedy-Wilson, Inc. [Member]
                     
Revenue                      
Management and leasing fees                    400,000 700,000
Management and leasing fees—related party                         
Commissions                 400,000 500,000 3,300,000
Commissions—related party                         
Sale of real estate                         
Rental and other income                 100,000      
Total revenue                 500,000 900,000 4,000,000
Operating expenses                      
Commission and marketing expenses                 300,000 300,000 900,000
Compensation and related expenses                 31,900,000 25,700,000 18,100,000
Cost of real estate sold                         
General and administrative                 9,400,000 9,800,000 9,000,000
Rental operating expense                         
Depreciation and amortization                 900,000 300,000 200,000
Total operating expenses                 42,500,000 36,100,000 28,200,000
Equity in joint venture income                 2,900,000 1,500,000 400,000
Interest income from loan pool participations and notes receivable                         
Income (loss) from consolidated subsidiaries                 105,400,000 66,300,000 51,100,000
Operating income                 66,300,000 32,600,000 27,300,000
Non-operating income (expense)                      
Interest income                 100,000 100,000 200,000
Interest income—related party                 300,000 2,800,000 2,000,000
Acquisition related gains                         
Interest Expense                 (39,900,000) (25,600,000) (19,000,000)
Interest Expense, Other                         
Gain on sale of marketable securities                   4,300,000  
Acquisition-related expenses                 (200,000) 0  
Realized foreign currency exchange loss                 0    
Income from continuing operations before benefit from (provision for) income taxes                 26,600,000 14,200,000 10,500,000
(Provision for) benefit from income taxes                 (4,900,000) 700,000 2,000,000
Income from continuing operations                 21,700,000 14,900,000 12,500,000
Discontinued Operations                      
Loss from discontinued operations, net of income taxes                        
Gain (loss) from sale of real estate, net of income taxes                    0 0
Net income                 21,700,000 14,900,000 12,500,000
Net (income) attributable to the noncontrolling interests                       (100,000)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc.                 21,700,000 14,900,000 12,400,000
Preferred stock dividends and accretion of issuance costs                         
Net loss attributable to Kennedy-Wilson Holdings, Inc. common shareholders                 21,700,000 14,900,000 12,400,000
Guarantor Subsidiaries [Member]
                     
Revenue                      
Management and leasing fees                 5,600,000 9,300,000 3,400,000
Management and leasing fees—related party                 16,700,000 10,200,000 13,300,000
Commissions                 2,600,000 2,000,000 900,000
Commissions—related party                 2,000,000 3,000,000 5,300,000
Sale of real estate                 10,100,000 2,300,000 400,000
Rental and other income                 6,700,000 1,300,000 1,100,000
Total revenue                 43,700,000 28,100,000 24,400,000
Operating expenses                      
Commission and marketing expenses                 2,900,000 3,600,000 2,700,000
Compensation and related expenses                 14,800,000 11,600,000 11,800,000
Cost of real estate sold                 7,900,000 2,200,000 400,000
General and administrative                 5,100,000 3,900,000 3,200,000
Rental operating expense                 3,500,000 1,300,000 1,500,000
Depreciation and amortization                 4,800,000 900,000 500,000
Total operating expenses                 39,000,000 23,500,000 20,100,000
Equity in joint venture income                 40,500,000 15,000,000 9,900,000
Interest income from loan pool participations and notes receivable                 13,500,000 9,200,000 7,900,000
Income (loss) from consolidated subsidiaries                 51,300,000 38,300,000 28,800,000
Operating income                 110,000,000 67,100,000 50,900,000
Non-operating income (expense)                      
Interest income                 200,000    200,000
Interest income—related party                         
Acquisition related gains                         
Interest Expense                 0 (500,000) 0
Interest Expense, Other                 1,800,000    300,000
Gain on sale of marketable securities                   0  
Acquisition-related expenses                 (400,000) (100,000)  
Realized foreign currency exchange loss                 (2,800,000)    
Income from continuing operations before benefit from (provision for) income taxes                 105,200,000 66,500,000 50,800,000
(Provision for) benefit from income taxes                         
Income from continuing operations                 105,200,000 66,500,000 50,800,000
Discontinued Operations                      
Loss from discontinued operations, net of income taxes                        
Gain (loss) from sale of real estate, net of income taxes                 200,000 (200,000) 400,000
Net income                 105,400,000 66,300,000 51,200,000
Net (income) attributable to the noncontrolling interests                    (300,000) (400,000)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc.                 105,400,000 66,000,000 50,800,000
Preferred stock dividends and accretion of issuance costs                         
Net loss attributable to Kennedy-Wilson Holdings, Inc. common shareholders                 105,400,000 66,000,000 50,800,000
Non-Guarantor Subsidiaries [Member]
                     
Revenue                      
Management and leasing fees                 12,500,000 6,100,000 8,500,000
Management and leasing fees—related party                 19,300,000 14,300,000 1,200,000
Commissions                 1,000,000 2,500,000 1,600,000
Commissions—related party                 8,000,000 5,000,000 18,900,000
Sale of real estate                         
Rental and other income                 36,200,000 7,200,000 4,000,000
Total revenue                 77,000,000 35,100,000 34,200,000
Operating expenses                      
Commission and marketing expenses                 400,000 700,000 400,000
Compensation and related expenses                 22,500,000 10,400,000 6,100,000
Cost of real estate sold                         
General and administrative                 9,800,000 5,800,000 2,300,000
Rental operating expense                 15,400,000 3,200,000 1,800,000
Depreciation and amortization                 11,700,000 3,700,000 2,100,000
Total operating expenses                 59,800,000 23,800,000 12,700,000
Equity in joint venture income                 (13,600,000) 5,000,000 2,200,000
Interest income from loan pool participations and notes receivable                       100,000
Income (loss) from consolidated subsidiaries                    100,000   
Operating income                 3,600,000 16,400,000 23,800,000
Non-operating income (expense)                      
Interest income                         
Interest income—related party                         
Acquisition related gains                 56,600,000 25,500,000 6,300,000
Interest Expense                 0 0 0
Interest Expense, Other                 10,000,000 2,500,000 1,300,000
Gain on sale of marketable securities                   0  
Acquisition-related expenses                 (1,000,000) (600,000)  
Realized foreign currency exchange loss                 0    
Income from continuing operations before benefit from (provision for) income taxes                 49,200,000 38,800,000 28,800,000
(Provision for) benefit from income taxes                 2,000,000 (500,000)   
Income from continuing operations                 51,200,000 38,300,000 28,800,000
Discontinued Operations                      
Loss from discontinued operations, net of income taxes                 (300,000)     
Gain (loss) from sale of real estate, net of income taxes                 400,000 0 0
Net income                 51,300,000 38,300,000 28,800,000
Net (income) attributable to the noncontrolling interests                 (20,300,000) (2,200,000) (700,000)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc.                 31,000,000 36,100,000 28,100,000
Preferred stock dividends and accretion of issuance costs                         
Net loss attributable to Kennedy-Wilson Holdings, Inc. common shareholders                 31,000,000 36,100,000 28,100,000
Eliminations [Member]
                     
Revenue                      
Management and leasing fees                         
Management and leasing fees—related party                         
Commissions                         
Commissions—related party                         
Sale of real estate                         
Rental and other income                         
Total revenue                         
Operating expenses                      
Commission and marketing expenses                         
Compensation and related expenses                         
Cost of real estate sold                         
General and administrative                         
Rental operating expense                         
Depreciation and amortization                         
Total operating expenses                         
Equity in joint venture income                         
Interest income from loan pool participations and notes receivable                         
Income (loss) from consolidated subsidiaries                 (178,400,000) (119,700,000) (92,400,000)
Operating income                 (178,400,000) (119,700,000) (92,400,000)
Non-operating income (expense)                      
Interest income                         
Interest income—related party                         
Acquisition related gains                         
Interest Expense                 0 0 0
Interest Expense, Other                         
Gain on sale of marketable securities                   0  
Acquisition-related expenses                    0  
Realized foreign currency exchange loss                 0    
Income from continuing operations before benefit from (provision for) income taxes                 (178,400,000) (119,700,000) (92,400,000)
(Provision for) benefit from income taxes                         
Income from continuing operations                 (178,400,000) (119,700,000) (92,400,000)
Discontinued Operations                      
Loss from discontinued operations, net of income taxes                        
Gain (loss) from sale of real estate, net of income taxes                    0 0
Net income                 (178,400,000) (119,700,000) (92,400,000)
Net (income) attributable to the noncontrolling interests                         
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc.                 (178,400,000) (119,700,000) (92,400,000)
Preferred stock dividends and accretion of issuance costs                         
Net loss attributable to Kennedy-Wilson Holdings, Inc. common shareholders                 $ (178,400,000) $ (119,700,000) $ (92,400,000)