XML 84 R73.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor and Non-Guarantor Financial Statements - Consolidating Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenue        
Total revenue $ 218.3 $ 180.4 $ 409.0 $ 348.0
Operating expenses        
General and administrative 13.5 10.0 24.9 19.9
Depreciation and amortization 51.5 52.1 107.2 101.8
Total operating expenses 212.5 178.3 401.4 333.7
Income from unconsolidated investments 10.9 10.8 36.9 39.8
Income from consolidated subsidiaries 0.0 0.0 0.0 0.0
Operating income 16.7 12.9 44.5 54.1
Non-operating income (expense)        
Gain on sale of real estate 236.8 66.3 264.8 71.7
Acquisition-related expenses (0.2) (0.9) (0.2) (1.2)
Interest expense (67.2) (52.1) (126.1) (102.1)
Other income (loss) 10.6 4.4 10.1 4.9
Income before provision for income taxes 196.7 30.6 193.1 27.4
Benefit from (provision for) income taxes (29.4) (8.8) (26.8) (4.6)
Net income 167.3 21.8 166.3 22.8
Net income attributable to the noncontrolling interests (57.7) (12.4) (59.1) (12.6)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders 109.6 9.4 107.2 10.2
Rental [Member]        
Revenue        
Total revenue 134.9 123.8 269.2 248.1
Operating expenses        
Cost of goods and services 39.7 36.6 81.3 72.6
Hotel [Member]        
Revenue        
Total revenue 37.8 29.0 74.1 58.5
Operating expenses        
Cost of goods and services 29.4 22.8 60.2 47.2
Sale of Real Estate [Member]        
Revenue        
Total revenue 32.8 12.8 42.2 13.6
Operating expenses        
Cost of goods and services 31.4 9.6 39.8 10.3
Investment Management, Property Services and Research Fees [Member]        
Revenue        
Total revenue 12.3 10.3 22.4 21.3
Loan Purchases, Loan Originations and Other [Member]        
Revenue        
Total revenue 0.5 4.5 1.1 6.5
Commission and Marketing [Member]        
Operating expenses        
Cost of goods and services 2.1 1.7 3.5 3.7
Compensation and Related [Member]        
Operating expenses        
Cost of goods and services 44.9 45.5 84.5 78.2
Reportable Legal Entities [Member] | Parent [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
General and administrative 0.0 0.0 0.0 0.0
Depreciation and amortization 0.0 0.0 0.0 0.0
Total operating expenses 8.8 9.4 18.7 20.1
Income from unconsolidated investments 0.0 0.0 0.0 0.0
Income from consolidated subsidiaries 176.1 31.2 185.0 42.9
Operating income 167.3 21.8 166.3 22.8
Non-operating income (expense)        
Gain on sale of real estate 0.0 0.0 0.0 0.0
Acquisition-related expenses 0.0 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0 0.0
Other income (loss) 0.0 0.0 0.0 0.0
Income before provision for income taxes 167.3 21.8 166.3 22.8
Benefit from (provision for) income taxes 0.0 0.0 0.0 0.0
Net income 167.3 21.8 166.3 22.8
Net income attributable to the noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders 167.3 21.8 166.3 22.8
Reportable Legal Entities [Member] | Parent [Member] | Rental [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Parent [Member] | Hotel [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Parent [Member] | Sale of Real Estate [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Parent [Member] | Investment Management, Property Services and Research Fees [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Parent [Member] | Loan Purchases, Loan Originations and Other [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Parent [Member] | Commission and Marketing [Member]        
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Parent [Member] | Compensation and Related [Member]        
Operating expenses        
Cost of goods and services 8.8 9.4 18.7 20.1
Reportable Legal Entities [Member] | Kennedy-Wilson, Inc. [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
General and administrative 5.4 3.6 9.3 6.5
Depreciation and amortization 0.3 0.3 0.7 0.7
Total operating expenses 26.1 24.5 44.0 35.0
Income from unconsolidated investments 0.2 0.4 (0.7) 1.6
Income from consolidated subsidiaries 230.7 76.1 276.6 107.7
Operating income 204.8 52.0 231.9 74.3
Non-operating income (expense)        
Gain on sale of real estate 0.0 0.0 0.0 0.0
Acquisition-related expenses 0.0 (0.1) 0.0 (0.1)
Interest expense (19.4) (16.6) (39.4) (32.2)
Other income (loss) 10.2 3.4 10.0 3.2
Income before provision for income taxes 195.6 38.7 202.5 45.2
Benefit from (provision for) income taxes (19.5) (7.5) (17.5) (2.3)
Net income 176.1 31.2 185.0 42.9
Net income attributable to the noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders 176.1 31.2 185.0 42.9
Reportable Legal Entities [Member] | Kennedy-Wilson, Inc. [Member] | Rental [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Kennedy-Wilson, Inc. [Member] | Hotel [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Kennedy-Wilson, Inc. [Member] | Sale of Real Estate [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Kennedy-Wilson, Inc. [Member] | Investment Management, Property Services and Research Fees [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Kennedy-Wilson, Inc. [Member] | Loan Purchases, Loan Originations and Other [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Kennedy-Wilson, Inc. [Member] | Commission and Marketing [Member]        
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Kennedy-Wilson, Inc. [Member] | Compensation and Related [Member]        
Operating expenses        
Cost of goods and services 20.4 20.6 34.0 27.8
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenue        
Total revenue 57.4 43.4 109.6 85.8
Operating expenses        
General and administrative 5.7 3.3 10.7 7.8
Depreciation and amortization 14.4 12.0 29.2 23.6
Total operating expenses 52.9 44.2 102.4 88.1
Income from unconsolidated investments 7.4 0.8 23.6 14.2
Income from consolidated subsidiaries 176.0 39.7 213.5 66.3
Operating income 187.9 39.7 244.3 78.2
Non-operating income (expense)        
Gain on sale of real estate 61.5 46.6 61.5 46.6
Acquisition-related expenses 0.0 (0.7) 0.0 (0.7)
Interest expense (17.7) (9.5) (29.2) (17.9)
Other income (loss) 0.1 0.1 0.0 0.1
Income before provision for income taxes 231.8 76.2 276.6 106.3
Benefit from (provision for) income taxes (1.1) (0.1) 0.0 1.4
Net income 230.7 76.1 276.6 107.7
Net income attributable to the noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders 230.7 76.1 276.6 107.7
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Rental [Member]        
Revenue        
Total revenue 46.4 35.2 89.1 68.3
Operating expenses        
Cost of goods and services 16.3 13.6 29.8 26.8
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Hotel [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Sale of Real Estate [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Investment Management, Property Services and Research Fees [Member]        
Revenue        
Total revenue 11.0 8.2 20.4 17.2
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Loan Purchases, Loan Originations and Other [Member]        
Revenue        
Total revenue 0.0 0.0 0.1 0.3
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Commission and Marketing [Member]        
Operating expenses        
Cost of goods and services 2.1 1.7 3.5 3.6
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Compensation and Related [Member]        
Operating expenses        
Cost of goods and services 14.4 13.6 29.2 26.3
Reportable Legal Entities [Member] | Non-guarantor Subsidiaries [Member]        
Revenue        
Total revenue 160.9 137.0 299.4 262.2
Operating expenses        
General and administrative 2.4 3.1 4.9 5.6
Depreciation and amortization 36.8 39.8 77.3 77.5
Total operating expenses 124.7 100.2 236.3 190.5
Income from unconsolidated investments 3.3 9.6 14.0 24.0
Income from consolidated subsidiaries 0.0 0.0 0.0 0.0
Operating income 39.5 46.4 77.1 95.7
Non-operating income (expense)        
Gain on sale of real estate 175.3 19.7 203.3 25.1
Acquisition-related expenses (0.2) (0.1) (0.2) (0.4)
Interest expense (30.1) (26.0) (57.5) (52.0)
Other income (loss) 0.3 0.9 0.1 1.6
Income before provision for income taxes 184.8 40.9 222.8 70.0
Benefit from (provision for) income taxes (8.8) (1.2) (9.3) (3.7)
Net income 176.0 39.7 213.5 66.3
Net income attributable to the noncontrolling interests (57.7) (12.4) (59.1) (12.6)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders 118.3 27.3 154.4 53.7
Reportable Legal Entities [Member] | Non-guarantor Subsidiaries [Member] | Rental [Member]        
Revenue        
Total revenue 88.5 88.6 180.1 179.8
Operating expenses        
Cost of goods and services 23.4 23.0 51.5 45.8
Reportable Legal Entities [Member] | Non-guarantor Subsidiaries [Member] | Hotel [Member]        
Revenue        
Total revenue 37.8 29.0 74.1 58.5
Operating expenses        
Cost of goods and services 29.4 22.8 60.2 47.2
Reportable Legal Entities [Member] | Non-guarantor Subsidiaries [Member] | Sale of Real Estate [Member]        
Revenue        
Total revenue 32.8 12.8 42.2 13.6
Operating expenses        
Cost of goods and services 31.4 9.6 39.8 10.3
Reportable Legal Entities [Member] | Non-guarantor Subsidiaries [Member] | Investment Management, Property Services and Research Fees [Member]        
Revenue        
Total revenue 1.3 2.1 2.0 4.1
Reportable Legal Entities [Member] | Non-guarantor Subsidiaries [Member] | Loan Purchases, Loan Originations and Other [Member]        
Revenue        
Total revenue 0.5 4.5 1.0 6.2
Reportable Legal Entities [Member] | Non-guarantor Subsidiaries [Member] | Commission and Marketing [Member]        
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.1
Reportable Legal Entities [Member] | Non-guarantor Subsidiaries [Member] | Compensation and Related [Member]        
Operating expenses        
Cost of goods and services 1.3 1.9 2.6 4.0
Elimination [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
General and administrative 0.0 0.0 0.0 0.0
Depreciation and amortization 0.0 0.0 0.0 0.0
Total operating expenses 0.0 0.0 0.0 0.0
Income from unconsolidated investments 0.0 0.0 0.0 0.0
Income from consolidated subsidiaries (582.8) (147.0) (675.1) (216.9)
Operating income (582.8) (147.0) (675.1) (216.9)
Non-operating income (expense)        
Gain on sale of real estate 0.0 0.0 0.0 0.0
Acquisition-related expenses 0.0 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0 0.0
Other income (loss) 0.0 0.0 0.0 0.0
Income before provision for income taxes (582.8) (147.0) (675.1) (216.9)
Benefit from (provision for) income taxes 0.0 0.0 0.0 0.0
Net income (582.8) (147.0) (675.1) (216.9)
Net income attributable to the noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders (582.8) (147.0) (675.1) (216.9)
Elimination [Member] | Rental [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Elimination [Member] | Hotel [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Elimination [Member] | Sale of Real Estate [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Elimination [Member] | Investment Management, Property Services and Research Fees [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Elimination [Member] | Loan Purchases, Loan Originations and Other [Member]        
Revenue        
Total revenue 0.0 0.0 0.0 0.0
Elimination [Member] | Commission and Marketing [Member]        
Operating expenses        
Cost of goods and services 0.0 0.0 0.0 0.0
Elimination [Member] | Compensation and Related [Member]        
Operating expenses        
Cost of goods and services $ 0.0 $ 0.0 $ 0.0 $ 0.0