XML 45 R34.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2020
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
The following tables summarize income activity by segment and corporate for the three and six months ended June 30, 2020 and 2019 and balance sheet data as of June 30, 2020 and December 31, 2019:
 
 
Three Months Ended June 30, 2020
 
 
 
 
 
 
 
 
(Dollars in millions)
 
Consolidated
 
Co-Investments
 
Corporate
 
Total
Revenue
 
 
 
 
 
 
 
 
Rental
 
$
98.9

 
$

 
$

 
$
98.9

Hotel
 
0.1

 

 

 
0.1

Investment management and property services fees
 

 
5.2

 
2.7

 
7.9

Total revenue
 
99.0

 
5.2

 
2.7

 
106.9

Expenses
 
 
 
 
 
 
 
 
Rental
 
32.0

 

 

 
32.0

Hotel
 
2.2

 

 

 
2.2

Commission and marketing
 

 

 
0.9

 
0.9

Compensation and related
 
9.0

 
4.9

 
13.5

 
27.4

General and administrative
 
4.2

 
1.6

 
2.2

 
8.0

Depreciation and amortization
 
45.3

 

 

 
45.3

Total expenses
 
92.7

 
6.5

 
16.6

 
115.8

Income from unconsolidated investments, net of depreciation and amortization  
 

 
19.2

 

 
19.2

Loss on sale of real estate, net
 
(0.5
)
 

 

 
(0.5
)
Transaction-related expenses
 
(0.3
)
 

 

 
(0.3
)
Interest expense
 
(33.6
)
 

 
(18.1
)
 
(51.7
)
Other (loss) income
 
(0.4
)
 

 
0.3

 
(0.1
)
(Provision for) benefit from income taxes
 
(2.5
)
 

 
5.7

 
3.2

Net (loss) income
 
(31.0
)
 
17.9

 
(26.0
)
 
(39.1
)
Net loss attributable to noncontrolling interests
 
1.3

 

 

 
1.3

Preferred dividends
 

 

 
(4.3
)
 
(4.3
)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders
 
$
(29.7
)
 
$
17.9

 
$
(30.3
)
 
$
(42.1
)


 
 
Three Months Ended June 30, 2019
 
 
 
 
 
 
 
 
(Dollars in millions)
 
Consolidated
 
Co-Investments
 
Corporate
 
Total
Revenue
 
 
 
 
 
 
 
 
Rental
 
$
112.0

 
$

 
$

 
$
112.0

Hotel
 
22.8

 

 

 
22.8

Investment management and property services fees
 

 
4.7

 
4.2

 
8.9

Total revenue
 
134.8

 
4.7

 
4.2

 
143.7

Expenses
 
 
 
 
 
 
 
 
Rental
 
33.3

 

 

 
33.3

Hotel
 
15.7

 

 

 
15.7

Commission and marketing
 

 

 
0.7

 
0.7

Compensation and related
 
17.0

 
3.9

 
16.1

 
37.0

General and administrative
 
7.0

 
1.1

 
2.8

 
10.9

Depreciation and amortization
 
46.2

 

 

 
46.2

Total expenses
 
119.2

 
5.0

 
19.6

 
143.8

Income from unconsolidated investments, net of depreciation and amortization  
 

 
5.9

 

 
5.9

Gain on sale of real estate, net
 
211.2

 

 

 
211.2

Transaction-related expenses
 
(1.1
)
 

 

 
(1.1
)
Interest expense
 
(37.3
)
 

 
(18.4
)
 
(55.7
)
Other income
 
1.2

 

 
0.7

 
1.9

Provision for income taxes
 
(1.5
)
 

 
(19.4
)
 
(20.9
)
Net income (loss)
 
188.1

 
5.6

 
(52.5
)
 
141.2

Net income attributable to noncontrolling interests
 
(90.4
)
 

 

 
(90.4
)
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders
 
$
97.7

 
$
5.6

 
$
(52.5
)
 
$
50.8

 
 
Six Months Ended June 30, 2020
 
 
 
 
 
 
 
 
(Dollars in millions)
 
Consolidated
 
Co-Investments
 
Corporate
 
Total
Revenue
 
 
 
 
 
 
 
 
Rental
 
$
206.6

 
$

 
$

 
$
206.6

Hotel
 
7.3

 

 

 
7.3

Investment management and property services fees
 

 
9.7

 
6.6

 
16.3

Total revenue
 
213.9

 
9.7

 
6.6

 
230.2

Expenses
 
 
 
 
 
 
 
 
Rental
 
68.7

 

 

 
68.7

Hotel
 
8.2

 

 

 
8.2

Commission and marketing
 

 

 
1.6

 
1.6

Compensation and related
 
20.9

 
9.5

 
28.4

 
58.8

General and administrative
 
9.8

 
3.3

 
4.4

 
17.5

Depreciation and amortization
 
90.8

 

 

 
90.8

Total expenses
 
198.4

 
12.8

 
34.4

 
245.6

Income from unconsolidated investments, net of depreciation and amortization  
 

 
30.1

 

 
30.1

Loss on sale of real estate, net
 
43.7

 

 

 
43.7

Transaction-related expenses
 
(0.5
)
 

 

 
(0.5
)
Interest expense
 
(67.0
)
 

 
(33.5
)
 
(100.5
)
Other (loss) income
 
(1.1
)
 

 
1.2

 
0.1

(Provision for) benefit from income taxes
 
(7.6
)
 

 
5.1

 
(2.5
)
Net (loss) income
 
(17.0
)
 
27.0

 
(55.0
)
 
(45.0
)
Net loss attributable to noncontrolling interests
 
1.6

 

 

 
1.6

Preferred dividends
 

 

 
(8.6
)
 
(8.6
)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders
 
$
(15.4
)
 
$
27.0

 
$
(63.6
)
 
$
(52.0
)
 
 
Six Months Ended June 30, 2019
 
 
 
 
 
 
 
 
(Dollars in millions)
 
Consolidated
 
Co-Investments
 
Corporate
 
Total
Revenue
 
 
 
 
 
 
 
 
Rental
 
$
227.8

 
$

 
$

 
$
227.8

Hotel
 
37.8

 

 

 
37.8

Sale of real estate
 
1.1

 

 

 
1.1

Investment management and property services fees
 

 
9.8

 
7.9

 
17.7

Total revenue
 
266.7

 
9.8

 
7.9

 
284.4

Expenses
 
 
 
 
 
 
 
 
Rental
 
74.3

 

 

 
74.3

Hotel
 
30.3

 

 

 
30.3

Cost of real estate sold
 
1.2

 

 

 
1.2

Commission and marketing
 

 

 
1.7

 
1.7

Compensation and related
 
28.0

 
10.5

 
33.8

 
72.3

General and administrative
 
12.9

 
3.5

 
5.4

 
21.8

Depreciation and amortization
 
95.3

 

 

 
95.3

Total expenses
 
242.0

 
14.0

 
40.9

 
296.9

Income from unconsolidated investments, net of depreciation and amortization  
 

 
47.6

 

 
47.6

Gain on sale of real estate, net
 
246.1

 

 

 
246.1

Transaction-related expenses
 
(1.9
)
 

 

 
(1.9
)
Interest expense
 
(74.4
)
 

 
(36.6
)
 
(111.0
)
Other (loss) income
 
(1.6
)
 

 
1.0

 
(0.6
)
Provision for income taxes
 
(3.6
)
 

 
(21.3
)
 
(24.9
)
Net income (loss)
 
189.3

 
43.4

 
(89.9
)
 
142.8

Net income attributable to noncontrolling interests
 
(97.3
)
 

 

 
(97.3
)
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders
 
$
92.0

 
$
43.4

 
$
(89.9
)
 
$
45.5

(Dollars in millions)
 
June 30, 2020
 
December 31, 2019
Total assets
 
 
 
 
Consolidated
 
$
5,386.3

 
$
5,671.6

Co-investment
 
1,276.1

 
1,334.6

Corporate
 
407.1

 
298.3

Total assets
 
$
7,069.5

 
$
7,304.5