XML 52 R24.htm IDEA: XBRL DOCUMENT v3.23.2
Guarantor and Non-Guarantor Financial Statements
 6 Months Ended
Jun. 30, 2023
Guarantor and Nonguarantor Financial Statements [Abstract]  
GUARANTOR AND NON-GARANTOR FINANCIAL STATEMENTS GUARANTOR AND NON-GUARANTOR FINANCIAL STATEMENTS
    The following consolidating financial information and condensed consolidating financial information include:
    (1) Condensed consolidating balance sheets as of June 30, 2023 and December 31, 2022; consolidating statements of operations for the three and six months ended June 30, 2023 and 2022, of (a) Kennedy-Wilson Holdings, Inc., as the parent, (b) Kennedy-Wilson, Inc., as the subsidiary issuer, (c) the guarantor subsidiaries, (d) the non-guarantor subsidiaries and (e) Kennedy-Wilson Holdings, Inc. on a consolidated basis; and
    (2) Elimination of entries necessary to consolidate Kennedy-Wilson Holdings, Inc., as the parent, with Kennedy-Wilson, Inc. and its guarantor and non-guarantor subsidiaries.
    Kennedy Wilson owns 100% of all of the guarantor subsidiaries, and, as a result, in accordance with Rule 3-10(d) of Regulation S-X promulgated by the SEC, no separate financial statements are required for these subsidiaries as of and for the three and six months ended June 30, 2023 or 2022.
ParentKennedy-Wilson, Inc.
Guarantor Subsidiaries
Non-guarantor SubsidiariesEliminationConsolidated Total
Assets
Cash and cash equivalents$— $175.6 $82.6 $128.8 $— $387.0 
Accounts receivable — 0.5 20.4 19.1 — 40.0 
Real estate and acquired in place lease values, net of accumulated depreciation and amortization— — 1,466.1 3,515.9 — 4,982.0 
Unconsolidated investments— 14.5 693.2 1,613.2 — 2,320.9 
Investments in and advances to consolidated subsidiaries2,197.8 4,247.3 2,803.5 — (9,248.6)— 
Loan purchases and originations— 4.7 207.4 32.0 — 244.1 
Other assets— 78.2 50.4 91.3 — 219.9 
Total assets$2,197.8 $4,520.8 $5,323.6 $5,400.3 $(9,248.6)$8,193.9 
Liabilities and equity
Liabilities
Accounts payable$— $0.3 $2.0 $13.9 $— $16.2 
Accrued expenses and other liabilities43.4 391.4 81.1 126.5 — 642.4 
Mortgage debt— — 993.2 1,893.8 — 2,887.0 
KW unsecured debt— 1,931.3 — — — 1,931.3 
KWE unsecured bonds— — — 516.4 — 516.4 
Total liabilities43.4 2,323.0 1,076.3 2,550.6 — 5,993.3 
Equity
Kennedy-Wilson Holdings, Inc. shareholders' equity2,154.4 2,197.8 4,247.3 2,803.5 (9,248.6)2,154.4 
Noncontrolling interests— — — 46.2 — 46.2 
Total equity2,154.4 2,197.8 4,247.3 2,849.7 (9,248.6)2,200.6 
Total liabilities and equity$2,197.8 $4,520.8 $5,323.6 $5,400.3 $(9,248.6)$8,193.9 
ParentKennedy-Wilson, Inc.
Guarantor Subsidiaries
Non-guarantor SubsidiariesEliminationConsolidated Total
Assets
Cash and cash equivalents$— $91.5 $59.6 $288.2 $— $439.3 
Accounts receivable— 0.1 18.2 22.5 — 40.8 
Real estate and acquired in place lease values, net of accumulated depreciation and amortization— — 1,656.8 3,531.3 — 5,188.1 
Unconsolidated investments— 15.9 698.6 1,523.6 — 2,238.1 
Investments in and advances to consolidated subsidiaries2,009.0 4,289.3 2,850.0 — (9,148.3)— 
Loan purchases and originations— 5.8 111.6 32.0 — 149.4 
Other assets— 85.7 50.5 79.9 — 216.1 
Total assets$2,009.0 $4,488.3 $5,445.3 $5,477.5 $(9,148.3)$8,271.8 
Liabilities
Accounts payable$— $0.5 $4.0 $11.7 $— 16.2 
Accrued expense and other liabilities45.0 416.2 76.5 120.5 — 658.2 
Mortgage debt— — 1,075.5 1,942.5 — 3,018.0 
KW unsecured debt— 2,062.6 — — — 2,062.6 
KWE unsecured bonds— — 506.4 — 506.4 
Total liabilities45.0 2,479.3 1,156.0 2,581.1 — 6,261.4 
Equity
Kennedy-Wilson Holdings, Inc. shareholders' equity1,964.0 2,009.0 4,289.3 2,850.0 (9,148.3)1,964.0 
Noncontrolling interests— — — 46.4 — 46.4 
Total equity1,964.0 2,009.0 4,289.3 2,896.4 (9,148.3)2,010.4 
Total liabilities and equity$2,009.0 $4,488.3 $5,445.3 $5,477.5 $(9,148.3)$8,271.8 
ParentKennedy-Wilson, Inc.Guarantor SubsidiariesNon-guarantor SubsidiariesEliminationConsolidated Total
Total revenue$— $0.1 $120.1 $158.5 $— $278.7 
Total (loss) income from unconsolidated subsidiaries— (0.1)(46.0)50.4 — 4.3 
Gain on sale of real estate, net— — 98.2 10.0 — 108.2 
Total expenses14.9 42.0 86.2 114.5 — 257.6 
Income from consolidated subsidiaries33.3 114.7 52.5 — (200.5)— 
Interest expense— (50.1)(23.4)(54.8)— (128.3)
(Loss) gain on early extinguishment of debt— — (2.0)0.4 — (1.6)
Other income0.2 9.2 0.7 11.2 — 21.3 
Income before benefit from (provision for) income taxes  18.6 31.8 113.9 61.2 (200.5)25.0 
Benefit from (provision for) income taxes— 1.5 0.8 (8.7)— (6.4)
Net income 18.6 33.3 114.7 52.5 (200.5)18.6 
Net income attributable to the noncontrolling interests— — — (4.1)— (4.1)
Preferred dividends(16.3)— — — — (16.3)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders     $2.3 $33.3 $114.7 $48.4 $(200.5)$(1.8)
ParentKennedy-Wilson, Inc.Guarantor SubsidiariesNon-guarantor SubsidiariesEliminationConsolidated Total
Total revenue$— $0.1 $109.5 $151.2 $— $260.8 
Total income from unconsolidated investments— 0.7 14.0 121.4 — 136.1 
Gain on sale of real estate, net— — 11.4 2.4 — 13.8 
Total expenses14.5 44.4 98.1 110.6 — 267.6 
Income from consolidated subsidiaries53.5 135.7 127.4 — (316.6)— 
Interest expense— (44.0)(20.1)(39.6)— (103.7)
Loss on early extinguishment of debt— — (1.1)— — (1.1)
Other income (loss)— 3.7 (0.7)6.4 — 9.4 
Income before benefit from (provision for) income taxes  39.0 51.8 142.3 131.2 (316.6)47.7 
Benefit from (provision for) income taxes— 1.8 (6.6)(3.8)— (8.6)
Net income39.0 53.6 135.7 127.4 (316.6)39.1 
Net income attributable to the noncontrolling interests— — — (0.2)— (0.2)
Preferred dividends(13.1)— — — — (13.1)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders   $25.9 $53.6 $135.7 $127.2 $(316.6)$25.8