IR-Center Handelsblatt
Unternehmenssuche:

Your Family Entertainment AG

News Detail

News vom 10.02.2015

KKR & Co. L.P. Announces Fourth Quarter and Full Year 2014 Results

 

GAAP net income (loss) attributable to KKR & Co. L.P. was ($0.6) million and $477.6 million for the quarter and year ended December 31, 2014, respectively, down from $277.9 million and $691.2 million in the comparable periods of 2013.

Total distributable earnings was $376.3 million for the quarter ended December 31, 2014, down from $510.4 million in the quarter ended December 31, 2013. Total distributable earnings was $2,028.9 million for the year ended December 31, 2014, up from $1,455.9 million for the year ended December 31, 2013.

Distribution per common unit was $0.35 for the quarter ended December 31, 2014, down from $0.48 in the quarter ended December 31, 2013. Distribution per common unit was $1.90 for the year ended December 31, 2014, up from $1.40 in the year ended December 31, 2013.

Economic net income ("ENI") was $86.6 million and $1,727.2 million for the quarter and year ended December 31, 2014, respectively, down from $789.6 million and $2,195.6 million in the comparable periods of 2013.

ENI after taxes per adjusted unit(1) was $0.05 and $1.84 for the quarter and year ended December 31, 2014, respectively, down from $1.04 and $2.82 in the comparable periods of 2013.

Fee and yield earnings were $208.4 million and $733.3 million for the quarter and year ended December 31, 2014, respectively, up from $140.1 million and $433.9 million in the comparable periods of 2013.

Book value was $10.1 billion on a total reportable segment basis as of December 31, 2014 or $12.07 per adjusted unit.

Return on equity and cash return on equity were 16% and 21%, respectively.

Assets under management ("AUM") and fee paying assets under management ("FPAUM") totaled $98.6 billion and $83.0 billion, respectively, as of December 31, 2014.

NEW YORK--(BUSINESS WIRE)-- KKR & Co. L.P. (NYSE: KKR) today reported its fourth quarter and full year 2014 results.

For the quarter and year ended December 31, 2014, the fair value of our private equity portfolio appreciated 2.7% and 12.8%, respectively.

During the fourth quarter of 2014, KKR held the first closes of its European Fund IV, Infrastructure Fund II and Special Situations Fund II, and held the second close for its Lending Partners II Fund, which added capital commitments of $1.6 billion, $2.0 billion, $0.7 billion and $0.5 billion, respectively.

KKR declares a distribution of $0.35 per common unit, which includes $0.15 of realized cash carry, the 19th consecutive quarter that realized cash carry has been a component of the distribution, bringing full-year distributions to $1.90 per common unit.

"Our realization activity and increasing balance sheet yield translated into $2.0 billion of total distributable earnings and an annual distribution of $1.90 per unit for the year ended December 31, 2014, both of which are the highest figures we've reported as a public company," said Henry R. Kravis and George R. Roberts, Co-Chairmen and Co-Chief Executive Officers of KKR. "Additionally, our balance sheet continued to generate strong cash flow, resulting in a 21% cash return on equity in 2014."

Note: Certain financial measures, including FRE, ENI, ENI after taxes, fee and yield earnings, book value, cash and short-term investments and adjusted units, are not presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"). See Exhibits B and C for a reconciliation of such measures to financial results prepared in accordance with GAAP.

(1) KKR's reporting of ENI after taxes now includes a reduction for equity-based charges.

GAAP RESULTS

GAAP net income (loss) for the quarter and year ended December 31, 2014, included net income (loss) attributable to KKR & Co. L.P. of ($0.6) million and $477.6 million, respectively, and net income (loss) attributable to KKR & Co. L.P. per common unit of $0.00 and $1.16, respectively, on a diluted basis. For the quarter and year ended December 31, 2013, net income (loss) attributable to KKR & Co. L.P. was $277.9 million and $691.2 million, respectively, and net income (loss) attributable to KKR & Co. L.P. per common unit was $0.89 and $2.30, respectively, on a diluted basis. The decreases in net income (loss) were primarily due to a decrease in investment income, partially offset by an increase in KKR & Co. L.P.'s ownership percentage in the KKR business.

SEGMENT RESULTS*

 
KEY METRICS
(Amounts in millions, except per adjusted unit amounts)
                           
      Quarter Ended   Year Ended
      December 31, 2014   December 31, 2013   % Change   December 31, 2014   December 31, 2013   % Change

Total Distributable Earnings

                         
Fees     $256   $296       $1,147   $1,028    
Realized Cash Carry     199   250       1,194   690    
Net Realized Investment Income     181   251       901   657    
Total Cash Revenues     $636   $797   -20%   $3,242   $2,375   37%
Total Cash Expenses and Other     260   287       1,213   919    
Total Distributable Earnings     $376   $510   -26%   $2,029   $1,456   39%
Estimated Current Corporate Income Taxes     15   27       97   99    
Distributable Earnings, net of taxes     $361   $483   -25%   $1,932   $1,357   42%

Distributable Earnings, net of taxes per KKR & Co. L.P. common unit

    $0.44   $0.70   -37%   $2.47   $1.97   25%

Distribution per KKR & Co. L.P. common unit

    $0.35   $0.48   -27%   $1.90   $1.40   36%
Payout ratio     80%   69%       77%   71%    
                           

Economic Net Income

                         
Management, Monitoring and Transaction Fees, Net     $244   $259       $1,099   $956    
Performance Income     256   626       1,352   1,487    
Investment Income     (143)   324       505   958    
Total Segment Revenues     $357   $1,209   -70%   $2,956   $3,401   -13%
Total Segment Expenses and Other     311   466       1,482   1,382    
Economic Net Income, After-Taxes     $46   $743   -94%   $1,474   $2,019   -27%
                           
Economic Net Income, After-Taxes per Adjusted Unit     $0.05   $1.04   -95%   $1.84   $2.82   -35%
                           
Fee and Yield Earnings     $208   $140   49%   $733   $434   69%
                           

Other

                         
Book Value per Adjusted Unit     $12.07   $10.83   11%            
                           
                           
                           
                  Year Ended    
                  December 31, 2014   December 31, 2013    
Return on Equity                 16%   28%    
Cash Return on Equity                 21%   19%    
 

* All segment financial information presented in this release reflects a new presentation as of the second quarter of 2014 following the closing of the acquisition of KFN.

Private Markets

AUM was $61.5 billion as of December 31, 2014, an increase of $2.3 billion, compared to AUM of $59.2 billion as of September 30, 2014. The increase was primarily attributable to new capital raised in our European Fund IV and Infrastructure Investors Fund II as well as appreciation in the fair value of our private equity portfolio. These increases were offset by distributions to limited partners of our private equity funds arising from realizations.

FPAUM was $47.3 billion as of December 31, 2014, an increase of $1.7 billion, compared to FPAUM of $45.6 billion as of September 30, 2014. The increase was primarily attributable to new capital raised in our European Fund IV and Infrastructure Fund II offset by distributions to limited partners of our private equity funds arising from realizations.

Total segment revenues were $283.4 million for the quarter ended December 31, 2014, a decrease of $730.3 million, compared to total segment revenues of $1,013.7 million for the quarter ended December 31, 2013. Total segment revenues were $2,288.5 million for the year ended December 31, 2014, a decrease of $532.6 million, compared to total segment revenues of $2,821.1 million for the year ended December 31, 2013. The decrease in revenues for the quarter and year ended December 31, 2014 was principally attributable to a decrease in investment income due primarily to net unrealized losses in our energy portfolio, which were only partially offset by appreciation in our private equity portfolio. Additionally, the 2014 period reflected a lower level of carried interest as a result of a lower level of appreciation in our private equity portfolio in the 2014 periods. While the value of our private equity portfolio increased in the 2014 periods, the amount of appreciation was less than that in the prior periods.

ENI was $76.8 million for the quarter ended December 31, 2014, a decrease of $573.5 million, compared to ENI of $650.3 million for the quarter ended December 31, 2013. ENI was $1,337.4 million for the year ended December 31, 2014, a decrease of $489.3 million, compared to ENI of $1,826.7 million for the year ended December 31, 2013. The decreases are primarily the result of the decreases in total segment revenues discussed above.

Public Markets

AUM was $37.1 billion as of December 31, 2014, an increase of $0.1 billion, compared to AUM of $37.0 billion as of September 30, 2014. FPAUM was $35.8 billion as of December 31, 2014, unchanged from FPAUM of $35.8 billion as of September 30, 2014. For both AUM and FPAUM, new capital raised, primarily in our Lending Partners II Fund and our CLOs was largely offset by distributions and redemptions across multiple strategies.

Total segment revenues were $33.5 million for the quarter ended December 31, 2014, a decrease of $116.6 million, compared to total segment revenues of $150.1 million for the quarter ended December 31, 2013. Total segment revenues were $429.9 million for the year ended December 31, 2014, an increase of $10.4 million, compared to total segment revenues of $419.5 million for the year ended December 31, 2013. The decrease in revenues for the quarter ended December 31, 2014 was principally attributable to a decrease in investment income due primarily to net unrealized losses in our CLO and credit portfolios, partially offset by an increase in net interest and dividends relating to the inclusion of yielding assets held by KKR Financial Holdings LLC ("KFN"). The increase in revenues for the year ended December 31, 2014 was principally attributable to an increase in net interest and dividends relating to the inclusion of yielding assets held by KFN as well as a higher level of management fees reflecting new capital raised and acquisitions. These increases were offset by net unrealized losses in our CLO portfolio.

ENI was ($11.4) million for the quarter ended December 31, 2014, a decrease of $122.6 million, compared to ENI of $111.2 million for the quarter ended December 31, 2013. ENI was $240.1 million for the year ended December 31, 2014, a decrease of $19.4 million, compared to ENI of $259.5 million for the year ended December 31, 2013. The decrease for the quarter ended December 31, 2014 was principally attributable to a decrease in investment income due primarily to net unrealized losses in our CLO and credit portfolios, partially offset by an increase in net interest and dividends relating to the inclusion of yielding assets held by KFN. The decrease for the year ended December 31, 2014 was principally attributable to net unrealized losses in our CLO portfolio and higher expenses reflecting acquisitions. These decreases were partially offset by an increase in net interest and dividends relating to the inclusion of yielding assets held by KFN as well as a higher level of management fees reflecting new capital raised and acquisitions.

KFN was acquired on April 30, 2014 and its results are included in KKR's results beginning on May 1, 2014.

Capital Markets and Other

Total segment revenues were $40.6 million for the quarter ended December 31, 2014, a decrease of $4.1 million, compared to total segment revenues of $44.7 million for the quarter ended December 31, 2013. Total segment revenues were $237.1 million for the year ended December 31, 2014, an increase of $76.8 million, compared to total segment revenues of $160.3 million for the year ended December 31, 2013. The fluctuations in revenues primarily reflect a lower level of overall capital markets transaction activity for the quarter ended December 31, 2014 and a higher level of overall capital markets transaction activity for the year ended December 31, 2014.

ENI was $21.1 million for the quarter ended December 31, 2014, a decrease of $7.0 million, compared to ENI of $28.1 million for the quarter ended December 31, 2013. ENI was $149.6 million for the year ended December 31, 2014, an increase of $40.2 million, compared to ENI of $109.4 million for the year ended December 31, 2013. The decrease for the quarter ended December 31, 2014 primarily reflects a lower level of overall capital markets transaction activity in the 2014 period. The increase for the year ended December 31, 2014 reflects a higher level of overall capital markets transaction activity in the 2014 period, partially offset by higher compensation expense.

CAPITAL AND LIQUIDITY

As of December 31, 2014, KKR had $1.1 billion of cash and short-term investments and $2.6 billion of outstanding debt and preferred share obligations on a total reportable segment basis. This includes KFN's debt obligations of $657.3 million and KFN's 7.375% Series A LLC preferred shares of $373.8 million, which are non-recourse to KKR beyond the assets of KFN. As of December 31, 2014, KKR had a $1.0 billion revolving credit facility, which was undrawn. In addition, KKR has a $500.0 million revolving credit facility for use in its capital markets business that had $27.0 million drawn as of December 31, 2014.

As of December 31, 2014, KKR's portion of total uncalled commitments to its investment funds was $1.2 billion. See Exhibit A for details.

DISTRIBUTION

A distribution of $0.35 per common unit has been declared, comprised of (i) $0.07 per common unit from after-tax FRE, (ii) $0.15 per common unit from realized cash carry, (iii) $0.06 per common unit from KKR's net realized investment income and (iv) $0.07 per common unit from KFN's net realized investment income. The distribution will be paid on March 6, 2015 to unitholders of record as of the close of business on February 20, 2015.

CONFERENCE CALL

A conference call to discuss KKR's financial results will be held on Tuesday, February 10, 2015 at 10:00 a.m. EDT. The conference call may be accessed by dialing (877) 303-2917 (U.S. callers) or +1 (253) 237-1135 (non-U.S. callers); a pass code is not required. Additionally, the conference call will be broadcast live over the Internet and may be accessed through the Investor Center section of KKR's website at http://ir.kkr.com/kkr_ir/kkr_events.cfm. A replay of the live broadcast will be available on KKR's website or by dialing (855) 859-2056 (U.S. callers) or +1 (404) 537-3406 (non-U.S. callers), pass code 70933841, beginning approximately two hours after the broadcast.

From time to time, KKR may use its website as a channel of distribution of material company information. Financial and other important information regarding KKR is routinely posted and accessible on the Investor Center for KKR & Co. L.P. at http://ir.kkr.com/kkr_ir/kkr_events.cfm. In addition, you may automatically receive email alerts and other information about KKR by enrolling your email address at the "Email Alerts" area of the Investor Center on the website.

ABOUT KKR

KKR is a leading global investment firm that manages investments across multiple asset classes including private equity, energy, infrastructure, real estate, credit and hedge funds. KKR aims to generate attractive investment returns by following a patient and disciplined investment approach, employing world-class people, and driving growth and value creation at the asset level. KKR invests its own capital alongside its partners' capital and brings opportunities to others through its capital markets business. References to KKR's investments may include the activities of its sponsored funds. For additional information about KKR & Co. L.P. (NYSE: KKR), please visit KKR's website at www.kkr.com.

FORWARD-LOOKING STATEMENTS

This release contains certain forward-looking statements. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. The forward-looking statements are based on KKR's beliefs, assumptions and expectations of its future performance, taking into account all information currently available to it. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to KKR or are within its control. If a change occurs, KKR's business, financial condition, liquidity and results of operations, including but not limited to AUM, FPAUM, FRE, total distributable earnings, ENI, ENI after taxes, fee and yield earnings, fee and yield EBITDA, equity invested and syndicated capital, uncalled commitments, core interest expense, cash and short-term investments, net realized principal investment income and book value, may vary materially from those expressed in the forward-looking statements. The following factors, among others, could cause actual results to vary from the forward-looking statements: the general volatility of the capital markets; failure to realize the benefits of or changes in KKR's business strategies including the ability to realize the anticipated synergies from acquisitions or strategic partnerships such as Prisma, Nephila, Avoca or KFN; availability, terms and deployment of capital; availability of qualified personnel and expense of recruiting and retaining such personnel; changes in the asset management industry, interest rates or the general economy; underperformance of KKR's investments and decreased ability to raise funds; and the degree and nature of KKR's competition. KKR does not undertake any obligation to update any forward-looking statements to reflect circumstances or events that occur after the date on which such statements were made except as required by law. In addition, KKR's business strategy is focused on the long term and financial results are subject to significant volatility. Additional information about factors affecting KKR is available in KKR & Co. L.P.'s Annual Report on Form 10-K for the fiscal year ended December 31, 2013, filed with the SEC on February 24, 2014, quarterly reports on Form 10-Q for subsequent quarters and other filings with the SEC, which are available at www.sec.gov.

 
KKR
CONSOLIDATED STATEMENTS OF OPERATIONS (GAAP BASIS - UNAUDITED)
(Amounts in thousands, except common unit and per common unit amounts)
                   
                   
      Quarter Ended   Year Ended
      December 31, 2014   December 31, 2013   December 31, 2014   December 31, 2013
Revenues                  
Fees     $ 212,944     $ 224,902     $ 1,110,008     $ 762,546  
                   
Expenses                  
Compensation and Benefits       253,661       405,687       1,263,852       1,266,592  
Occupancy and Related Charges       15,596       15,684       62,564       61,720  
General, Administrative and Other       363,904       158,920       869,651       438,826  
Total Expenses       633,161       580,291       2,196,067       1,767,138  
                   
Investment Income (Loss)                  
Net Gains (Losses) from Investment Activities       535,943       3,227,327       4,778,232       7,826,082  
Dividend Income       205,875       325,507       1,174,501       695,521  
Interest Income       271,083       122,509       909,207       474,759  
Interest Expense       (119,846 )     (26,923 )     (317,192 )     (99,616 )
Total Investment Income (Loss)       893,055       3,648,420       6,544,748       8,896,746  
                   
Income (Loss) Before Taxes       472,838       3,293,031       5,458,689       7,892,154  
                   
Income Taxes       6,524       12,401       63,669       37,926  
                   
Net Income (Loss)       466,314       3,280,630       5,395,020       7,854,228  
                   
Net Income (Loss) Attributable to                  
Redeemable Noncontrolling Interests       (4,707 )     36,263       (3,341 )     62,255  
Net Income (Loss) Attributable to                  
Noncontrolling Interests       471,604       2,966,454       4,920,750       7,100,747  
                   
Net Income (Loss) Attributable to KKR & Co. L.P.     $ (583 )   $ 277,913     $ 477,611     $ 691,226  
                   
Net Income (Loss) Attributable to KKR & Co. L.P. Per Common Unit                  
Basic     $ 0.00     $ 0.96     $ 1.25     $ 2.51  
Diluted (a)     $ 0.00     $ 0.89     $ 1.16     $ 2.30  
Weighted Average Common Units Outstanding                  
Basic       431,432,521       288,045,501       381,092,394       274,910,628  
Diluted (a)       458,982,859       312,340,336       412,049,275       300,254,090  
 
     
(a)   KKR Holdings L.P. units have been excluded from the calculation of diluted earnings per common unit since the exchange of these units would not dilute KKR's respective ownership interests in the KKR Group Partnerships.
     

 

 
KKR
STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION
TOTAL REPORTABLE SEGMENTS (UNAUDITED)
(Amounts in thousands, except unit and per unit amounts)
                       
      Quarter Ended   Year Ended
      December 31, 2014   September 30, 2014   December 31, 2013   December 31, 2014   December 31, 2013
Segment Revenues                      
Management, Monitoring and Transaction Fees, Net                      
Management Fees     $ 178,064     $ 173,912     $ 175,246     $ 726,043     $ 665,630  
Monitoring Fees       38,738       30,449       26,282       135,160       120,267  
Transaction Fees       53,292       158,564       104,475       459,677       336,686  
Fee Credits       (25,728 )     (61,811 )     (47,014 )     (222,037 )     (166,612 )
Total Management, Monitoring and Transaction Fees, Net       244,366       301,114       258,989       1,098,843       955,971  
                       
Performance Income                      
Realized Carried Interest       198,597       246,026       250,500       1,193,661       690,027  
Incentive Fees       11,301       8,009       36,695       47,807       72,359  
Unrealized Carried Interest       46,120       56,192       338,675       110,133       724,141  
Total Performance Income       256,018       310,227       625,870       1,351,601       1,486,527  
                       
Investment Income (Loss)                      
Net Realized Gains (Losses)       62,219       162,795       230,882       628,403       635,633  
Net Unrealized Gains (Losses)       (324,416 )     (37,833 )     72,825       (396,425 )     301,262  
Total Realized and Unrealized       (262,197 )     124,962       303,707       231,978       936,895  
Net Interest and Dividends       119,325       82,254       19,974       273,175       21,506  
Total Investment Income (Loss)       (142,872 )     207,216       323,681       505,153       958,401  
                       
Total Segment Revenues       357,512       818,557       1,208,540       2,955,597       3,400,899  
                       
Segment Expenses                      
Compensation and Benefits                      
Cash Compensation and Benefits       90,556       108,790       95,945       399,705       343,772  
Realized Allocation to Carry Pool       79,439       98,411       100,200       477,465       276,011  
Unrealized Allocation to Carry Pool       21,508       22,696       141,197       49,459       306,938  
Total Compensation and Benefits       191,503       229,897       337,342       926,629       926,721  
Occupancy and Related Charges       14,383       14,458       14,264       57,787       56,327  
Other Operating Expenses       61,685       60,272       65,342       229,069       215,883  
Total Segment Expenses       267,571       304,627       416,948       1,213,485       1,198,931  
                       
Income (Loss) attributable to noncontrolling interests       3,349       5,189       1,943       14,946       6,387  
                       
Economic Net Income (Loss) (a)     $ 86,592     $ 508,741     $ 789,649     $ 1,727,166     $ 2,195,581  
                       
Provision for Income Taxes       3,951       47,361       16,048       94,223       61,601  
Equity-based Charges       36,607       42,090       30,128       158,927       114,709  
                       
Economic Net Income (Loss), After Taxes (b)     $ 46,034     $ 419,290     $ 743,473     $ 1,474,016     $ 2,019,271  
                       
Economic Net Income (Loss), After Taxes Per Adjusted Unit     $ 0.05     $ 0.50     $ 1.04     $ 1.84     $ 2.82  
                       
Weighted Average Adjusted Units (Fully Diluted Basis) (a)       838,067,975       835,957,683       716,807,180       800,247,988       714,835,941  
                       
Assets Under Management     $ 98,612,500     $ 96,149,900     $ 94,320,300     $ 98,612,500     $ 94,320,300  
Fee Paying Assets Under Management     $ 83,046,400     $ 81,356,700     $ 77,397,500     $ 83,046,400     $ 77,397,500  
Equity Invested and Syndicated Capital     $ 2,343,900     $ 4,751,400     $ 2,943,500     $ 12,818,100     $ 8,506,000  
Uncalled Commitments     $ 21,113,700     $ 17,555,400     $ 22,463,900     $ 21,113,700     $ 22,463,900  
                       

Other Information

                     
Fee Related Earnings     $ 89,043     $ 125,603     $ 120,133     $ 460,089     $ 412,348  
Plus: Net Interest and Dividends       119,325       82,254       19,974       273,175       21,506  
Fee and Yield Earnings (a)     $ 208,368     $ 207,857     $ 140,107     $ 733,264     $ 433,854  
Plus: Depreciation and Amortization       3,830       3,777       3,658       15,782       14,648  
Plus: Core Interest Expense       27,050       23,347       17,004       88,002       65,662  
Fee and Yield EBITDA (a)     $ 239,248     $ 234,981     $ 160,769     $ 837,048     $ 514,164  
                       
Total Distributable Earnings (a)     $ 376,326     $ 504,817     $ 510,351     $ 2,028,924     $ 1,455,878  
                       
GAAP interest expense     $ 119,846     $ 96,618     $ 26,923     $ 317,192     $ 99,616  
Less: interest expense related to debt obligations                      
from investment financing arrangements and KFN       92,796       73,271       9,919       229,190       33,954  
Core Interest Expense (a)     $ 27,050     $ 23,347     $ 17,004     $ 88,002     $ 65,662  
       
       
     
(a)   See definitions for economic net income (loss), adjusted units, fee and yield earnings, fee and yield EBITDA, total distributable earnings and core interest expense under "Notes to Reportable Segments."
(b)   Represents economic net income (loss) after reductions for income taxes and equity-based charges.
     

 

 
KKR
STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION
PRIVATE MARKETS SEGMENT (UNAUDITED)
(Amounts in thousands)
                       
      Quarter Ended   Year Ended
      December 31, 2014   September 30, 2014   December 31, 2013   December 31, 2014   December 31, 2013
Segment Revenues                      
Management, Monitoring and Transaction Fees, Net                      
Management Fees     $ 111,186     $ 107,443     $ 118,781     $ 453,210     $ 459,496  
Monitoring Fees       38,738       30,449       26,282       135,160       120,267  
Transaction Fees       8,480       67,772       53,507       214,612       150,118  
Fee Credits       (16,054 )     (58,810 )     (39,509 )     (198,680 )     (136,662 )
Total Management, Monitoring and Transaction Fees, Net       142,350       146,854       159,061       604,302       593,219  
                       
Performance Income                      
Realized Carried Interest       198,597       236,126       250,500       1,159,011       690,027  
Incentive Fees       -       -       -       -       -  
Unrealized Carried Interest       34,070       53,776       321,549       70,058       661,803  
Total Performance Income       232,667       289,902       572,049       1,229,069       1,351,830  
                       
Investment Income (Loss)                      
Net Realized Gains (Losses)       60,768       165,047       230,532       609,905       632,282  
Net Unrealized Gains (Losses)       (201,497 )     8,293       42,312       (245,260 )     252,466  
Total Realized and Unrealized       (140,729 )     173,340       272,844       364,645       884,748  
Net Interest and Dividends       49,084       21,463       9,745       90,499       (8,665 )
Total Investment Income (Loss)       (91,645 )     194,803       282,589       455,144       876,083  
                       
Total Segment Revenues       283,372       631,559       1,013,699       2,288,515       2,821,132  
                       
Segment Expenses                      
Compensation and Benefits                      
Cash Compensation and Benefits       55,750       59,991       66,994       239,161       231,911  
Realized Allocation to Carry Pool       79,439       94,451       100,200       463,605       276,011  
Unrealized Allocation to Carry Pool       16,688       21,729       134,347       33,430       282,003  
Total Compensation and Benefits       151,877       176,171       301,541       736,196       789,925  
Occupancy and Related Charges       10,687       11,460       12,110       45,471       48,045  
Other Operating Expenses       43,754       44,619       49,466       168,021       154,982  
Total Segment Expenses       206,318       232,250       363,117       949,688       992,952  
                       
Income (Loss) attributable to noncontrolling interests       232       342       256       1,424       1,498  
                       
Economic Net Income (Loss)     $ 76,822     $ 398,967     $ 650,326     $ 1,337,403     $ 1,826,682  
                       
Assets Under Management     $ 61,505,800     $ 59,168,300     $ 61,242,900     $ 61,505,800     $ 61,242,900  
Fee Paying Assets Under Management     $ 47,262,500     $ 45,591,600     $ 50,156,300     $ 47,262,500     $ 50,156,300  
Equity Invested     $ 828,000     $ 2,389,200     $ 2,122,600     $ 7,223,400     $ 5,840,900  
Uncalled Commitments     $ 18,272,400     $ 14,907,300     $ 20,101,600     $ 18,272,400     $ 20,101,600  
                       

 

 
KKR
STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION
PUBLIC MARKETS SEGMENT (UNAUDITED)
(Amounts in thousands)
                       
      Quarter Ended   Year Ended
      December 31, 2014   September 30, 2014   December 31, 2013   December 31, 2014   December 31, 2013
Segment Revenues                      
Management, Monitoring and Transaction Fees, Net                      
Management Fees     $ 66,878     $ 66,469     $ 56,465     $ 272,833     $ 206,134  
Monitoring Fees       -       -       -       -       -  
Transaction Fees       10,511       3,262       9,431       27,145       40,314  
Fee Credits       (9,674 )     (3,001 )     (7,505 )     (23,357 )     (29,950 )
Total Management, Monitoring and Transaction Fees, Net       67,715       66,730       58,391       276,621       216,498  
                       
Performance Income                      
Realized Carried Interest       -       9,900       -       34,650       -  
Incentive Fees       11,301       8,009       36,695       47,807       72,359  
Unrealized Carried Interest       12,050       2,416       17,126       40,075       62,338  
Total Performance Income       23,351       20,325       53,821       122,532       134,697  
                       
Investment Income (Loss)                      
Net Realized Gains (Losses)       1,417       (630 )     2,404       20,550       8,532  
Net Unrealized Gains (Losses)       (121,340 )     (46,118 )     29,127       (148,893 )     43,108  
Total Realized and Unrealized       (119,923 )     (46,748 )     31,531       (128,343 )     51,640  
Net Interest and Dividends       62,398       53,335       6,393       159,132       16,622  
Total Investment Income (Loss)       (57,525 )     6,587       37,924       30,789       68,262  
                       
Total Segment Revenues       33,541       93,642       150,136       429,942       419,457  
                       
Segment Expenses                      
Compensation and Benefits                      
Cash Compensation and Benefits       25,174       26,787       17,082       105,610       77,378  
Realized Allocation to Carry Pool       -       3,960       -       13,860       -  
Unrealized Allocation to Carry Pool       4,820       967       6,850       16,029       24,935  
Total Compensation and Benefits       29,994       31,714       23,932       135,499       102,313  
Occupancy and Related Charges       3,026       2,518       1,800       10,260       6,863  
Other Operating Expenses       11,502       10,929       12,567       42,412       49,210  
Total Segment Expenses       44,522       45,161       38,299       188,171       158,386  
                       
Income (Loss) attributable to noncontrolling interests       394       335       625       1,636       1,560  
                       
Economic Net Income (Loss)     $ (11,375 )   $ 48,146     $ 111,212     $ 240,135     $ 259,511  
                       
Assets Under Management     $

37,106,700

    $ 36,981,600     $ 33,077,400     $

37,106,700

    $ 33,077,400  
Fee Paying Assets Under Management     $ 35,783,900     $ 35,765,100     $ 27,241,200     $ 35,783,900     $ 27,241,200  
Equity Invested     $ 1,126,700     $ 442,200     $ 690,900     $ 3,027,400     $ 1,553,000  
Uncalled Commitments     $ 2,841,300     $ 2,648,100     $ 2,362,300     $ 2,841,300     $ 2,362,300  
Gross Dollars Invested     $ 1,545,600     $ 1,122,100     $ 1,481,100     $ 4,425,600     $ 4,213,300  
         

 

 

KKR

STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION

CAPITAL MARKETS AND OTHER SEGMENTS (UNAUDITED)

(Amounts in thousands)

 
      Quarter Ended           Year Ended    
      December 31, 2014   September 30, 2014   December 31, 2013   December 31, 2014   December 31, 2013
Segment Revenues                      
Management, Monitoring and Transaction Fees, Net                      
Management Fees     $ -     $ -     $ -     $ -     $ -  
Monitoring Fees       -       -       -       -       -  
Transaction Fees       34,301       87,530       41,537       217,920       146,254  
Fee Credits       -       -       -       -       -  
Total Management, Monitoring and Transaction Fees, Net       34,301       87,530       41,537       217,920       146,254  
                       
Performance Income                      
Realized Carried Interest       -       -       -       -       -  
Incentive Fees       -       -       -       -       -  
Unrealized Carried Interest       -       -       -       -       -  
Total Performance Income       -       -       -       -       -  
                       
Investment Income (Loss)                      
Net Realized Gains (Losses)       34       (1,622 )     (2,054 )     (2,052 )     (5,181 )
Net Unrealized Gains (Losses)       (1,579 )     (8 )     1,386       (2,272 )     5,688  
Total Realized and Unrealized       (1,545 )     (1,630 )     (668 )     (4,324 )     507  
Net Interest and Dividends       7,843       7,456       3,836       23,544       13,549  
Total Investment Income (Loss)       6,298       5,826       3,168       19,220       14,056  
                       
Total Segment Revenues       40,599       93,356       44,705       237,140       160,310  
                       
Segment Expenses                      
Compensation and Benefits                      
Cash Compensation and Benefits       9,632       22,012       11,869       54,934       34,483  
Realized Allocation to Carry Pool       -       -       -       -       -  
Unrealized Allocation to Carry Pool       -       -       -       -       -  
Total Compensation and Benefits       9,632       22,012       11,869       54,934       34,483  
Occupancy and Related Charges       670       480       354       2,056       1,419  
Other Operating Expenses       6,429       4,724       3,309       18,636       11,691  
Total Segment Expenses       16,731       27,216       15,532       75,626       47,593  
                       
Income (Loss) attributable to noncontrolling interests       2,723       4,512       1,062       11,886       3,329  
                       
Economic Net Income (Loss)     $ 21,145     $ 61,628     $ 28,111     $ 149,628     $ 109,388  
                       
Syndicated Capital     $

389,200

    $ 1,920,000     $ 130,000     $

2,567,300

    $ 1,112,100  
         

 

 
KKR
BALANCE SHEET
TOTAL REPORTABLE SEGMENTS (UNAUDITED)
(Amounts in thousands, except per unit amounts)
     

As of
December 31, 2014

   

As of
December 31, 2013

   
                 
Cash and short-term investments     $ 1,121,385     $ 2,161,097    
Investments       9,807,606   (a)   4,980,265    
Unrealized carry       1,283,022  

(b)

 

1,179,338

 

(b)

Other assets       999,654       662,357    
Total assets     $ 13,211,667     $ 8,983,057    
                 
Debt obligations - KKR (ex-KFN)     $ 1,527,000     $ 1,000,000    
Debt obligations - KFN       657,310       -    
Preferred shares - KFN       373,750       -    
Other liabilities       413,808       149,196    
Total liabilities       2,971,868       1,149,196    
                 
Noncontrolling interests       121,574       71,261    
                 
Book value     $ 10,118,225     $ 7,762,600    
                 
Book value per adjusted unit     $ 12.07     $ 10.83    
                 
                 
                 
                 
                 
(a) See schedule of investments that follows on the next page.          
                 

(b) Unrealized Carry

   

As of
December 31, 2014

   

As of
December 31, 2013

   
Private Markets     $ 1,196,633     $ 1,116,996    
Public Markets       86,389       62,342    
Total     $ 1,283,022     $ 1,179,338    
     

 

 
KKR
SCHEDULE OF INVESTMENTS
TOTAL REPORTABLE SEGMENTS (UNAUDITED)
(Amounts in thousands, except percentage amounts)
                     
                     
        As of December 31, 2014
Investments       Cost    

Fair
Value

   

Fair Value as a
Percentage of
Total Investments

                     
Private Equity Co-Investments       $ 2,604,897     $ 3,102,928     31.6 %
Private Equity Funds         860,019       1,055,443     10.8 %
Private Equity Total         3,464,916       4,158,371     42.4 %
                     
Energy         918,361       694,862     7.1 %
Real Estate         495,922       514,115     5.2 %
Infrastructure         78,356       82,673     0.8 %
Real Assets Total         1,492,639       1,291,650     13.1 %
                     
                     
Private Markets Total         4,957,555       5,450,021     55.5 %
                     
CLOs         1,611,056       1,497,923     15.3 %
Alternative Credit         1,041,013       1,103,807     11.3 %
Liquid Credit         312,581       332,006     3.4 %
Public Markets Total         2,964,650       2,933,736     30.0 %
                     
                     
Other         1,141,216       1,168,325     11.9 %
Specialty Finance         266,083       255,524     2.6 %
                     
Capital Markets and Other Total         1,407,299       1,423,849     14.5 %
                     
Total Investments       $ 9,329,504     $ 9,807,606     100.0 %
                     
                     
                     
Significant Aggregate Portfolio Company Investments: (a)                    
First Data Corporation       $ 1,061,332     $ 1,123,462     11.5 %
Alliance Boots GmbH         221,684       738,320     7.5 %
Biomet, Inc.         164,644       229,342     2.3 %
HCA Inc.         29,455       183,666     1.9 %
Kion Group GmbH         87,536       116,539     1.2 %
          1,564,651       2,391,329     24.4 %
Other Investments         7,764,853       7,416,277     75.6 %
Total Investments       $ 9,329,504     $ 9,807,606     100.0 %
 
     
(a)   The significant aggregate portfolio company investments include the top five private equity investments in portfolio companies (other than investments expected to be syndicated or transferred in connection with new fundraising) based on their fair market value as of December 31, 2014. The fair value figures include the co-investment and the limited partner and/or general partner interests in the underlying portfolio company.
     

 

 
KKR
ASSETS UNDER MANAGEMENT* (UNAUDITED)
(Amounts in thousands)
                     
                     
     

Private
Markets
Segment

   

Public
Markets
Segment

     

Total
Reportable
Segments

Quarter Ended December 31, 2014

                   
                     
September 30, 2014     $ 59,168,300       $ 36,981,600         $ 96,149,900  
New Capital Raised       3,607,000         2,231,000           5,838,000  
Distributions       (2,100,600 )       (1,982,600 )   (d)     (4,083,200 )
Change in Value       831,100         (123,300 )         707,800  
December 31, 2014     $ 61,505,800       $ 37,106,700         $ 98,612,500  
                     

Year Ended December 31, 2014

                   
                     
December 31, 2013     $ 61,242,900       $ 33,077,400         $ 94,320,300  
New Capital Raised       6,056,000         7,253,000           13,309,000  
Acquisitions (a)       -         8,423,000           8,423,000  
KFN Acquisition (b)       -         (4,511,900 )         (4,511,900 )
Distributions       (10,724,800 )       (7,271,200 )   (e)     (17,996,000 )
Net Changes in Fee Base of Certain Funds (c)       (933,800 )       -           (933,800 )
Change in Value       5,865,500         136,400           6,001,900  
December 31, 2014     $ 61,505,800       $ 37,106,700         $ 98,612,500  
                     
                     
                     
KKR
FEE PAYING ASSETS UNDER MANAGEMENT* (UNAUDITED)
(Amounts in thousands)
                     
                     
     

Private
Markets
Segment

   

Public
Markets
Segment

     

Total
Reportable
Segments

Quarter Ended December 31, 2014

                   
                     
September 30, 2014     $ 45,591,600       $ 35,765,100         $ 81,356,700  
New Capital Raised       3,279,200         2,056,700           5,335,900  
Distributions       (1,445,700 )       (1,847,400 )   (d)     (3,293,100 )
Change in Value       (162,600 )       (190,500 )         (353,100 )
December 31, 2014     $ 47,262,500       $ 35,783,900         $ 83,046,400  
                     

Year Ended December 31, 2014

                   
                     
December 31, 2013     $ 50,156,300       $ 27,241,200         $ 77,397,500  
New Capital Raised       5,298,500         8,913,800           14,212,300  
Acquisitions (a)       -         7,971,000           7,971,000  
KFN Acquisition (b)       -         (2,684,700 )         (2,684,700 )
Distributions       (6,833,800 )       (5,233,400 )   (e)     (12,067,200 )
Net Changes in Fee Base of Certain Funds (c)       (964,700 )       -           (964,700 )
Change in Value       (393,800 )       (424,000 )         (817,800 )
December 31, 2014     $ 47,262,500       $ 35,783,900         $ 83,046,400  
 
     
*   Excludes those assets managed by entities where KKR does not hold more than a 50% ownership interest.
     
(a)   Represents the AUM and FPAUM of Avoca.
(b)   Certain assets that were externally managed prior to the acquisition of KFN are now reported on the balance sheet and excluded from AUM and FPAUM.
(c)   Represents the impact of certain funds entering the post-investment period.
(d)   Includes $1,136.1 million of redemptions by fund investors.
(e)   Includes $3,303.9 million of redemptions by fund investors.
     

 

 
KKR
INVESTMENT VEHICLE SUMMARY (a) (UNAUDITED)
As of December 31, 2014
(Amounts in millions, except percentages)
 
      Investment Period   Amount
     

Commencement
Date

  End Date   Commitment  

Uncalled
Commitments

 

Percentage
Committed
by General
Partner

  Invested   Realized  

Remaining
Cost

 

Remaining Fair
Value

Private Markets

                           

 

       
                                       
Private Equity Funds                                      
European Fund IV     12/2014   12/2020   $ 1,609.8   $ 1,609.8   12.0 %   $ -   $ -   $ -   $ -
Asian Fund II     4/2013   4/2019     5,825.0     4,065.0   1.3 %     1,760.0     -     1,760.0     2,180.0
North America Fund XI     9/2012   9/2018     8,718.4     4,535.3   2.9 %     4,183.1     205.6     4,183.1     5,308.1
China Growth Fund     11/2010   11/2016     1,010.0     507.5   1.0 %     502.5     42.4     485.0     540.5
E2 Investors (Annex Fund)     8/2009   11/2013     208.7     12.9   4.6 %     195.8     163.1     36.1     152.2
European Fund III     3/2008   3/2014     6,177.4     693.7   4.6 %     5,483.7     3,635.6     3,848.3     4,797.3
Asian Fund     7/2007   4/2013     3,983.3     168.0   2.5 %     3,815.3     4,192.9     2,405.3     3,632.2
2006 Fund     9/2006   9/2012     17,642.2     553.1   2.1 %     17,089.1     13,758.1     9,782.6     15,886.9
European Fund II     11/2005   10/2008     5,750.8     -   2.1 %     5,750.8     5,559.5     1,470.3     2,487.2
Millennium Fund     12/2002   12/2008     6,000.0     -   2.5 %     6,000.0     11,342.9     1,318.7     2,288.0
European Fund     12/1999   12/2005     3,085.4     -   3.2 %     3,085.4     8,736.6     -     40.9
Total Private Equity Funds               60,011.0     12,145.3         47,865.7     47,636.7     25,289.4     37,313.3
                                       
Co-Investment Vehicles     Various   Various     3,462.0     786.5   Various     2,675.5     1,034.7     2,356.4     3,058.4
                                       
                                       
Total Private Equity               63,473.0     12,931.8         50,541.2     48,671.4     27,645.8     40,371.7
                                       
Real Assets                                      
Energy Income and Growth Fund     9/2013   9/2018     1,974.2     1,476.1   12.8 %     498.1     78.1     467.0     352.6
Natural Resources Fund     Various   Various     889.5     72.0   Various     817.5     96.6     742.9     273.7
Global Energy Opportunities     Various   Various     1,032.5     909.1   Various     123.4     27.7     118.8     53.5
Infrastructure Fund     9/2010   10/2014     1,040.7     153.1   4.8 %     887.6     81.8     887.6     922.0
Infrastructure Fund II     10/2014   10/2020     1,990.7     1,940.3   6.3 %     50.4     -     50.4     47.2
Infrastructure Co-Investments     Various   Various     1,104.5     -   Various     1,104.5     296.6     1,104.5     1,470.6
Real Estate Partners Americas     5/2013   12/2016     1,330.2     790.0   16.3 %     540.2     229.8     438.8     484.0
Real Assets               9,362.3     5,340.6         4,021.7     810.6     3,810.0     3,603.6
                                       
Private Markets Total               72,835.3     18,272.4         54,562.9     49,482.0     31,455.8     43,975.3
                                       

Public Markets

                                     
                                       
Special Situations Fund     12/2012   12/2015     1,441.6     149.3   11.6 %     1,292.3     39.0     1,292.3     1,530.4
Special Situations Fund II     12/2014   (b)     659.0     659.0   22.9 %     -     -     -     -
Mezzanine Fund     3/2010   8/2015     1,022.8     269.0   3.5 %     753.8     248.2     628.3     759.3
Direct Lending Fund     12/2011   12/2014     414.3     -   15.6 %     414.3     93.0     402.0     412.6
Direct Lending Fund II     06/2014   06/2017     1,046.4     529.1   4.8 %     517.3     -     517.3     522.2
Other Alternative Credit Vehicles     Various   Various     3,647.4     1,234.9   Various     2,412.5     1,090.1     1,802.7     2,106.6
                                       
Public Markets Total               8,231.5     2,841.3         5,390.2     1,470.3     4,642.6     5,331.1
                                       
Grand Total             $ 81,066.8   $ 21,113.7       $ 59,953.1   $ 50,952.3   $ 36,098.4   $ 49,306.4
                                                   
 
(a)   Reflects investment vehicles for which KKR has the ability to earn carried interest.
(b)   Three years from final close.
     

 

 
KKR
DISTRIBUTION CALCULATION (UNAUDITED)
(Amounts in thousands, except unit and per unit amounts)
                       
                       
      Quarter Ended   Year Ended
      December 31, 2014   September 30, 2014   December 31, 2013   December 31, 2014   December 31, 2013
Cash Revenues                      
Fees     $ 255,667     $ 309,123     $ 295,684     $ 1,146,650     $ 1,028,330  
Realized cash carry       198,597       246,026       250,500       1,193,661       690,027  
Net realized investment income - KKR (ex-KFN)       120,618       192,146       250,856       751,367       657,139  
Net realized investment income - KFN       60,926       52,903       -       150,211       -  
Total Cash Revenues       635,808       800,198       797,040       3,241,889       2,375,496  
                       
Cash Expenses                      
Cash compensation and benefits       90,556       108,790       95,945       399,705       343,772  
Realized cash carry allocated to carry pool       79,439       98,411       100,200       477,465       276,011  
Occupancy and related charges       14,383       14,458       14,264       57,787       56,327  
Other operating expenses       61,685       60,272       65,342       229,069       215,883  
Total Cash Expenses       246,063       281,931       275,751       1,164,026       891,993  
                       
                       
Cash income (loss) before noncontrolling interests and local taxes       389,745       518,267       521,289       2,077,863       1,483,503  
                       
Less: local income taxes       (10,070 )     (8,261 )     (8,995 )     (33,993 )     (21,238 )
Less: noncontrolling interests       (3,349 )     (5,189 )     (1,943 )     (14,946 )     (6,387 )
Total Distributable Earnings       376,326       504,817       510,351       2,028,924       1,455,878  
                       
Less: estimated current corporate income taxes       (15,113 )     (29,505 )     (26,809 )     (97,088 )     (98,814 )
                       
Distributable Earnings, net of taxes       361,213       475,312       483,542       1,931,836       1,357,064  
                       
Less: Undistributed net realized investment income - KKR (ex-KFN)       (72,371 )     (115,288 )     (150,514 )     (450,821 )     (394,285 )
                       
Distributed Earnings     $ 288,842     $ 360,024     $ 333,028     $ 1,481,015     $ 962,779  
                       
Distributable Earnings, net of taxes per KKR & Co. L.P. common unit     $ 0.44     $ 0.59     $ 0.70     $ 2.47     $ 1.97  
                       
Distribution per KKR & Co. L.P. common unit     $ 0.35     $ 0.45     $ 0.48     $ 1.90     $ 1.40  
                       
                       

Components of Distribution per KKR & Co. L.P. Common unit

                   
                       
After-tax FRE     $ 0.07     $ 0.10     $ 0.12     $ 0.41     $ 0.42  
Realized Cash Carry     $ 0.15     $ 0.18     $ 0.22     $ 0.91     $ 0.60  
Distributed Net Realized Investment Income - KKR (ex-KFN)     $ 0.06     $ 0.10     $ 0.14     $ 0.39     $ 0.38  
Distributed Net Realized Investment Income - KFN     $ 0.07     $ 0.07     $ -     $ 0.19     $ -  
                       
Fee and yield earnings distribution per KKR & Co. L.P. common unit     $ 0.18     $ 0.18     $ 0.13     $ 0.67     $ 0.43  
                       
Adjusted Units Eligible For Distribution       813,647,533       808,698,012       692,512,345          
                       
Payout Ratio       80.0 %     75.7 %     68.9 %     76.7 %     70.9 %
 

DISTRIBUTION POLICY

KKR intends to make quarterly cash distributions in amounts that in the aggregate are expected to constitute substantially all of the cash earnings of the KKR's investment management business, 40% of the net realized investment income of KKR (other than KFN), and 100% of the net realized investment income of KFN, in each case in excess of amounts determined by KKR to be necessary or appropriate to provide for the conduct of its business, to make appropriate investments in its business and its investment funds and to comply with applicable law and any of its debt instruments or other obligations. For purposes of KKR's distribution policy, its distributions are expected to consist of (i) FRE, (ii) carry distributions received from KKR's investment funds which have not been allocated as part of its carry pool, (iii) 40% of the net realized investment income from KKR (other than KFN) and (iv) 100% of the net realized investment income from KFN. This amount is expected to be reduced by (i) corporate and applicable local taxes, if any, (ii) non-controlling interests, and (iii) amounts determined by KKR to be necessary or appropriate for the conduct of its business and other matters as discussed above.

The declaration and payment of any distributions are subject to the discretion of the board of directors of the general partner of KKR & Co. L.P., which may change the distribution policy at any time, and the terms of its limited partnership agreement. There can be no assurance that distributions will be made as intended or at all or that unitholders will receive sufficient distributions to satisfy payment of their tax liabilities as limited partners of KKR & Co. L.P. When KKR & Co. L.P. receives distributions from the KKR Group Partnerships (the holding companies of the KKR business), KKR Holdings receives its pro rata share of such distributions from the KKR Group Partnerships.

KKR

Notes to Reportable Segments (Unaudited)

The segment key performance measures that follow are used by management in making operating and resource deployment decisions as well as assessing the overall performance of each of KKR's reportable business segments. The reportable segments for KKR's business are presented prior to giving effect to the allocation of income (loss) between KKR & Co. L.P. and KKR Holdings L.P. and as such represent the business in total. In addition, KKR's reportable segments are presented without giving effect to the consolidation of the funds that KKR manages.

KKR discloses the following financial measures in this earnings release that are calculated and presented using methodologies other than in accordance with GAAP. We believe that providing these performance measures on a supplemental basis to our GAAP results is helpful to unitholders in assessing the overall performance of KKR's businesses. These financial measures should not be considered as a substitute for similar financial measures calculated in accordance with GAAP. We caution readers that these non-GAAP financial measures may differ from the calculations of other investment managers, and as a result, may not be comparable to similar measures presented by other investment managers. Reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP are included elsewhere within this earnings release.

Fee related earnings ("FRE") is comprised of (i) total management, monitoring and transaction fees, net, plus incentive fees, less (ii) cash compensation and benefits, occupancy and related charges and other operating expenses. This measure is used by management as an alternative measurement of the operating earnings of KKR and its business segments before carried interest and related carry pool allocations and investment income. We believe this measure is useful to unitholders as it provides additional insight into the operating profitability of our fee generating management companies and capital markets businesses. The components of FRE on a segment basis differ from the equivalent GAAP amounts on a consolidated basis as a result of: (i) the inclusion of management fees earned from consolidated funds that were eliminated in consolidation; (ii) the exclusion of fees and expenses of certain consolidated entities; (iii) the exclusion of charges relating to the amortization of intangible assets; (iv) the exclusion of charges relating to carry pool allocations; (v) the exclusion of non-cash equity-based charges and other non-cash compensation charges borne by KKR Holdings or incurred under the KKR & Co. L.P. 2010 Equity Incentive Plan ("Equity Incentive Plan"); (vi) the exclusion of certain reimbursable expenses; and (vii) the exclusion of certain non-recurring items.

Economic net income (loss) ("ENI") is a measure of profitability for KKR's reportable segments and is used by management as an alternative measurement of the operating and investment earnings of KKR and its business segments. We believe this measure is useful to unitholders as it provides additional insight into the overall profitability of KKR's businesses inclusive of carried interest and related carry pool allocations and investment income. ENI is comprised of total segment revenues less total segment expenses and certain economic interests in KKR's segments held by third parties. ENI differs from net income (loss) on a GAAP basis as a result of: (i) the inclusion of management fees earned from consolidated funds that were eliminated in consolidation; (ii) the exclusion of fees and expenses of certain consolidated entities; (iii) the exclusion of charges relating to the amortization of intangible assets; (iv) the exclusion of non-cash equity-based charges and other non-cash compensation charges borne by KKR Holdings or incurred under the Equity Incentive Plan or other securities that are exchangeable for common units of KKR & Co. L.P.; (v) the exclusion of certain non-recurring items; (vi) the exclusion of investment income (loss) relating to noncontrolling interests; and (vii) the exclusion of income taxes.

Fee and Yield Earnings is comprised of FRE and net interest and dividends from KKR's business segments. This measure is used by management as a measure of the cash earnings of KKR and its business segments' investment income. We believe this measure is useful to unitholders as it provides insight into the amount of KKR's cash earnings, significant portions of which tend to be more recurring than realized carried interest and net realized gains from quarter to quarter.

Fee and Yield EBITDA is comprised of Fee and Yield Earnings before the impact of depreciation of fixed assets and core interest expense. This is used by management as another measure of the cash earnings of KKR and its business segments investment income. We believe this measure is also useful to unitholders as it provides insight into the amount of KKR's cash earnings before the impact of interest expense, significant portions of which tend to be more recurring than realized carried interest and realized investment income from quarter to quarter.

Net realized investment income - KKR (ex-KFN) refers to net cash income from (i) realized investment gains and losses excluding certain realized investment losses to the extent unrealized losses on these investments were recognized prior to the combination with KPE on October 1, 2009, (ii) dividend income, and (iii) interest income net of interest expense in each case generated by KKR (excluding KFN). This term describes a portion of KKR's quarterly distribution and excludes net realized investment income of KFN.

Net realized investment income - KFN refers to net cash income from (i) realized investment gains and losses, (ii) dividend income and (iii) interest income net of interest expense less certain general and administrative expenses incurred in the generation of net realized investment income in each case generated by KFN. This term describes a portion of KKR's quarterly distribution.

Investments is a term used solely for purposes of financial presentation of a portion of KKR's balance sheet and includes majority investments in subsidiaries that operate KKR's asset management and broker-dealer businesses, including the general partner interests of KKR's investment funds.

Total distributable earnings is the sum of (i) FRE, (ii) carry distributions received from KKR's investment funds which have not been allocated as part of its carry pool, (iii) net realized investment income — KKR (ex-KFN) and (iv) net realized investment income — KFN; less (i) applicable local income taxes, if any, and (ii) noncontrolling interests. We believe this measure is useful to unitholders as it provides a supplemental measure to assess performance, excluding the impact of mark-to-market gains (losses), and amounts available for distribution to KKR unitholders. However, total distributable earnings is not a measure that calculates actual distributions under KKR's current distribution policy.

Assets under management ("AUM") represent the assets from which KKR is entitled to receive fees or a carried interest and general partner capital. We believe this measure is useful to unitholders as it provides additional insight into KKR's capital raising activities and the overall activity in its investment funds. KKR calculates the amount of AUM as of any date as the sum of: (i) the fair value of the investments of KKR's investment funds plus uncalled capital commitments from these funds; (ii) the fair value of investments in KKR's co-investment vehicles; (iii) the net asset value of certain of KKR's fixed income products; (iv) the value of outstanding CLOs (excluding CLOs wholly-owned by KKR); and (v) the fair value of other assets managed by KKR. AUM excludes those assets managed by entities where KKR does not hold more than a 50% ownership interest. KKR's definition of AUM is not based on any definition of AUM that may be set forth in the agreements governing the investment funds, vehicles or accounts that it manages or calculated pursuant to any regulatory definitions.

Fee paying AUM ("FPAUM") represents only those assets under management from which KKR receives management fees. We believe this measure is useful to unitholders as it provides additional insight into the capital base upon which KKR earns management fees. This relates to KKR's capital raising activities and the overall activity in its investment funds or CLOs, for only those funds or CLOs where KKR receives fees (i.e., excluding vehicles that receive only carried interest or general partner capital). FPAUM is the sum of all of the individual fee bases that are used to calculate KKR's fees and differs from AUM in the following respects: (i) assets from which KKR does not receive a fee are excluded (i.e., assets with respect to which it receives only carried interest) and (ii) certain assets, primarily in its private equity funds, are reflected based on capital commitments and invested capital as opposed to fair value because fees are not impacted by changes in the fair value of underlying investments.

Equity invested is the aggregate amount of equity capital that has been invested by KKR's investment funds and carry-yielding co-investment vehicles and is used as a measure of investment activity for KKR and its business segments during a given period. We believe this measure is useful to unitholders as it provides additional insight into KKR's investments among its investment funds and carry-yielding co-investment vehicles and replaces committed dollars invested. Such amounts include: (i) capital invested by fund investors and co-investors with respect to which KKR is entitled to a carried interest and (ii) capital invested by KKR's investment funds, including investments made using investment financing arrangements.

Gross dollars invested is the aggregate amount of capital that has been invested by all of KKR's Public Markets investment vehicles in our private credit non-liquid strategies and is used as a measure of investment activity for a portion of KKR's Public Markets segment in a given period. We believe this measure is useful to unitholders as it provides additional insight into KKR's investment of capital across private credit non-liquid strategies for all the investment vehicles in the Public Markets segment. Such amounts include capital invested by fund investors and co-investors with respect to which KKR's Public Markets business is entitled to a fee or carried interest.

Syndicated capital is generally the aggregate amount of capital in transactions originated by KKR investment funds and carry-yielding co-investment vehicles, which has been distributed to third parties in exchange for a fee. It does not include (i) capital invested in such transactions by KKR investment funds and carry-yielding co-investment vehicles, which is instead reported in equity invested and (ii) debt capital that is arranged as part of the acquisition financing of transactions originated by KKR investment funds. Syndicated capital is used as a measure of investment activity for KKR and its business segments during a given period, and we believe that this measure is useful to unitholders as it provides additional insight into levels of syndication activity in KKR's Capital Markets and Other segment and across its investment platform.

Uncalled commitments are used as a measure of unfunded capital commitments that KKR's investment funds and carry-paying co-investment vehicles have received from partners to contribute capital to fund future investments. We believe this measure is useful to unitholders as it provides additional insight into the amount of capital that is available to KKR's investment funds to make future investments. Uncalled commitments are not reduced for investments completed using fund-level investment financing arrangements.

Adjusted units are used as a measure of the total equity ownership of KKR that is held by KKR & Co. L.P. (including equity awards issued under the Equity Incentive Plan), KKR Holdings and other holders of securities exchangeable into common units of KKR & Co. L.P. and represent the fully diluted unit count using the if-converted method. We believe this measure is useful to unitholders as it provides an indication of the total equity ownership of KKR as if all outstanding KKR Holdings units, equity awards issued under the Equity Incentive Plan and other exchangeable securities had been exchanged for common units of KKR & Co. L.P.

Core interest expense is used by management as an alternative measurement of interest expense incurred by KKR on a segment basis and excludes interest expense related to debt obligations from investment financing arrangements related to certain of KKR's investment funds, investment vehicles and principal investments and also excludes interest expense incurred by KFN. The financing arrangements excluded from core interest expense are not direct obligations of the general partners of KKR's private equity funds or its management companies, and in the case of debt obligations of KFN are non-recourse to KKR beyond the assets of KFN. On a segment basis, interest expense is included in net interest and dividends within total investment income. We believe this measure is useful to unitholders as it provides an indication of the amount of interest expense borne by KKR excluding interest expense that is allocated to KKR's investment funds, other noncontrolling interest holders and KFN. Additionally, we believe this measure is useful for analyzing KKR's ability to service its debt obligations other than the debt obligations of KFN.

Book value is a measure of the net assets of KKR's reportable segments and is used by management primarily in assessing the unrealized value of KKR's investment portfolio, including carried interest, as well as KKR's overall liquidity position. We believe this measure is useful to unitholders as it provides additional insight into the assets and liabilities of KKR excluding the assets and liabilities that are allocated to noncontrolling interest holders. Book value differs from KKR & Co. L.P. partners' capital on a GAAP basis primarily as a result of the exclusion of ownership interests attributable to KKR Holdings.

Cash and short-term investments represent cash and liquid short-term investments in high-grade, short-duration cash management strategies used by KKR to generate additional yield on our excess liquidity and is used by management in evaluating KKR's liquidity position. We believe this measure is useful to unitholders as it provides additional insight into KKR's available liquidity. Cash and short-term investments differ from cash and cash equivalents on a GAAP basis as a result of the inclusion of liquid short-term investments in cash and short-term investments.

Return on equity measures the amount of net income generated as a percentage of capital invested in KKR's business. Return on equity is calculated by dividing Economic Net Income (Loss), After Taxes on a trailing twelve-month basis by the average book value during the period.

Cash return on equity measures the amount of cash income generated as a percentage of capital invested in KKR's business. Cash return on equity is calculated by dividing Distributable Earnings, net of taxes on a trailing twelve-month basis by the average book value during the period.

 
KKR

EXHIBIT A

KKR'S PORTION OF TOTAL UNCALLED COMMITMENTS TO ITS INVESTMENT FUNDS
(Amounts in thousands)
         
         
       

Uncalled
Commitments

Private Markets

       
European Fund IV       $ 192,700
Energy Income and Growth Fund         191,100
North America Fund XI         171,000
Real Estate Partners Americas         128,600
Infrastructure II         121,600
European Fund III         53,700
Asian Fund II         52,000
2006 Fund         23,400
Other Private Markets Funds         19,000
Co-Investment Vehicles         29,500
Total Private Markets Commitments         982,600
         

Public Markets

       
Special Situations Vehicles         218,700
Direct Lending Vehicles         16,300
Mezzanine Fund         11,700
Other Credit Vehicles         2,000
Total Public Markets Commitments         248,700
         
Total Uncalled Commitments       $ 1,231,300
 

 

 
KKR

EXHIBIT B

RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO KKR & CO. L.P. PER COMMON UNIT - BASIC (GAAP BASIS)    
TO ENI AFTER TAXES PER ADJUSTED UNIT (UNAUDITED)
(Amounts in thousands, except common unit and per common unit amounts)
               
               
      Quarter Ended
      December 31, 2014   September 30, 2014   December 31, 2013
               
Net income (loss) attributable to KKR & Co. L.P. per common unit - Basic     $ (0.00 )   $ 0.21   $ 0.96
Weighted Average Common Units Outstanding - Basic       431,432,521       419,961,455     288,045,501
Net income (loss) attributable to KKR & Co. L.P.       (583 )     89,938     277,913
Plus: Net income (loss) attributable to noncontrolling

interests held by KKR Holdings L.P.

      (3,365 )     100,910     393,739
Plus: Non-cash equity-based charges       55,968       83,950     60,331
Plus: Amortization of intangibles and other, net       28,048       204,676     45,265
Plus: Income taxes       6,524       29,267     12,401
Economic net income (loss)       86,592       508,741     789,649
Less: Provision for income taxes       3,951       47,361     16,048
Less: Equity-based charges associated with the KKR & Co. L.P. 2010 equity incentive plan       36,607       42,090     30,128
Economic net income (loss) after taxes       46,034       419,290     743,473
Weighted Average Adjusted Units       838,067,975       835,957,683     716,807,180
Economic net income (loss) after taxes per adjusted unit     $ 0.05     $ 0.50   $ 1.04
               
               
      Year Ended    
      December 31, 2014   December 31, 2013    
               
Net income (loss) attributable to KKR & Co. L.P. per common unit - Basic     $ 1.25     $ 2.51    
Weighted Average Common Units Outstanding - Basic       381,092,394       274,910,628    
Net income (loss) attributable to KKR & Co. L.P.       477,611       691,226    
Plus: Net income (loss) attributable to noncontrolling

interests held by KKR Holdings L.P.

      585,135       1,056,126    
Plus: Non-cash equity-based charges       310,403       307,514    
Plus: Amortization of intangibles and other, net       290,348       102,789    
Plus: Income taxes       63,669       37,926    
Economic net income (loss)       1,727,166       2,195,581    
Less: Provision for income taxes       94,223       61,601    
Less: Equity-based charges associated with the KKR & Co. L.P. 2010 equity incentive plan       158,927       114,709    
Economic net income (loss) after taxes       1,474,016       2,019,271    
Weighted Average Adjusted Units       800,247,988       714,835,941    
Economic net income (loss) after taxes per adjusted unit     $ 1.84     $ 2.82    
 

 

 
KKR

EXHIBIT B (CONTINUED)

RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO KKR & CO. L.P. (GAAP BASIS)
TO ECONOMIC NET INCOME (LOSS), FEE RELATED EARNINGS, FEE AND YIELD EARNINGS, FEE AND YIELD EBITDA, TOTAL DISTRIBUTABLE EARNINGS, AND TOTAL EBITDA (UNAUDITED)
(Amounts in thousands)
               
      Quarter Ended
      December 31, 2014   September 30, 2014   December 31, 2013
               
Net income (loss) attributable to KKR & Co. L.P.     $ (583)   $ 89,938   $ 277,913
Plus: Net income (loss) attributable to noncontrolling

interests held by KKR Holdings L.P.

    (3,365)   100,910   393,739
Plus: Non-cash equity-based charges     55,968   83,950   60,331
Plus: Amortization of intangibles and other, net     28,048   204,676   45,265
Plus: Income taxes     6,524   29,267   12,401
Economic net income (loss)     86,592   508,741   789,649
Plus: Income attributable to segment noncontrolling interests     3,349   5,189   1,943
Less: Total investment income (loss)     (142,872)   207,216   323,681
Less: Net carried interest     143,770   181,111   347,778
Fee related earnings     89,043   125,603   120,133
Plus: Net interest and dividends     119,325   82,254   19,974
Fee and yield earnings     208,368   207,857   140,107
Plus: Depreciation and amortization     3,830   3,777   3,658
Plus: Core interest expense     27,050   23,347   17,004
Fee and yield EBITDA     239,248   234,981   160,769
Less: Depreciation and amortization     3,830   3,777   3,658
Less: Core interest expense     27,050   23,347   17,004
Less: Net interest and dividends     119,325   82,254   19,974
Plus: Realized cash carry, net of realized cash carry allocated to carry pool     119,158   147,615   150,300
Plus: Net realized investment income - KKR (ex-KFN)     120,618   192,146   250,856
Plus: Net realized investment income - KFN     60,926   52,903   -
Less: Local income taxes and noncontrolling interests     13,419   13,450   10,938
Total distributable earnings     376,326   504,817   510,351
Plus: Depreciation and amortization     3,830   3,777   3,658
Plus: Core interest expense     27,050   23,347   17,004
Plus: Local income taxes and noncontrolling interests     13,419   13,450   10,938
Total EBITDA     $ 420,625   $ 545,391   $ 541,951
               
      Year Ended    
      December 31, 2014   December 31, 2013    
               
Net income (loss) attributable to KKR & Co. L.P.     $ 477,611   $ 691,226    
Plus: Net income (loss) attributable to noncontrolling

interests held by KKR Holdings L.P.

    585,135   1,056,126    
Plus: Non-cash equity-based charges     310,403   307,514    
Plus: Amortization of intangibles and other, net     290,348   102,789    
Plus: Income taxes     63,669   37,926    
Economic net income (loss)     1,727,166   2,195,581    
Plus: Income attributable to segment noncontrolling interests     14,946   6,387    
Less: Total investment income (loss)     505,153   958,401    
Less: Net carried interest     776,870   831,219    
Fee related earnings     460,089   412,348    
Plus: Net interest and dividends     273,175   21,506    
Fee and yield earnings     733,264   433,854    
Plus: Depreciation and amortization     15,782   14,648    
Plus: Core interest expense     88,002   65,662    
Fee and yield EBITDA     837,048   514,164    
Less: Depreciation and amortization     15,782   14,648    
Less: Core interest expense     88,002   65,662    
Less: Net interest and dividends     273,175   21,506    
Plus: Realized cash carry, net of realized cash carry allocated to carry pool     716,196   414,016    
Plus: Net realized investment income - KKR (ex-KFN)     751,367   657,139    
Plus: Net realized investment income - KFN     150,211   -    
Less: Local income taxes and noncontrolling interests     48,939   27,625    
Total distributable earnings     2,028,924   1,455,878    
Plus: Depreciation and amortization     15,782   14,648    
Plus: Core interest expense     88,002   65,662    
Plus: Local income taxes and noncontrolling interests     48,939   27,625    
Total EBITDA     $ 2,181,647   $ 1,563,813    
 

 

 
KKR

EXHIBIT B (CONTINUED)

RECONCILIATION OF KKR & CO. L.P. PARTNERS' CAPITAL (GAAP BASIS)
TO BOOK VALUE AND BOOK VALUE PER ADJUSTED UNIT (UNAUDITED)
(Amounts in thousands, except common unit and per common unit amounts)
             
             
        December 31, 2014   December 31, 2013
             
KKR & Co. L.P. partners' capital       $ 5,382,691   $ 2,722,010  
             
Noncontrolling interests held by KKR Holdings L.P.         4,661,679     5,116,761  
             
Equity impact of KKR Management Holdings Corp. and other         73,855     (76,171 )
             
Book value         10,118,225     7,762,600  
             
Adjusted units         838,020,974     716,676,699  
             
Book value per adjusted unit       $ 12.07   $ 10.83  
             
             
             
             
RECONCILIATION OF CASH AND CASH EQUIVALENTS (GAAP BASIS)
TO CASH AND SHORT-TERM INVESTMENTS (UNAUDITED)
(Amounts in thousands)
             
        December 31, 2014   December 31, 2013
             
Cash and cash equivalents       $ 918,080   $ 1,306,383  
             
Liquid short-term investments         203,305     854,714  
             
Cash and short-term investments       $ 1,121,385   $ 2,161,097  
 

 

 
KKR

EXHIBIT C

 
RECONCILIATION OF WEIGHTED AVERAGE GAAP COMMON UNITS OUTSTANDING - BASIC TO WEIGHTED AVERAGE ADJUSTED UNITS (UNAUDITED)
 
The following table provides a reconciliation of KKR's Weighted Average GAAP Common Units Outstanding to Weighted Average Adjusted Units.
               
      Quarter Ended
      December 31, 2014   September 30, 2014   December 31, 2013
Weighted Average GAAP Common Units Outstanding - Basic     431,432,521   419,961,455   288,045,501
Adjustments:              
Weighted Average Unvested Common Units and Other Securities(a)     27,550,338   32,058,287   24,294,835
Weighted Average GAAP Common Units Outstanding - Diluted     458,982,859   452,019,742   312,340,336
Adjustments:              
Weighted Average KKR Holdings Units (b)     379,085,116   383,937,941   404,466,844
Weighted Average Adjusted Units     838,067,975   835,957,683   716,807,180
               
      Year Ended    
      December 31, 2014   December 31, 2013    
Weighted Average GAAP Common Units Outstanding - Basic     381,092,394   274,910,628    
Adjustments:              
Weighted Average Unvested Common Units and Other Securities(a)     30,956,881   25,343,462    
Weighted Average GAAP Common Units Outstanding - Diluted     412,049,275   300,254,090    
Adjustments:              
Weighted Average KKR Holdings Units (b)     388,198,713   414,581,851    
Weighted Average Adjusted Units     800,247,988   714,835,941    
               
               
RECONCILIATION OF GAAP COMMON UNITS OUTSTANDING - BASIC TO ADJUSTED UNITS AND ADJUSTED UNITS ELIGIBLE FOR DISTRIBUTION (UNAUDITED)
 
The following table provides a reconciliation of KKR's GAAP Common Units Outstanding to Adjusted Units and Adjusted Units Eligible for Distribution.
               
      December 31, 2014   December 31, 2013    
GAAP Common Units Outstanding - Basic     433,330,540   288,143,327    
Unvested Common Units and Other Securities(a)     27,493,685   24,164,354    
GAAP Common Units Outstanding - Diluted     460,824,225   312,307,681    
Adjustments:              
KKR Holdings Units (b)     377,196,749   404,369,018    
Adjusted Units     838,020,974   716,676,699    
Adjustments:              
Unvested Common Units and Other Securities(a)     (24,373,441)   (24,164,354)    
Adjusted Units Eligible For Distribution     813,647,533   692,512,345    
 
     
(a)   Represents equity awards granted under the KKR & Co. L.P. 2010 Equity Incentive Plan and in the case of the twelve months ended December 31, 2014 other securities that are exchangeable into KKR & Co. L.P common units. The issuance of common units of KKR & Co. L.P. pursuant to such equity awards or other securities dilutes KKR common unitholders and KKR Holdings pro rata in accordance with their respective percentage interests in the KKR business.
(b)   Common units that may be issued by KKR & Co. L.P. upon exchange of units in KKR Holdings L.P. for KKR common units.
     

 

Kohlberg Kravis Roberts & Co. L.P.
Investor Relations:
Craig Larson, +1-877-610-4910 (U.S.)
+1-212-230-9410
investor-relations@kkr.com
or
Media:
Kristi Huller, +1-212-750-8300
media@kkr.com

 

Source: Kohlberg Kravis Roberts & Co. L.P.

 

 

News Provided by Acquire Media