KKR & Co. L.P. (Form: 8-K, Received: 08/10/2010 06:07:19)

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549


 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): August 9, 2010

 

KKR & CO. L.P.

(Exact name of registrant as specified in its charter)

 

Delaware
(State or other jurisdiction
of incorporation)

 

001-34820
(Commission
File Number)

 

26-0426107
(IRS Employer
Identification No.)

 

9 West 57 th  Street, Suite 4200

New York, New York
(Address of principal executive offices)

 

10019
(Zip Code)

 

(212) 750-8300

(Registrant’s telephone number, including area code)

 

NOT APPLICABLE

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o             Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o             Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o             Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o             Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02         Results of Operations.

 

On August 9, 2010, KKR & Co. L.P. issued a press release announcing financial results for its second quarter ended June 30, 2010.

 

The press release is furnished as Exhibit 99.1 to this Report and is hereby incorporated by reference in this Item 2.02.

 

As provided in General Instruction B.2 of Form 8-K, the information and exhibit contained in this Form 8-K shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

 

Item 9.01                                              Financial Statements and Exhibits.

 

(d)                             Exhibits

 

Exhibit No.

 

Description

 

 

 

Exhibit 99.1

 

Press release of KKR & Co. L.P., dated August 9, 2010 (This exhibit is furnished and not filed)

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

KKR & CO. L.P.

 

 

By: KKR Management LLC, its general partner

 

 

 

 

 

 

Date: August 9, 2010

 

By: 

/s/ William J. Janetschek

 

 

Name: William J. Janetschek

 

 

Title: Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

Exhibit 99.1

 

Press release of KKR & Co. L.P., dated August 9, 2010 (This exhibit is furnished and not filed)

 

4


Exhibit 99.1

 

GRAPHIC

 

KKR & Co. L.P. Announces Second Quarter 2010 Results (1)

 

Assets under management (“AUM”) totaled $54.4 billion as of June 30, 2010, up from $46.9 billion as of June 30, 2009.

 

Economic net income (“ENI”) was $433.1 million for the second quarter of 2010, down from pro forma(2) ENI of $613.5 million for the second quarter of 2009.  ENI was $1,107.9 million for the first six months of 2010, up from pro forma ENI of $616.0 million for the first six months of 2009.

 

Fee related earnings (“FRE”) were $63.3 million and $153.7 million for the second quarter and the first six months of 2010, respectively, up from pro forma fee related earnings of $53.3 million and $92.9 million in the comparable periods of 2009.

 

GAAP net income attributable to KKR & Co. L.P. was $29.9 million and $143.7 million for the second quarter and first six months of 2010, respectively(3).

 

Book value was $5.0 billion on a segment basis representing $7.37 per unit as of June 30, 2010.

 

KKR declares a second quarter distribution of $0.08 per common unit.

 

KKR received an A rating from Fitch and an A- rating from Standard & Poor’s, in each case with a stable outlook.

 

Consolidated Results

 

KKR’s consolidated GAAP results for the quarter and six months ended June 30, 2010 included net income attributable to KKR & Co. L.P. of $29.9 million and $143.7 million, respectively, and net income attributable to KKR & Co. L.P. per common unit of $0.15 and $0.70, respectively.  For the quarter and six months ended June 30, 2009, net income attributable to KKR & Co. L.P. was $365.8 million and $311.2 million, respectively.  The decrease from both prior periods was primarily due to the following factors that were not applicable to the quarter and six months ended June 30, 2009 as a result of the Business Combination that occurred on October 1, 2009: (i) the allocation of approximately 70% of the earnings of KKR to KKR Holdings L.P., (ii) the issuance of equity-based awards which resulted in the recognition of non-cash compensation charges, and (iii) the recognition of corporate income tax expense.

 


(1) Certain financial measures contained herein, including fee related earnings and economic net income, are not presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”).  See page 7 for a reconciliation of such measures to financial results prepared in accordance with GAAP.

 

Information contained herein relating to KKR’s reportable segments are presented prior to giving effect to the allocation of income between KKR & Co. L.P. and KKR Holdings L.P. and as such represent the business in total.

 

(2) On October 1, 2009 KKR and KKR & Co. (Guernsey) L.P. completed a transaction to combine their businesses (the “Business Combination”).  Amounts indicated in this press release as being presented on a pro forma basis give effect to the Business Combination and related transactions as if they were completed on January 1, 2009.  See notes to KKR’s unaudited reportable segments on page 23 of this press release for a summary of the applicable adjustments as a result of the Business Combination.

 

(3) For the second quarter and first six months of 2009, GAAP Net income attributable to KKR & Co. L.P. was $365.8 million and $311.2 million, respectively.  The 2010 and 2009 GAAP periods are not directly comparable as GAAP financial information prior to October 1, 2009 did not reflect certain adjustments that are applicable for periods after October 1, 2009 as a result of the Business Combination.  See “Consolidated Results”.

 

1



 

Total Reportable Segments

 

Management makes operating decisions, assesses performance and allocates resources based on financial and operating data and measures that are presented without giving effect to the consolidation of any of the funds that KKR manages.  In addition, there are other components of KKR’s reportable segment results that differ from the equivalent GAAP results on a consolidated basis.  These differences are described in the Notes to the Unaudited Reportable Segments on page 23.

 

AUM was $54.4 billion as of June 30, 2010, a decrease of $0.3 billion or 0.6% compared to AUM of $54.7 billion as of March 31, 2010.  The decrease was primarily due to distributions and redemptions, partially offset by an increase in the fair value of KKR’s private equity portfolio.

 

Fee paying assets under management (“FPAUM”) were $41.6 billion as of June 30, 2010, a decrease of $0.9 billion or 2.1% compared to FPAUM of $42.5 billion as of March 31, 2010.  The decrease was primarily due to changes in foreign exchange related to Euro denominated commitments and invested capital in KKR’s private equity funds as well as distributions and redemptions.

 

FRE was $63.3 million for the quarter ended June 30, 2010, an increase of $10.1 million or 18.9% compared to pro forma FRE of $53.3 million for the quarter ended June 30, 2009.  For the six months ended June 30, 2010, FRE was $153.7 million, an increase of $60.8 million or 65.4% compared to pro forma FRE of $92.9 million for the six months ended June 30, 2009.  The increase over both comparative periods was due primarily to (i) higher transaction fees in the private markets segment as a result of the closing of more fee generating investments, (ii) higher capital markets fees as a result of increased activity within the capital markets and principal activities segment, and (iii) incentive fees earned in the public markets segment.  These increases were partially offset by higher compensation expense as a result of improved performance and increased other operating expenses in connection with the expansion of KKR’s business.

 

For the quarter ended June 30, 2010, ENI was $433.1 million, a decrease of $180.4 million or 29.4% compared to pro forma ENI of $613.5 million for the quarter ended June 30, 2009.  The decrease primarily reflects lower investment income resulting from lower levels of gains relating to KKR’s principal investments and lower net carried interest in its private equity portfolio.  While the fair value of KKR’s investments increased during the second quarter of 2010, the amount of net unrealized gains was lower than the amount recorded during the second quarter of 2009.

 

For the six months ended June 30, 2010, ENI was $1.1 billion, an increase of $491.9 million or 79.8% compared to pro forma ENI of $616.0 million for the six months ended June 30, 2009.  The increase reflects higher investment income resulting from higher levels of gains relating to KKR’s principal investments and higher net carried interest in its private equity portfolio.

 

Private Markets

 

AUM in the private markets segment was $41.0 billion as of June 30, 2010, an increase of $0.1 billion or 0.2% compared to AUM of $40.9 billion as of March 31, 2010.  The increase was primarily due to an increase in the fair value of KKR’s private equity portfolio, partially offset by distributions as a result of realizations.

 

FPAUM in the private markets segment was $35.3 billion as of June 30, 2010, a decrease of $0.6 billion or 1.6% compared to FPAUM of $35.9 billion as of March 31, 2010.  The decrease was primarily due to changes in foreign exchange related to Euro denominated commitments and invested capital in KKR’s private equity funds as well as distributions as a result of realizations, partially offset by new capital raised.

 

FRE in the private markets segment was $42.1 million for the quarter ended June 30, 2010, a decrease of $9.2 million or 18.0% compared to pro forma FRE of $51.3 million for the quarter ended June 30, 2009.  The decrease was due primarily to higher compensation expense and other operating expenses in connection with the expansion of KKR’s business, partially offset by higher transaction fees as a result of the closing of more fee generating investments.

 

FRE in the private markets segment was $98.3 million for the six months ended June 30, 2010, an increase of $4.9 million or 5.3% compared to pro forma FRE of $93.4 million for the six months ended June 30, 2009.  The increase was due primarily to higher transaction fees as a result of the closing of more fee generating investments, partially offset by higher compensation expense and other operating expenses in connection with the expansion of KKR’s business.

 

ENI in the private markets segment was $155.1 million for the quarter ended June 30, 2010, a decrease of $67.8 million or 30.4% compared to pro forma ENI of $223.0 million for the quarter ended June 30, 2009.  The decrease was due primarily to lower net carried interest.  Greater unrealized gains in KKR’s private equity portfolio this quarter drove higher gross carried interest, however, this increase was more than offset by increases in the allocation to the carry pool and management fee refunds as a result of certain funds becoming carry-earning in 2010.

 

2



 

ENI in the private markets segment was $348.9 million for the six months ended June 30, 2010, an increase of $136.6 million or 64.3% compared to pro forma ENI of $212.3 million for the six months ended June 30, 2009. The increase was due primarily to higher gross carried interest driven by greater unrealized gains in KKR’s private equity portfolio.  This increase was partially offset by increases in the allocation to the carry pool and management fee refunds.  As of June 30, 2010, the amount subject to management fee refunds, which may reduce carried interest in future periods, totaled $68.8 million.

 

Public Markets

 

AUM in the public markets segment was $13.4 billion as of June 30, 2010, a decrease of $0.4 billion or 2.9% compared to AUM of $13.8 billion as of March 31, 2010.  The decrease was primarily due to redemptions, partially offset by new capital raised during the quarter.

 

FPAUM in the public markets segment was $6.3 billion as of June 30, 2010, a decrease of $0.3 billion or 4.5% compared to FPAUM of $6.6 billion as of March 31, 2010.  The decrease was primarily due to redemptions, partially offset by new capital raised during the quarter.

 

FRE in the public markets segment was $11.8 million for the quarter ended June 30, 2010, an increase of $9.8 million compared to pro forma FRE of $1.9 million for the quarter ended June 30, 2009.  For the six months ended June 30, 2010, FRE was $27.4 million, an increase of $24.8 million compared to pro forma FRE of $2.7 million for the six months ended June 30, 2009.  The increase in both comparative periods was due primarily to incentive fees earned from KKR Financial Holdings LLC (“KFN”) as a result of KFN’s financial performance exceeding certain required benchmarks in the 2010 periods. No such fees were earned in the corresponding periods in 2009.

 

ENI in the public markets segment was $12.2 million for the quarter ended June 30, 2010, an increase of $11.7 million compared to pro forma ENI of $0.5 million for the quarter ended June 30, 2009.  For the six months ended June 30, 2010, ENI was $28.4 million, an increase of $27.9 million compared to pro forma ENI of $0.6 million for the six months ended June 30, 2009.  The increase in both comparative periods was due primarily to incentive fees earned from KFN as a result of KFN’s financial performance exceeding certain required benchmarks in the 2010 periods. No such fees were earned in the corresponding periods in 2009.

 

Capital Markets and Principal Activities

 

FRE in the capital markets and principal activities segment was $9.5 million for the quarter ended June 30, 2010, an increase of $9.4 million compared to pro forma FRE of less than $0.1 million for the quarter ended June 30, 2009.  For the six months ended June 30, 2010, FRE was $27.9 million, an increase of $31.1 million compared to pro forma FRE of $(3.1) million for the six months ended June 30, 2009. The increase in both comparative periods was due primarily to an increase in overall capital markets transaction activity resulting from an improvement in the capital markets environment from the prior period as well as the continued buildout of this business.

 

ENI in the capital markets and principal activities segment was $265.8 million for the quarter ended June 30, 2010, a decrease of $124.3 million or 31.9% compared to pro forma ENI of $390.1 million for the quarter ended June 30, 2009.  The decrease was due primarily to lower levels of net unrealized appreciation of KKR’s principal investments when compared to the prior period.

 

ENI in the capital markets and principal activities segment was $730.5 million for the six months ended June 30, 2010, an increase of $327.4 million or 81.2% compared to pro forma ENI of $403.1 million for the six months ended June 30, 2009. The increase was due primarily to higher levels of net unrealized appreciation of KKR’s principal investments when compared to the prior period.

 

3



 

CAPITAL AND LIQUIDITY

 

As of June 30, 2010, KKR had an available cash balance of $508.1 million and $314.1 million of outstanding debt obligations. As of June 30, 2010, KKR’s availability for further borrowings was approximately $1.6 billion (which does not include a $500.0 million revolving credit facility for use in its capital markets business that was undrawn as of June 30, 2010).

 

KKR recently received an A rating from Fitch and an A- rating from Standard & Poor’s, in each case with a stable outlook.

 

As of June 30, 2010, KKR’s portion of total uncalled commitments to its investment funds was $1,070.8 million, consisting of the following (amounts in thousands):

 

 

 

Commitments

 

Private Markets

 

 

 

2006 Fund

 

$

 414,634

 

European III Fund

 

384,080

 

Asian Fund

 

171,254

 

E2 Investors (Annex Fund)

 

29,295

 

Natural Resources I

 

7,500

 

Other Private Markets Commitments

 

348

 

Total Private Markets Commitments

 

1,007,111

 

 

 

 

 

Public Markets

 

 

 

Mezzanine Fund

 

45,000

 

Capital Solutions Vehicles

 

18,700

 

Total Public Markets Commitments

 

63,700

 

 

 

 

 

Total Uncalled Commitments

 

$

 1,070,811

 

 

DISTRIBUTION

 

A distribution of $0.08 per common unit will be paid on September 8, 2010 to unitholders of record as of the close of business on August 24, 2010.

 

SUBSEQUENT EVENTS

 

KKR has elected not to proceed with the proposed public offering of $500 million in KKR common units and has applied to withdraw the related registration statement with the U.S. Securities and Exchange Commission.

 

CONFERENCE CALL

 

A conference call to discuss KKR’s financial results will be on held Tuesday, August 10, 2010 at 10:00 AM EDT.  The conference call may be accessed by dialing (888) 661-5167 (U.S. callers) or +1 (913) 981-5520 (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 Relations section of KKR’s website at http://www.kkr.com/kkr_ir/kkr_events.cfm.  A replay of the live broadcast will be available on KKR’s website or by dialing (888) 203-1112 (U.S. callers) and +1 (719) 457-0820 (non-U.S. callers) / pass code 4833378, beginning approximately two hours after the broadcast.

 

From time to time we may use our Web site as a channel of distribution of material company information. Financial and other important information regarding the Company is routinely posted on and accessible at the Investor Relations section for KKR at www.kkr.com.  In addition, you may automatically receive email alerts and other information about us by enrolling your email by visiting the “Email Alerts” area in KKR’s Investment Relations section.

 

ABOUT KKR

 

Founded in 1976 and led by Henry Kravis and George Roberts, KKR is a leading global alternative asset manager with $54.4 billion in assets under management as of June 30, 2010.  With over 600 people and 14 offices around the world, KKR manages assets through a variety of investment funds and accounts covering multiple asset classes. KKR seeks to create value by bringing operational expertise to its portfolio companies and through active oversight and monitoring of its investments. KKR complements its investment expertise and strengthens interactions with investors through its client relationships and capital

 

4



 

markets platforms. KKR is publicly traded on the New York Stock Exchange (NYSE: KKR). For additional information, 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 them. 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 assets under management, fee paying assets under management, fee related earnings, economic net income, committed dollars invested, uncalled commitments 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 risk that the anticipated benefits of the business combination with KKR & Co. (Guernsey) L.P. may not be achieved; the general volatility of the capital markets; changes in KKR’s business strategy; 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 Registration Statement on Form S-1 (Reg. No. 333-165414) and other filings with the SEC, which are available at www.sec.gov.

 

CONTACT INFORMATION

 

Investor Relations:

 

Media Contact:

Jonathan Levin

 

Peter McKillop or Kristi Huller

Kohlberg Kravis Roberts & Co. L.P.

 

Kohlberg Kravis Roberts & Co. L.P.

Tel: +1 (877) 610-4910 (U.S.) / +1 (212) 230-9410

 

Tel:+ 1 (212) 750-8300

investor-relations@kkr.com

 

media@kkr.com

 

* * * * *

 

5


 


 

KKR

CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS (GAAP BASIS - UNAUDITED)

(Amounts in thousands, except unit and per unit amounts)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

June 30, 2010

 

June 30, 2009

 

June 30, 2010

 

June 30, 2009

 

Revenues

 

 

 

 

 

 

 

 

 

Fees

 

$

87,070

 

$

51,482

 

$

193,101

 

$

90,552

 

Expenses

 

 

 

 

 

 

 

 

 

Employee Compensation and Benefits

 

348,621

 

47,907

 

714,152

 

93,449

 

Occupancy and Related Charges

 

9,510

 

9,781

 

19,195

 

18,666

 

General, Administrative and Other

 

58,046

 

28,477

 

135,770

 

65,880

 

Fund Expenses

 

14,409

 

11,557

 

24,777

 

24,485

 

Total Expenses

 

430,586

 

97,722

 

893,894

 

202,480

 

Investment Income (Loss)

 

 

 

 

 

 

 

 

 

Net Gains (Losses) from Investment Activities

 

1,031,568

 

2,218,980

 

3,318,121

 

1,498,131

 

Dividend Income

 

147,373

 

76,942

 

590,280

 

77,642

 

Interest Income

 

56,152

 

31,780

 

104,455

 

58,862

 

Interest Expense

 

(10,134

)

(20,092

)

(23,961

)

(42,370

)

Total Investment Income (Loss)

 

1,224,959

 

2,307,610

 

3,988,895

 

1,592,265

 

Income (Loss) Before Taxes

 

881,443

 

2,261,370

 

3,288,102

 

1,480,337

 

Income Taxes

 

31,283

 

159

 

44,735

 

1,690

 

Net Income (Loss)

 

850,160

 

2,261,211

 

3,243,367

 

1,478,647

 

Less: Net Income (Loss) Attributable to

 

 

 

 

 

 

 

 

 

Noncontrolling Interests in Consolidated Entities

 

676,816

 

1,895,385

 

2,663,946

 

1,167,404

 

Less: Net Income (Loss) Attributable to

 

 

 

 

 

 

 

 

 

Noncontrolling Interests Held by KKR Holdings L.P.

 

143,437

 

 

435,678

 

 

Net Income (Loss) Attributable to KKR & Co. L.P.

 

$

29,907

 

$

365,826

 

$

143,743

 

$

311,243

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to KKR & Co. L.P. Per Common Unit (a)

 

 

 

 

 

 

 

 

 

Basic

 

$

0.15

 

 

 

$

0.70

 

 

 

Diluted (b)

 

$

0.15

 

 

 

$

0.70

 

 

 

Weighted Average Common Units

 

 

 

 

 

 

 

 

 

Basic

 

204,902,226

 

 

 

204,902,226

 

 

 

Diluted (b)

 

204,902,226

 

 

 

204,902,226

 

 

 

 


(a) Prior to the Business Combination, KKR’s business was conducted through a large number of entities as to which there was no single holding entity and no single capital structure upon which to calculate historical earnings per common unit information. Accordingly, earnings per common unit information has not been presented for historical periods prior to the Business Combination.

 

(b) For the quarter and six months ended June 30, 2010, 478,105,194 of KKR Holdings units have been excluded from the calculation of diluted earnings per common unit given that the exchange of these units would proportionally increase KKR & Co. L.P.’s interests in KKR’s business and would have an anti-dilutive effect on earnings per common unit as a result of certain tax benefits KKR & Co. L.P. is assumed to receive upon the exchange.

 

6



 

KKR

RECONCILIATION OF TOTAL REPORTABLE SEGMENTS FEE RELATED EARNINGS AND ECONOMIC NET INCOME

TO NET INCOME ATTRIBUTABLE TO KKR & CO L.P.  (GAAP BASIS - UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

June 30, 2010

 

June 30, 2010

 

Total reportable segments fee related earnings

 

$

63,336

 

$

153,725

 

Investment income

 

370,589

 

955,380

 

Less: Income attributable to noncontrolling interests

 

(874

)

(1,250

)

Economic net income (loss)

 

433,051

 

1,107,855

 

Income taxes

 

(31,283

)

(44,735

)

Amortization of intangibles and other, net

 

(1,341

)

(3,857

)

Non-cash equity based charges

 

(227,083

)

(479,842

)

Allocation to noncontrolling interests held by KKR Holdings L.P.

 

(143,437

)

(435,678

)

Net income attributable to KKR & Co. L.P.

 

$

29,907

 

$

143,743

 

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

June 30, 2009 (a)

 

June 30, 2009 (a)

 

Total pro forma reportable segments fee related earnings

 

$

53,265

 

$

92,917

 

Investment income

 

560,788

 

523,950

 

Less: Income attributable to noncontrolling interests

 

(566

)

(873

)

Pro forma economic net income (loss)

 

613,487

 

615,994

 

Allocation to carry pool

 

22,741

 

22,433

 

Carry allocated to former KKR principals

 

38,144

 

29,262

 

Income on capital invested by or on behalf of KKR principals prior to completion of the Business Combination

 

38,734

 

14,836

 

Economic interests associated with the KKR 1996 Fund

 

36,889

 

26,569

 

Elimination of management fees paid by KPE prior to completion of Business Combination

 

9,409

 

17,641

 

Financial results of KPE

 

(388,753

)

(404,334

)

Certain compensation adjustments

 

(4,251

)

(8,502

)

Income attributable to noncontrolling interests

 

532

 

928

 

Total actual economic net income (loss)

 

$

366,932

 

$

314,827

 

Income taxes

 

(159

)

(1,690

)

Amortization of intangibles and other, net

 

(947

)

(1,894

)

Net income attributable to KKR & Co. L.P.

 

$

365,826

 

$

311,243

 

 


(a)           The 2009 segment financial information is presented on a pro forma basis to give effect to the Business Combination and related transactions as if they were completed on January 1, 2009 whereas the 2009 GAAP financial information is presented on an actual basis.  Accordingly, the reconciliations of segment financial information to GAAP financial information for the 2009 periods is presented in two parts:  (i) a reconciliation of 2009 pro forma segment financial information to 2009 actual segment financial information, and (ii) a reconciliation of 2009 actual segment financial information to 2009 actual GAAP information.

 

7


 


 

KKR

STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION

TOTAL REPORTABLE SEGMENTS (UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

Actual

 

Actual

 

Pro Forma*

 

Actual

 

Pro Forma*

 

 

 

June 30, 2010

 

March 31, 2010

 

June 30, 2009

 

June 30, 2010

 

June 30, 2009

 

Fees

 

 

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

$

110,669

 

$

111,029

 

$

109,019

 

$

221,698

 

$

216,657

 

Incentive fees

 

8,350

 

12,500

 

 

20,850

 

 

Management and incentive fees

 

119,019

 

123,529

 

109,019

 

242,548

 

216,657

 

 

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

 

 

Monitoring fees

 

20,512

 

22,532

 

20,954

 

43,044

 

42,914

 

Transaction fees

 

37,441

 

55,534

 

14,376

 

92,975

 

14,567

 

Fee credits

 

(15,278

)

(14,267

)

(8,794

)

(29,545

)

(10,516

)

Net monitoring and transaction fees

 

42,675

 

63,799

 

26,536

 

106,474

 

46,965

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

161,694

 

187,328

 

135,555

 

349,022

 

263,622

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

49,431

 

52,253

 

38,684

 

101,684

 

78,705

 

Other operating expenses

 

48,927

 

44,686

 

43,606

 

93,613

 

92,000

 

Total expenses

 

98,358

 

96,939

 

82,290

 

195,297

 

170,705

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

63,336

 

90,389

 

53,265

 

153,725

 

92,917

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

 

 

Gross carried interest

 

229,494

 

323,211

 

195,213

 

552,705

 

145,070

 

Less: allocation to KKR carry pool

 

(96,029

)

(99,382

)

(27,606

)

(195,411

)

(28,303

)

Less: management fee refunds

 

(17,907

)

(83,740

)

 

(101,647

)

 

Net carried interest

 

115,558

 

140,089

 

167,607

 

255,647

 

116,767

 

Other investment income (loss)

 

255,031

 

444,702

 

393,181

 

699,733

 

407,183

 

Total investment income (loss)

 

370,589

 

584,791

 

560,788

 

955,380

 

523,950

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before noncontrolling interests in Income of consolidated entities

 

433,925

 

675,180

 

614,053

 

1,109,105

 

616,867

 

Income (Loss) attributable to noncontrolling interests

 

874

 

376

 

566

 

1,250

 

873

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

433,051

 

$

674,804

 

$

613,487

 

$

1,107,855

 

$

615,994

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets Under Management

 

$

54,398,300

 

$

54,708,700

 

$

46,865,800

 

$

54,398,300

 

$

46,865,800

 

Fee Paying Assets Under Management

 

$

41,643,400

 

$

42,528,900

 

$

41,994,700

 

$

41,643,400

 

$

41,994,700

 

Committed Dollars Invested

 

$

1,113,200

 

$

1,142,700

 

$

562,900

 

$

2,255,900

 

$

580,900

 

Uncalled Commitments

 

$

13,264,200

 

$

14,234,800

 

$

14,695,766

 

$

13,264,200

 

$

14,695,766

 

 


*  All amounts indicated in this press release as being presented on a pro forma basis give effect to the Business Combination and related transactions as if they were completed on January 1, 2009.  See notes to KKR’s unaudited reportable segments on page 23 of this press release.

 

8



 

KKR

STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION

PRIVATE MARKETS SEGMENT (UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

Actual

 

Actual

 

Pro Forma

 

Actual

 

Pro Forma

 

 

 

June 30, 2010

 

March 31, 2010

 

June 30, 2009

 

June 30, 2010

 

June 30, 2009

 

Fees

 

 

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

$

97,046

 

$

98,160

 

$

97,089

 

$

195,206

 

$

192,698

 

Incentive fees

 

 

 

 

 

 

Management and incentive fees

 

97,046

 

98,160

 

97,089

 

195,206

 

192,698

 

 

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

 

 

Monitoring fees

 

20,512

 

22,532

 

20,954

 

43,044

 

42,914

 

Transaction fees

 

20,128

 

25,114

 

10,400

 

45,242

 

10,400

 

Fee credits

 

(13,872

)

(10,077

)

(8,794

)

(23,949

)

(10,516

)

Net monitoring and transaction fees

 

26,768

 

37,569

 

22,560

 

64,337

 

42,798

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

123,814

 

135,729

 

119,649

 

259,543

 

235,496

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

38,463

 

40,841

 

30,811

 

79,304

 

63,430

 

Other operating expenses

 

43,237

 

38,671

 

37,498

 

81,908

 

78,678

 

Total expenses

 

81,700

 

79,512

 

68,309

 

161,212

 

142,108

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

42,114

 

56,217

 

51,340

 

98,331

 

93,388

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

 

 

Gross carried interest

 

228,413

 

322,840

 

195,213

 

551,253

 

145,070

 

Less: allocation to KKR carry pool

 

(95,597

)

(99,233

)

(27,606

)

(194,830

)

(28,303

)

Less: management fee refunds

 

(17,907

)

(83,740

)

 

(101,647

)

 

Net carried interest

 

114,909

 

139,867

 

167,607

 

254,776

 

116,767

 

Other investment income (loss)

 

(1,462

)

(2,594

)

4,520

 

(4,056

)

3,089

 

Total investment income (loss)

 

113,447

 

137,273

 

172,127

 

250,720

 

119,856

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before noncontrolling interests in Income of consolidated entities

 

155,561

 

193,490

 

223,467

 

349,051

 

213,244

 

Income (Loss) attributable to noncontrolling interests

 

436

 

(250

)

513

 

186

 

933

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

155,125

 

$

193,740

 

$

222,954

 

$

348,865

 

$

212,311

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets Under Management

 

$

41,031,100

 

$

40,943,100

 

$

33,686,100

 

$

41,031,100

 

$

33,686,100

 

Fee Paying Assets Under Management

 

$

35,317,500

 

$

35,901,900

 

$

36,813,800

 

$

35,317,500

 

$

36,813,800

 

Committed Dollars Invested

 

$

1,055,500

 

$

995,500

 

$

562,900

 

$

2,051,000

 

$

580,900

 

Uncalled Commitments

 

$

11,901,100

 

$

12,844,300

 

$

14,695,766

 

$

11,901,100

 

$

14,695,766

 

 

See notes to KKR’s unaudited reportable segments on page 23 of this press release.

 

9



 

KKR

STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION

PUBLIC MARKETS SEGMENT (UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

Actual

 

Actual

 

Pro Forma

 

Actual

 

Pro Forma

 

 

 

June 30, 2010

 

March 31, 2010

 

June 30, 2009

 

June 30, 2010

 

June 30, 2009

 

Fees

 

 

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

$

13,623

 

$

12,869

 

$

11,930

 

$

26,492

 

$

23,959

 

Incentive fees

 

8,350

 

12,500

 

 

20,850

 

 

Management and incentive fees

 

21,973

 

25,369

 

11,930

 

47,342

 

23,959

 

 

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

 

 

Monitoring fees

 

 

 

 

 

 

Transaction fees

 

2,330

 

5,823

 

 

8,153

 

 

Fee credits

 

(1,406

)

(4,190

)

 

(5,596

)

 

Net monitoring and transaction fees

 

924

 

1,633

 

 

2,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

22,897

 

27,002

 

11,930

 

49,899

 

23,959

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

7,474

 

7,142

 

5,426

 

14,616

 

10,579

 

Other operating expenses

 

3,673

 

4,165

 

4,603

 

7,838

 

10,724

 

Total expenses

 

11,147

 

11,307

 

10,029

 

22,454

 

21,303

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

11,750

 

15,695

 

1,901

 

27,445

 

2,656

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

 

 

Gross carried interest

 

1,081

 

371

 

 

1,452

 

 

Less: allocation to KKR carry pool

 

(432

)

(149

)

 

(581

)

 

Less: management fee refunds

 

 

 

 

 

 

Net carried interest

 

649

 

222

 

 

871

 

 

Other investment income (loss)

 

(126

)

508

 

(1,411

)

382

 

(2,071

)

Total investment income (loss)

 

523

 

730

 

(1,411

)

1,253

 

(2,071

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before noncontrolling interests in Income of consolidated entities

 

12,273

 

16,425

 

490

 

28,698

 

585

 

Income (Loss) attributable to noncontrolling interests

 

110

 

145

 

19

 

255

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

12,163

 

$

16,280

 

$

471

 

$

28,443

 

$

558

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets Under Management

 

$

13,367,200

 

$

13,765,600

 

$

13,179,700

 

$

13,367,200

 

$

13,179,700

 

Fee Paying Assets Under Management

 

$

6,325,900

 

$

6,627,000

 

$

5,180,900

 

$

6,325,900

 

$

5,180,900

 

Committed Dollars Invested

 

$

57,700

 

$

147,200

 

$

 

$

204,900

 

$

 

Uncalled Commitments

 

$

1,363,100

 

$

1,390,500

 

$

 

$

1,363,100

 

$

 

 

See notes to KKR’s unaudited reportable segments on page 23 of this press release.

 

10



 

KKR

STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION

CAPITAL MARKETS AND PRINCIPAL ACTIVITIES SEGMENT (UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

Actual

 

Actual

 

Pro Forma

 

Actual

 

Pro Forma

 

 

 

June 30, 2010

 

March 31, 2010

 

June 30, 2009

 

June 30, 2010

 

June 30, 2009

 

Fees

 

 

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

$

 

$

 

$

 

$

 

$

 

Incentive fees

 

 

 

 

 

 

Management and incentive fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

 

 

Monitoring fees

 

 

 

 

 

 

Transaction fees

 

14,983

 

24,597

 

3,976

 

39,580

 

4,167

 

Fee credits

 

 

 

 

 

 

Net monitoring and transaction fees

 

14,983

 

24,597

 

3,976

 

39,580

 

4,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

14,983

 

24,597

 

3,976

 

39,580

 

4,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

3,494

 

4,270

 

2,447

 

7,764

 

4,696

 

Other operating expenses

 

2,017

 

1,850

 

1,505

 

3,867

 

2,598

 

Total expenses

 

5,511

 

6,120

 

3,952

 

11,631

 

7,294

 

 

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

9,472

 

18,477

 

24

 

27,949

 

(3,127

)

 

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

 

 

Gross carried interest

 

 

 

 

 

 

Less: allocation to KKR carry pool

 

 

 

 

 

 

Less: management fee refunds

 

 

 

 

 

 

Net carried interest

 

 

 

 

 

 

Other investment income (loss)

 

256,619

 

446,788

 

390,072

 

703,407

 

406,165

 

Total investment income (loss)

 

256,619

 

446,788

 

390,072

 

703,407

 

406,165

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before noncontrolling interests in Income of consolidated entities

 

266,091

 

465,265

 

390,096

 

731,356

 

403,038

 

Income (Loss) attributable to noncontrolling interests

 

328

 

481

 

34

 

809

 

(87

)

 

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

265,763

 

$

464,784

 

$

390,062

 

$

730,547

 

$

403,125

 

 

See notes to KKR’s unaudited reportable segments on page 23 of this press release.

 

11



 

KKR

STATEMENTS OF OPERATIONS

TOTAL REPORTABLE SEGMENTS - ACTUAL (UNAUDITED)

Quarter Ended June 30, 2010

(Amounts in thousands)

 

 

 

 

 

 

 

Capital Markets

 

Total

 

 

 

Private Markets

 

Public Markets

 

and Principal

 

Reportable

 

 

 

Segment

 

Segment

 

Activities Segment

 

Segments

 

 

 

 

 

 

 

 

 

 

 

Fees

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

Management fees

 

$

97,046

 

$

13,623

 

$

 

$

110,669

 

Incentive fees

 

 

8,350

 

$

 

8,350

 

Management and incentive fees

 

97,046

 

21,973

 

 

119,019

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

Monitoring fees

 

20,512

 

 

 

20,512

 

Transaction fees

 

20,128

 

2,330

 

14,983

 

37,441

 

Fee credits

 

(13,872

)

(1,406

)

 

(15,278

)

Net monitoring and transaction fees

 

26,768

 

924

 

14,983

 

42,675

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

123,814

 

22,897

 

14,983

 

161,694

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

38,463

 

7,474

 

3,494

 

49,431

 

Other operating expenses

 

43,237

 

3,673

 

2,017

 

48,927

 

Total expenses

 

81,700

 

11,147

 

5,511

 

98,358

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

42,114

 

11,750

 

9,472

 

63,336

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

Gross carried interest

 

228,413

 

1,081

 

 

229,494

 

Less: allocation to KKR carry pool

 

(95,597

)

(432

)

 

(96,029

)

Less: management fee refunds

 

(17,907

)

 

 

(17,907

)

Net carried interest

 

114,909

 

649

 

 

115,558

 

Other investment income (loss)

 

(1,462

)

(126

)

256,619

 

255,031

 

Total investment income (loss)

 

113,447

 

523

 

256,619

 

370,589

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before noncontrolling interests in Income of consolidated entities

 

155,561

 

12,273

 

266,091

 

433,925

 

Income (Loss) attributable to noncontrolling interests

 

436

 

110

 

328

 

874

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

155,125

 

$

12,163

 

$

265,763

 

$

433,051

 

 

See notes to KKR’s unaudited reportable segments on page 23 of this press release.

 

12



 

KKR

STATEMENTS OF OPERATIONS

TOTAL REPORTABLE SEGMENTS - ACTUAL (UNAUDITED)

Quarter Ended March 31, 2010

(Amounts in thousands)

 

 

 

 

 

 

 

Capital Markets

 

Total

 

 

 

Private Markets

 

Public Markets

 

and Principal

 

Reportable

 

 

 

Segment

 

Segment

 

Activities Segment

 

Segments

 

 

 

 

 

 

 

 

 

 

 

Fees

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

Management fees

 

$

98,160

 

$

12,869

 

$

 

$

111,029

 

Incentive fees

 

 

12,500

 

 

12,500

 

Management and incentive fees

 

98,160

 

25,369

 

 

123,529

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

Monitoring fees

 

22,532

 

 

 

22,532

 

Transaction fees

 

25,114

 

5,823

 

24,597

 

55,534

 

Fee credits

 

(10,077

)

(4,190

)

 

(14,267

)

Net monitoring and transaction fees

 

37,569

 

1,633

 

24,597

 

63,799

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

135,729

 

27,002

 

24,597

 

187,328

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

40,841

 

7,142

 

4,270

 

52,253

 

Other operating expenses

 

38,671

 

4,165

 

1,850

 

44,686

 

Total expenses

 

79,512

 

11,307

 

6,120

 

96,939

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

56,217

 

15,695

 

18,477

 

90,389

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

Gross carried interest

 

322,840

 

371

 

 

323,211

 

Less: allocation to KKR carry pool

 

(99,233

)

(149

)

 

(99,382

)

Less: management fee refunds

 

(83,740

)

 

 

(83,740

)

Net carried interest

 

139,867

 

222

 

 

140,089

 

Other investment income (loss)

 

(2,594

)

508

 

446,788

 

444,702

 

Total investment income (loss)

 

137,273

 

730

 

446,788

 

584,791

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before noncontrolling interests in Income of consolidated entities

 

193,490

 

16,425

 

465,265

 

675,180

 

Income (Loss) attributable to noncontrolling interests

 

(250

)

145

 

481

 

376

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

193,740

 

$

16,280

 

$

464,784

 

$

674,804

 

 

See notes to KKR’s unaudited reportable segments on page 23 of this press release.

 

13



 

KKR

STATEMENTS OF OPERATIONS

TOTAL REPORTABLE SEGMENTS - PRO FORMA (UNAUDITED)

Quarter Ended June 30, 2009

(Amounts in thousands)

 

 

 

 

 

 

 

Capital Markets

 

Total

 

 

 

Private Markets

 

Public Markets

 

and Principal

 

Reportable

 

 

 

Segment

 

Segment

 

Activities Segment

 

Segments

 

 

 

 

 

 

 

 

 

 

 

Fees

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

Management fees

 

$

97,089

 

$

11,930

 

$

 

$

109,019

 

Incentive fees

 

 

 

 

 

Management and incentive fees

 

97,089

 

11,930

 

 

109,019

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

Monitoring fees

 

20,954

 

 

 

20,954

 

Transaction fees

 

10,400

 

 

3,976

 

14,376

 

Fee credits

 

(8,794

)

 

 

(8,794

)

Net monitoring and transaction fees

 

22,560

 

 

3,976

 

26,536

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

119,649

 

11,930

 

3,976

 

135,555

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

30,811

 

5,426

 

2,447

 

38,684

 

Other operating expenses

 

37,498

 

4,603

 

1,505

 

43,606

 

Total expenses

 

68,309

 

10,029

 

3,952

 

82,290

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

51,340

 

1,901

 

24

 

53,265

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

Gross carried interest

 

195,213

 

 

 

195,213

 

Less: allocation to KKR carry pool

 

(27,606

)

 

 

(27,606

)

Less: management fee refunds

 

 

 

 

 

Net carried interest

 

167,607

 

 

 

167,607

 

Other investment income (loss)

 

4,520

 

(1,411

)

390,072

 

393,181

 

Total investment income (loss)

 

172,127

 

(1,411

)

390,072

 

560,788

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before noncontrolling interests in Income of consolidated entities

 

223,467

 

490

 

390,096

 

614,053

 

Income (Loss) attributable to noncontrolling interests

 

513

 

19

 

34

 

566

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

222,954

 

$

471

 

$

390,062

 

$

613,487

 

 

See notes to KKR’s unaudited reportable segments on page 23 of this press release.

 

14



 

KKR

STATEMENTS OF OPERATIONS

TOTAL REPORTABLE SEGMENTS - ACTUAL (UNAUDITED)

Six Months Ended June 30, 2010

(Amounts in thousands)

 

 

 

 

 

 

 

Capital Markets

 

Total

 

 

 

Private Markets

 

Public Markets

 

and Principal

 

Reportable

 

 

 

Segment

 

Segment

 

Activities Segment

 

Segments

 

 

 

 

 

 

 

 

 

 

 

Fees

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

Management fees

 

$

195,206

 

$

26,492

 

$

 

$

221,698

 

Incentive fees

 

 

20,850

 

 

20,850

 

Management and incentive fees

 

195,206

 

47,342

 

 

242,548

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

Monitoring fees

 

43,044

 

 

 

43,044

 

Transaction fees

 

45,242

 

8,153

 

39,580

 

92,975

 

Fee credits

 

(23,949

)

(5,596

)

 

(29,545

)

Net monitoring and transaction fees

 

64,337

 

2,557

 

39,580

 

106,474

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

259,543

 

49,899

 

39,580

 

349,022

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

79,304

 

14,616

 

7,764

 

101,684

 

Other operating expenses

 

81,908

 

7,838

 

3,867

 

93,613

 

Total expenses

 

161,212

 

22,454

 

11,631

 

195,297

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

98,331

 

27,445

 

27,949

 

153,725

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

Gross carried interest

 

551,253

 

1,452

 

 

552,705

 

Less: allocation to KKR carry pool

 

(194,830

)

(581

)

 

(195,411

)

Less: management fee refunds

 

(101,647

)

 

 

(101,647

)

Net carried interest

 

254,776

 

871

 

 

255,647

 

Other investment income (loss)

 

(4,056

)

382

 

703,407

 

699,733

 

Total investment income (loss)

 

250,720

 

1,253

 

703,407

 

955,380

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before noncontrolling interests in Income of consolidated entities

 

349,051

 

28,698

 

731,356

 

1,109,105

 

Income (Loss) attributable to noncontrolling interests

 

186

 

255

 

809

 

1,250

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

348,865

 

$

28,443

 

$

730,547

 

$

1,107,855

 

 

See notes to KKR’s unaudited reportable segments on page 23 of this press release.

 

15



 

KKR

STATEMENTS OF OPERATIONS

TOTAL REPORTABLE SEGMENTS - PRO FORMA (UNAUDITED)

Six Months Ended June 30, 2009

(Amounts in thousands)

 

 

 

 

 

 

 

Capital Markets

 

Total

 

 

 

Private Markets

 

Public Markets

 

and Principal

 

Reportable

 

 

 

Segment

 

Segment

 

Activities Segment

 

Segments

 

 

 

 

 

 

 

 

 

 

 

Fees

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

Management fees

 

$

192,698

 

$

23,959

 

$

 

$

216,657

 

Incentive fees

 

 

 

 

 

Management and incentive fees

 

192,698

 

23,959

 

 

216,657

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

Monitoring fees

 

42,914

 

 

 

42,914

 

Transaction fees

 

10,400

 

 

4,167

 

14,567

 

Fee credits

 

(10,516

)

 

 

(10,516

)

Net monitoring and transaction fees

 

42,798

 

 

4,167

 

46,965

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

235,496

 

23,959

 

4,167

 

263,622

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

63,430

 

10,579

 

4,696

 

78,705

 

Other operating expenses

 

78,678

 

10,724

 

2,598

 

92,000

 

Total expenses

 

142,108

 

21,303

 

7,294

 

170,705

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

93,388

 

2,656

 

(3,127

)

92,917

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

Gross carried interest

 

145,070

 

 

 

145,070

 

Less: allocation to KKR carry pool

 

(28,303

)

 

 

(28,303

)

Less: management fee refunds

 

 

 

 

 

Net carried interest

 

116,767

 

 

 

116,767

 

Other investment income (loss)

 

3,089

 

(2,071

)

406,165

 

407,183

 

Total investment income (loss)

 

119,856

 

(2,071

)

406,165

 

523,950

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before noncontrolling interests in Income of consolidated entities

 

213,244

 

585

 

403,038

 

616,867

 

Income (Loss) attributable to noncontrolling interests

 

933

 

27

 

(87

)

873

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

212,311

 

$

558

 

$

403,125

 

$

615,994

 

 

See notes to KKR’s unaudited reportable segments on page 23 of this press release.

 

16



 

KKR

BALANCE SHEETS

TOTAL REPORTABLE SEGMENTS (UNAUDITED)

(Amounts in thousands, except unit and per unit amounts)

 

 

 

As of June 30, 2010

 

 

 

Private Markets
Segment

 

Public Markets
Segment

 

Capital Markets
and Principal
Activities
Segment

 

Total Reportable
Segments

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

159,131

 

$

13,844

 

$

335,151

 

$

508,126

 

Investments

 

 

 

4,450,147

(a)

4,450,147

 

Unrealized carry

 

360,520

 

872

 

 

361,392

 

Other assets

 

124,223

 

56,066

 

30,621

 

210,910

 

Total assets

 

$

643,874

 

$

70,782

 

$

4,815,919

 

$

5,530,575

 

 

 

 

 

 

 

 

 

 

 

Debt obligations

 

$

 

$

 

$

314,051

 

$

314,051

 

Other liabilities

 

123,604

 

11,570

 

31,426

 

166,600

 

Total liabilities

 

123,604

 

11,570

 

345,477

 

480,651

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests

 

(1,057

)

222

 

19,414

 

18,579

 

 

 

 

 

 

 

 

 

 

 

Partners’ capital

 

$

521,327

 

$

58,990

 

$

4,451,028

 

$

5,031,345

 

 

 

 

 

 

 

 

 

 

 

Book value per unit (b)

 

$

0.76

 

$

0.09

 

$

6.52

 

$

7.37

 

 

 

 

As of December 31, 2009

 

 

 

Private Markets
Segment

 

Public Markets
Segment

 

Capital Markets
and Principal
Activities
Segment

 

Total Reportable
Segments

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

51,015

 

$

9,089

 

$

496,554

 

$

556,658

 

Investments

 

 

 

4,108,359

 

4,108,359

 

Unrealized carry

 

156,149

 

 

 

156,149

 

Other assets

 

154,964

 

53,319

 

55,219

 

263,502

 

Total assets

 

$

362,128

 

$

62,408

 

$

4,660,132

 

$

5,084,668

 

 

 

 

 

 

 

 

 

 

 

Debt obligations

 

$

 

$

 

$

733,697

 

$

733,697

 

Other liabilities

 

84,936

 

12,300

 

85,802

 

183,038

 

Total liabilities

 

84,936

 

12,300

 

819,499

 

916,735

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests

 

130

 

527

 

14,392

 

15,049

 

 

 

 

 

 

 

 

 

 

 

Partners’ capital

 

$

277,062

 

$

49,581

 

$

3,826,241

 

$

4,152,884

 

 

 

 

 

 

 

 

 

 

 

Book value per unit (b)

 

$

0.41

 

$

0.07

 

$

5.60

 

$

6.08

 

 


(a) See Capital Markets and Principal Activities segment schedule of investments that follows in this press release

 

(b) Book value per unit is based on 683,007,420 units on a fully diluted basis giving effect to the common units  that may be

issued by KKR & Co. L.P. upon exchange of units in KKR Holdings L.P. for KKR common units.

 

17



 

KKR

CAPITAL MARKETS AND PRINCIPAL ACTIVITIES SEGMENT - SCHEDULE OF INVESTMENTS

(Amounts in thousands, except percentage amounts)

 

 

 

As of June 30, 2010

 

Investment

 

Cost

 

Fair
Value

 

Fair Value as
a Percentage
of Investments

 

 

 

 

 

 

 

 

 

Private Equity Investments:

 

 

 

 

 

 

 

Co-investments in portfolio companies of private equity funds:

 

 

 

 

 

 

 

Dollar General Corporation

 

$

183,332

 

$

577,233

 

13.0

%

HCA Inc.

 

201,444

 

455,037

 

10.2

 

Alliance Boots GmbH.

 

301,352

 

268,913

 

6.0

 

The Nielsen Company B.V.

 

156,839

 

219,574

 

4.9

 

Biomet, Inc.

 

151,443

 

151,443

 

3.4

 

NXP B.V.

 

250,000

 

125,000

 

2.8

 

U.S. Foodservice, Inc.

 

100,000

 

90,000

 

2.0

 

First Data Corporation

 

135,258

 

81,155

 

1.8

 

Energy Future Holdings Corp.

 

200,000

 

60,000

 

1.3

 

ProSiebenSat.1 Media AG

 

226,913

 

42,592

 

1.0

 

KION Group GmbH.

 

128,058

 

26,975

 

0.6

 

PagesJaunes Groupe S.A.

 

235,201

 

25,681

 

0.6

 

Capmark Financial Group Inc.

 

137,321

 

 

 

 

 

2,407,161

 

2,123,603

 

47.7

 

Private equity funds:

 

 

 

 

 

 

 

KKR 2006 Fund L.P.

 

1,176,414

 

1,239,622

 

27.9

 

KKR Millennium Fund L.P.

 

197,664

 

178,721

 

4.0

 

KKR European Fund, Limited Partnership

 

160,690

 

165,796

 

3.7

 

KKR European Fund III, Limited Partnership

 

156,810

 

152,976

 

3.4

 

KKR Asian Fund L.P.

 

123,382

 

140,372

 

3.2

 

KKR European Fund II, Limited Partnership

 

96,387

 

68,161

 

1.5

 

KKR E2 Investors, L.P.

 

10,961

 

12,723

 

0.3

 

 

 

1,922,308

 

1,958,371

 

44.0

 

 

 

 

 

 

 

 

 

Other Investments

 

411,179

 

368,173

 

8.3

 

 

 

 

 

 

 

 

 

Total Investments

 

$

4,740,648

 

$

4,450,147

 

100.0

%

 

18



 

KKR

CAPITAL MARKETS AND PRINCIPAL ACTIVITIES SEGMENT - SCHEDULE OF INVESTMENTS (CONTINUED)

(Amounts in thousands, except percentage amounts)

 

 

 

As of June 30, 2010

 

Investment

 

Cost

 

Fair
Value

 

Fair Value as
a Percentage
of Investments

 

 

 

 

 

 

 

 

 

Significant Aggregate Investments: (a)

 

 

 

 

 

 

 

Dollar General Corporation

 

$

264,880

 

$

798,952

 

18.0

%

HCA Inc.

 

260,920

 

574,420

 

12.9

 

Alliance Boots GmbH

 

443,114

 

407,054

 

9.1

 

Biomet, Inc.

 

256,358

 

256,358

 

5.8

 

The Nielsen Company B.V.

 

172,841

 

240,698

 

5.4

 

 

 

1,398,113

 

2,277,482

 

51.2

 

Other Portfolio Companies (b)

 

2,931,356

 

1,804,492

 

40.5

 

Other Investments

 

411,179

 

368,173

 

8.3

 

Total Investments

 

$

4,740,648

 

$

4,450,147

 

100.0

%

 

 

 

 

 

 

 

 

Investments by Geography:

 

 

 

 

 

 

 

North America

 

$

2,559,013

 

$

2,995,747

 

67.3

%

Europe

 

1,771,306

 

1,029,109

 

23.1

 

Asia Pacific

 

410,329

 

425,291

 

9.6

 

Total Investments

 

$

4,740,648

 

$

4,450,147

 

100.0

%

 

 

 

 

 

 

 

 

Investments by Industry:

 

 

 

 

 

 

 

Healthcare

 

$

1,019,662

 

$

1,290,725

 

29.0

%

Retail

 

600,909

 

1,072,761

 

24.1

 

Financial Services

 

901,688

 

569,798

 

12.8

 

Media/Telecom

 

763,570

 

409,289

 

9.2

 

Technology

 

467,304

 

372,520

 

8.4

 

Industrial

 

338,061

 

268,244

 

6.0

 

Energy

 

456,923

 

267,954

 

6.0

 

Consumer Products

 

171,290

 

177,822

 

4.0

 

Other

 

21,241

 

21,034

 

0.5

 

Total Investments

 

$

4,740,648

 

$

4,450,147

 

100.0

%

 


(a) The significant aggregate private equity investments include the co-investment in the underlying portfolio company and the limited partner and/or general partner interests equal to the pro rata share of KKR’s private equity fund investment with fair values in excess of 5% of the Capital Markets and Principal Activities Segment investments balance as of June 30, 2010.

 

(b) Other portfolio companies include aggregate private equity investments in portfolio companies with individual fair values less than 5% of the Capital Markets and Principal Activities Segment investments balance as of June 30, 2010.

 

19



 

KKR

ASSETS UNDER MANAGEMENT AND FEE PAYING ASSETS UNDER MANAGEMENT

(Amounts in thousands)

 

Assets Under Management

 

 

 

Private Markets
Segment

 

Public Markets
Segment

 

Total Reportable
Segments

 

 

 

 

 

 

 

 

 

AUM as of March 31, 2010

 

$

40,943,100

 

$

13,765,600

 

54,708,700

 

New Capital Raised

 

184,900

 

144,700

 

329,600

 

Distributions

 

(811,800

)

(512,500

)

(1,324,300

)

Foreign Exchange

 

(299,400

)

 

(299,400

)

Change in Value

 

1,014,300

 

(30,600

)

983,700

 

AUM as of June 30, 2010

 

$

41,031,100

 

$

13,367,200

 

$

54,398,300

 

 

Fee Paying Assets Under Management

 

 

 

Private Markets
Segment

 

Public Markets
Segment

 

Total Reportable
Segments

 

 

 

 

 

 

 

 

 

FPAUM as of March 31, 2010

 

$

35,901,900

 

$

6,627,000

 

$

42,528,900

 

New Capital Raised

 

184,500

 

144,300

 

328,800

 

Distributions

 

(110,300

)

(512,500

)

(622,800

)

Foreign Exchange

 

(660,100

)

 

(660,100

)

Change in Value

 

1,500

 

67,100

 

68,600

 

FPAUM as of June 30, 2010

 

$

35,317,500

 

$

6,325,900

 

$

41,643,400

 

 

20



 

KKR

 

INVESTMENT VEHICLE SUMMARY (UNAUDITED)

As of June 30, 2010

 

(Amounts in millions, except percentages)

 

 

 

Investment Period

 

Amount

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

 

 

 

 

 

 

 

 

 

 

Commencement

 

End

 

 

 

Uncalled

 

Committed by

 

 

 

 

 

Remaining

 

 

 

 

 

Date

 

Date

 

Commitment

 

Commitments

 

General Partner

 

Invested

 

Realized

 

Cost

 

Fair Value

 

Private Markets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traditional Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

E2 Investors (Annex Fund)

 

8/2009

 

11/2011

 

$

523.8

 

$

389.0

 

4.3%

 

$

134.8

 

$

 

$

134.8

 

$

155.1

 

European Fund III

 

3/2008

 

3/2014

 

5,721.4

 

3,878.5

 

4.7%

 

1,842.9

 

 

1,842.9

 

1,723.2

 

Asian Fund

 

7/2007

 

7/2013

 

4,000.0

 

2,306.9

 

2.5%

 

1,693.1

 

 

1,693.1

 

1,988.5

 

2006 Fund

 

9/2006

 

9/2012

 

17,642.2

 

4,636.7

 

2.1%

 

13,005.5

 

711.7

 

12,303.2

 

13,885.9

 

European Fund II

 

11/2005

 

10/2008

 

5,750.8

 

 

2.1%

 

5,750.8

 

658.3

 

5,439.1

 

3,598.9

 

Millennium Fund

 

12/2002

 

12/2008

 

6,000.0

 

 

2.5%

 

6,000.0

 

5,523.1

 

4,385.3

 

5,509.6

 

European Fund

 

12/1999

 

12/2005

 

3,085.4

 

 

3.2%

 

3,085.4

 

6,214.3

 

565.6

 

1,929.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Traditional Funds

 

 

 

 

 

42,723.6

 

11,211.1

 

 

 

31,512.5

 

13,107.4

 

26,364.0

 

28,790.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Co-Investment and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Co-Investment Vehicles

 

Various

 

Various

 

1,847.7

 

432.5

 

Various

 

1,415.2

 

189.9

 

1,357.7

 

1,874.5

 

Natural Resources I

 

3/2010

 

(1)

 

257.5

 

257.5

 

2.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Co-Investment and Other

 

 

 

 

 

2,105.2

 

690.0

 

 

 

1,415.2

 

189.9

 

1,357.7

 

1,874.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Markets Total

 

 

 

 

 

44,828.8

 

11,901.1

 

 

 

32,927.7

 

13,297.3

 

27,721.7

 

30,665.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Markets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Solutions Vehicles

 

Various

 

Various

 

1,187.7

 

934.5

 

Various

 

253.2

 

 

253.2

 

264.7

 

Mezzanine Fund

 

3/2010

 

3/2015

 

428.6

 

428.6

 

10.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Markets Total

 

 

 

 

 

1,616.3

 

1,363.1

 

 

 

253.2

 

 

253.2

 

264.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

$

46,445.1

 

$

13,264.2

 

 

 

$

33,180.9

 

$

13,297.3

 

$

27,974.9

 

$

30,929.7

 

 


(1)  Third anniversary of the first acquisition.

 

21



 

KKR

DISTRIBUTION CALCULATION

(Amounts in thousands, except unit and per unit amounts)

 

 

 

Quarter Ended

 

 

 

June 30, 2010

 

 

 

 

 

FRE

 

$

63,336

 

Realized cash carry

 

16,343

 

Less: local income taxes

 

(1,720

)

Less: noncontrolling interests

 

(874

)

Gross distributable earnings

 

77,085

 

Earnings attributable to KKR & Co. L.P. (30%)

 

23,126

 

Less: estimated current corporate income taxes

 

(6,990

)

Plus: tax distribution

 

 

Net cash available for distribution

 

16,136

 

Outstanding KKR & Co. L.P. units

 

204,902,226

 

Distribution per KKR & Co. L.P. unit

 

$

0.08

 

 

During the second quarter of 2010, $0.0290 of U.S. federal tax withholding per KKR common unit was withheld on behalf of KKR unitholders by various entities through which KKR operates its businesses as required under U.S. tax laws.  This amount will be reported as a distribution in each KKR unitholder’s 2010 Schedule K-1 for U.S. federal tax reporting purposes.

 

Prior to July 15, 2010, distributions made to KKR & Co. (Guernsey) L.P. (a Guernsey limited partnership formerly listed on Euronext Amsterdam), by KKR Management Holdings Corp. (a Delaware corporation) were subject to U.S. federal tax withholding at a rate of 30%. By July 15, 2010, KKR & Co. L.P. (a Delaware limited partnership) was listed on the New York Stock Exchange in replacement of KKR & Co. (Guernsey) L.P. as the relevant publicly traded partnership of KKR’s unitholders, and KKR & Co. L.P. became the successor of KKR & Co. (Guernsey) L.P. for U.S. federal tax reporting purposes.  Because distributions between U.S. entities generally do not give rise to a withholding obligation, distributions by KKR Management Holdings Corp. to KKR & Co. L.P. are not subject to U.S. federal tax withholding.

 

To the extent the distribution for the quarter ended June 30, 2010 by KKR & Co. L.P. to its unitholders is allocable to non-U.S. persons for U.S. federal tax reporting purposes, withholding is expected to be imposed by the intermediaries through which those unitholders own their KKR & Co. L.P. units based upon the Qualified Notice to be issued by KKR & Co. L.P. prior to the time of such distribution.

 

DISTRIBUTION POLICY

 

For the purposes of KKR’s distribution policy, its distributions are expected to consist of an amount initially consisting of (i) FRE, (ii) carry distributions received from KKR’s investment funds which have not been allocated as part of its carry pool, and (iii) certain tax distributions, if any.  This amount is expected to be reduced by (i) corporate and applicable local taxes if any, (ii) noncontrolling 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. 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 such distributions will be sufficient to pay any particular KKR unitholder’s actual U.S. or non-U.S. tax liability.

 

22



 

Notes to the Unaudited Reportable Segments

 

The reportable segments are presented prior to giving effect to the allocation of income between KKR & Co. L.P. and KKR Holdings L.P. and as such represents the business in total.  KKR’s allocable portion of FRE and ENI would be calculated as approximately 30% of the amounts presented less applicable income taxes.

 

The FRE and ENI previously reported for periods prior to October 1, 2009 did not reflect certain adjustments that are applicable for periods after October 1, 2009 as a result of the Business Combination, which include items such as:

 

·                   the exclusion of approximately 40% of the carry allocated to KKR principals pursuant to its carry pool;

·                   the exclusion of carry allocated to former KKR principals;

·                   the exclusion of the capital invested by or on behalf of the general partners of KKR’s private equity funds before the completion of the Business Combination and any returns thereon;

·                   the exclusion of the economic interests associated with the KKR 1996 Fund;

·                   the elimination of management fees paid by KKR & Co. (Guernsey) L.P. formerly known as KKR Private Equity Investors, L.P. (“KPE”), prior to the Business Combination, to KKR’s management companies;

·                   the inclusion of the financial results of KPE; and

·                   certain compensation adjustments including: (a) the exclusion of bonuses earned by certain of KKR’s principals which will not be borne by public investors and (b) the inclusion of salaries for KKR’s senior principals.

 

Given the significance of these adjustments, the comparisons to all periods prior to October 1, 2009 in this press release are on a pro forma basis giving effect to the adjustments above.  For a further discussion of adjustments related to the Business Combination please refer to KKR’s registration statement on Form S-1 (Registration No. 333-165414), which is available at the SEC’s website at www.sec.gov.

 

Key performance measures used in evaluating KKR’s reportable business segments are summarized below.  These measures are used by management for its segments in making resource deployment and other operational decisions.

 

Fee related earnings (“FRE”) is comprised of segment operating revenues, less segment operating expenses. The components of FRE on a segment basis differ from the equivalent U.S. GAAP amounts on a combined basis as a result of: (i) the inclusion of management fees earned from consolidated funds that were eliminated in consolidation; (ii) the exclusion of expenses of consolidated funds; (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 charges and other non-cash compensation charges; (vi) the exclusion of certain reimbursable expenses and (vii) the exclusion of certain non-recurring items .

 

Economic net income (“ENI”) is a measure of profitability for KKR’s reportable segments and is comprised of: (i) FRE; plus (ii) segment investment income, which is reduced for carry pool allocations and management fee refunds; less (iii) certain economic interests in KKR’s segments held by third parties. ENI differs from net income on a U.S. GAAP basis as a result of: (i) the exclusion of the items referred to in FRE above; (ii) the exclusion of investment income relating to noncontrolling interests; and (iii) the exclusion of income taxes.

 

Assets under management (“AUM”) represent the assets from which KKR is entitled to receive fees or a carried interest and general partner capital. 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; and (iv) the value of outstanding structured finance vehicles. You should note that KKR’s calculation of AUM may differ from the calculations of other asset managers and, as a result, its measurements of AUM may not be comparable to similar measures presented by other asset managers. KKR’s definition of AUM is not based on any definition of AUM that is set forth in the agreements governing the investment funds, vehicles or accounts that it manages.

 

23



 

Notes to KKR’s Unaudited Reportable Segments (Continued)

 

Fee paying AUM (“FPAUM”) represents only those assets under management from which KKR receives fees.    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.

 

Committed dollars invested is the aggregate amount of capital commitments that have been invested by KKR’s investment funds and carry-yielding co-investment vehicles during a given period. 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.

 

Uncalled commitments represent 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.

 

The following should be considered when reviewing KKR’s reportable segments:

 

Fee Credits require KKR to share a portion of any monitoring and transaction fees received from portfolio companies with limited partners in certain of its investment funds.  Fee credits exclude fees that are not attributable to a fund’s investment in a portfolio company and generally amount to 80% of monitoring and transaction fees after fund related expenses are recovered.

 

KKR Carry Pool represents a portion of the carried interest earned in relation to certain of KKR’s active and future investment funds and co-investment vehicles that will be allocated to its principals, other professionals and selected other individuals.

 

Management Fee Refunds represent 20% of any cash management fees earned from limited partners in the event that certain of KKR’s investment funds recognize a carried interest.  At such time as the fund recognizes a carried interest in an amount sufficient to cover 20% of the management fees earned or a portion thereof, carried interest is reduced, not to exceed 20% of management fees earned.

 

Noncontrolling interests represent economic interests that will (i) allocate to a former principal an aggregate of 1% of profits and losses of its management companies until a future date and (ii) allocate to a third party investor an aggregate of 2% of the equity in its capital markets business.

 

24


No data