Delaware
|
001-34820
|
26-0426107
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
9 West 57th Street, Suite 4200
New York, New York
|
10019
|
|
(Address of principal executive offices)
|
(Zip Code)
|
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 8.01 |
Other Events.
|
Item 9.01 |
Financial Statements and Exhibits.
|
(b)
|
Exhibits.
|
Exhibit No.
|
Description
|
|
KKR & Co. Inc. Unaudited Pro Forma Financial Information
|
||
KKR & Co. Inc. Segment Financial Information
|
KKR & CO. INC.
|
||
Date: November 9, 2018
|
By:
|
/s/ William J. Janetschek
|
Name:
|
William J. Janetschek
|
|
Title:
|
Chief Financial Officer
|
For the Year Ended December 31, 2017
|
||||||||||||||||||||||
As Reported
|
Adjustment
relating to
the
Conversion
|
Adjustments
relating to
the Change in
Statutory
Tax Rate
|
Pro Forma
|
|||||||||||||||||||
Statement of Operations Data:
|
||||||||||||||||||||||
Total Revenues
|
$
|
3,282,265
|
$
|
3,282,265
|
||||||||||||||||||
Total Expenses
|
2,336,692
|
2,336,692
|
||||||||||||||||||||
Total Investment Income (Loss)
|
1,838,795
|
(67,221
|
)
|
(3
)
|
|
1,771,574
|
||||||||||||||||
Income (Loss) Before Taxes
|
2,784,368
|
(67,221
|
)
|
2,717,147
|
||||||||||||||||||
Income Tax Expense (Benefit)
|
224,326
|
366,347
|
(1
)
|
|
(97,915
|
)
|
(4
)
|
|
492,758
|
|||||||||||||
Net Income (Loss)
|
2,560,042
|
(366,347
|
)
|
(1
)
|
|
30,694
|
2,224,389
|
|||||||||||||||
Net Income (Loss) Attributable to Redeemable Noncontrolling Interests
|
73,972
|
73,972
|
||||||||||||||||||||
Net Income (Loss) Attributable to Noncontrolling Interests
|
1,467,765
|
1,467,765
|
||||||||||||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc.
|
1,018,305
|
(366,347
|
)
|
(1
)
|
|
30,694
|
682,652
|
|||||||||||||||
Series A Preferred Stock Dividends
|
23,288
|
23,288
|
||||||||||||||||||||
Series B Preferred Stock Dividends
|
10,076
|
10,076
|
||||||||||||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Class A Common Stockholders
|
$
|
984,941
|
(366,347
|
)
|
(1)(2
)
|
|
30,694
|
(3)(4)
|
|
$
|
649,288
|
|||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Per Share of Class A Common Stock
|
||||||||||||||||||||||
Basic
|
$
|
2.10
|
$
|
(0.78
|
)
|
(1
)
|
|
$
|
0.07
|
$
|
1.39
|
|||||||||||
Diluted
|
$
|
1.95
|
$
|
(0.73
|
)
|
(1
)
|
|
$
|
0.06
|
$
|
1.28
|
|||||||||||
Weighted Average Shares of Class A Common Stock Outstanding
|
||||||||||||||||||||||
Basic
|
468,282,642
|
468,282,642
|
||||||||||||||||||||
Diluted
|
506,288,971
|
506,288,971
|
For the Nine Months Ended September 30, 2018
|
||||||||||||||||||||||
As Reported
|
Adjustments relating to the
Conversion
|
Pro Forma
|
||||||||||||||||||||
Statement of Operations Data:
|
||||||||||||||||||||||
Total Revenues
|
$
|
2,573,892
|
$
|
2,573,892
|
||||||||||||||||||
Total Expenses
|
1,851,741
|
1,851,741
|
||||||||||||||||||||
Total Investment Income (Loss)
|
2,748,604
|
2,748,604
|
||||||||||||||||||||
Income (Loss) Before Taxes
|
3,470,755
|
3,470,755
|
||||||||||||||||||||
Income Tax Expense (Benefit)
|
(50,804
|
)
|
159,301
|
(1
)
|
|
257,070
|
(2
)
|
|
365,567
|
|||||||||||||
Net Income (Loss)
|
3,521,559
|
(159,301
|
)
|
(1
)
|
|
(257,070
|
)
|
3,105,188
|
||||||||||||||
Net Income (Loss) Attributable to Redeemable Noncontrolling Interests
|
19,894
|
19,894
|
||||||||||||||||||||
Net Income (Loss) Attributable to Noncontrolling Interests
|
1,985,961
|
1,985,961
|
||||||||||||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc.
|
1,515,704
|
(159,301
|
)
|
(1
)
|
|
(257,070
|
)
|
1,099,333
|
||||||||||||||
Series A Preferred Stock Dividends
|
17,466
|
17,466
|
||||||||||||||||||||
Series B Preferred Stock Dividends
|
7,557
|
7,557
|
||||||||||||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Class A Common Stockholders
|
$
|
1,490,681
|
(159,301
|
)
|
(1
)
|
|
(257,070
|
)
|
(2
)
|
|
$
|
1,074,310
|
||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Per Share of Class A Common Stock
|
||||||||||||||||||||||
Basic
|
$
|
2.94
|
$
|
(0.31
|
)
|
(1
)
|
|
$
|
(0.51
|
)
|
$
|
2.12
|
||||||||||
Diluted
|
$
|
2.83
|
$
|
(0.30
|
)
|
(1
)
|
|
$
|
(0.49
|
)
|
$
|
2.04
|
||||||||||
Weighted Average Shares of Class A Common Stock Outstanding
|
||||||||||||||||||||||
Basic
|
507,981,387
|
507,981,387
|
||||||||||||||||||||
Diluted
|
528,466,390
|
528,466,390
|
||||||||||||||||||||
For the Years Ended December 31,
|
||||||||||||
2015
|
2016
|
2017
|
||||||||||
Segment Revenues
|
||||||||||||
Fees and Other, Net
|
||||||||||||
Management Fees
|
$
|
732,033
|
$
|
797,862
|
$
|
905,188
|
||||||
Transaction Fees
|
364,994
|
344,274
|
777,247
|
|||||||||
Monitoring Fees
|
264,643
|
64,354
|
81,021
|
|||||||||
Fee Credits
|
(219,620
|
)
|
(131,628
|
)
|
(261,429
|
)
|
||||||
Total Fees and Other, Net
|
1,142,050
|
1,074,862
|
1,502,027
|
|||||||||
Realized Performance Income (Loss)
|
||||||||||||
Carried Interest
|
1,027,154
|
1,256,208
|
1,198,981
|
|||||||||
Incentive Fees
|
19,647
|
33,346
|
73,395
|
|||||||||
Total Realized Performance Income (Loss)
|
1,046,801
|
1,289,554
|
1,272,376
|
|||||||||
Realized Investment Income (Loss)
|
||||||||||||
Net Realized Gains (Losses)
|
337,023
|
371,563
|
194,020
|
|||||||||
Interest Income and Dividends
|
411,536
|
322,857
|
285,696
|
|||||||||
Total Realized Investment Income (Loss)
|
748,559
|
694,420
|
479,716
|
|||||||||
Total Segment Revenues
|
|
2,937,410
|
|
3,058,836
|
|
3,254,119
|
||||||
Segment Expenses
|
||||||||||||
Compensation and Benefits
(1)
|
1,015,056
|
1,119,564
|
1,282,745
|
|||||||||
Occupancy and Related Charges
|
62,657
|
62,400
|
56,410
|
|||||||||
Other Operating Expenses
|
233,618
|
234,348
|
243,772
|
|||||||||
Total Segment Expenses
|
|
1,311,331
|
|
1,416,312
|
|
1,582,927
|
||||||
Segment Operating Earnings
|
1,626,079
|
1,642,524
|
1,671,192
|
|||||||||
Interest Expense
|
203,085
|
188,761
|
181,612
|
|||||||||
Preferred Dividends
|
-
|
22,235
|
33,364
|
|||||||||
Income (Loss) Attributable to Noncontrolling Interests
|
16,007
|
2,336
|
6,551
|
|||||||||
Income Taxes Paid
|
140,677
|
87,723
|
94,065
|
|||||||||
After-tax Distributable Earnings
|
$
|
1,266,310
|
$
|
1,341,469
|
$
|
1,355,600
|
For the Years Ended December 31,
|
||||||||||||
2015
|
2016
|
2017
|
||||||||||
Net Income (Loss) Attributable to KKR & Co. Inc. Class A Common Stockholders
|
$
|
488,482
|
$
|
287,072
|
$
|
984,941
|
||||||
Add: Net Income (Loss) Attributable to Noncontrolling Interests held by KKR Holdings L.P.
|
433,693
|
212,878
|
791,021
|
|||||||||
Add: Equity-based and Other Compensation - KKR Holdings L.P. and Other
|
75,233
|
78,663
|
141,727
|
|||||||||
Add: Amortization of Intangibles and Other, net
|
47,599
|
(17,267
|
)
|
122,870
|
||||||||
Deduct: Unrealized Carried Interest
|
163,545
|
(420,372
|
)
|
600,242
|
||||||||
Deduct: Net Unrealized Gains (Losses)
|
(391,962
|
)
|
(584,423
|
)
|
395,358
|
|||||||
Add: Unrealized Performance Income Compensation
|
66,927
|
(161,510
|
)
|
247,601
|
||||||||
Deduct: Gain from remeasurement of tax receivable agreement liability
|
-
|
-
|
67,221
|
|
||||||||
Add: Income tax provision
|
66,636
|
24,561
|
224,326
|
|||||||||
Deduct: Income Taxes Paid
|
140,677
|
87,723
|
94,065
|
|||||||||
After-tax Distributable Earnings
|
$
|
1,266,310
|
$
|
1,341,469
|
$
|
1,355,600
|
For the Years Ended December 31, | ||||||||||||
2015
|
2016
|
2017
|
||||||||||
Total GAAP Revenues
|
$
|
1,043,768
|
$
|
1,908,093
|
$
|
3,282,265
|
||||||
Add: Management Fees - Consolidated Funds and Other
|
538,986
|
196,375
|
267,032
|
|||||||||
Deduct: Fee Credits - Consolidated Funds
|
202,269
|
2,921
|
4,028
|
|||||||||
Deduct: Capital Allocation-Based Income (GAAP)
|
-
|
803,185
|
1,740,661
|
|||||||||
Add: Segment Realized Carried Interest
|
1,027,154
|
1,256,208
|
1,198,981
|
|||||||||
Add: Segment Realized Investment Income (Loss)
|
748,559
|
694,420
|
479,716
|
|||||||||
Deduct: Revenue Earned by Other Consolidated Entities
|
152,644
|
108,605
|
106,042
|
|||||||||
Deduct: Expense Reimbursements
|
66,144
|
81,549
|
123,144
|
|||||||||
Total Segment Revenues
|
$
|
2,937,410
|
$
|
3,058,836
|
$
|
3,254,119
|
||||||
Total GAAP Expenses
|
$
|
1,871,225
|
$
|
1,695,474
|
$
|
2,336,692
|
||||||
Deduct: Equity-based and Other Compensation - KKR Holdings L.P. and Other
|
75,233
|
78,663
|
141,727
|
|||||||||
Deduct: Segment Unrealized Performance Income Compensation
|
66,927
|
(161,510
|
)
|
247,601
|
||||||||
Deduct: Amortization of Intangibles
|
46,362
|
41,803
|
17,821
|
|||||||||
Deduct: Reimbursable Expenses
|
80,712
|
111,016
|
155,173
|
|||||||||
Deduct: Operating Expenses relating to Other Consolidated Entities
|
264,661
|
216,958
|
172,920
|
|||||||||
Add: Other
|
(25,999
|
)
|
7,768
|
(18,523
|
)
|
|||||||
Total Segment Expenses
|
$
|
1,311,331
|
$
|
1,416,312
|
$
|
1,582,927
|