☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 26-0508760 | |||||||
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on which Registered | ||||||
Common Stock, $.0001 par value | KW | NYSE |
Large Accelerated Filer | ☒ | Accelerated Filer | ☐ | |||||||||||||||||
Non-accelerated Filer | ☐ | Smaller Reporting Company | ☐ | |||||||||||||||||
Emerging Growth Company | ☐ |
Page | ||||||||||||||
PART I | ||||||||||||||
Item 1. | ||||||||||||||
Item 1A. | ||||||||||||||
Item 1B. | ||||||||||||||
Item 2. | ||||||||||||||
Item 3. | ||||||||||||||
Item 4. | ||||||||||||||
PART II | ||||||||||||||
Item 5. | ||||||||||||||
Item 6. | ||||||||||||||
Item 7. | ||||||||||||||
Item 7A. | ||||||||||||||
Item 8. | ||||||||||||||
Item 9. | ||||||||||||||
Item 9A. | ||||||||||||||
Item 9B. | ||||||||||||||
Item 9C. | ||||||||||||||
PART III | ||||||||||||||
Item 10. | ||||||||||||||
Item 11. | ||||||||||||||
Item 12. | ||||||||||||||
Item 13. | ||||||||||||||
Item 14. | ||||||||||||||
PART IV | ||||||||||||||
Item 15. |
Consolidated | Co-Investments | |||||||
Multifamily units - market rate | 11,475 | 14,780 | ||||||
Multifamily units - affordable | — | 11,526 | ||||||
Office square feet (millions) | 4.8 | 6.9 | ||||||
Industrial square feet (millions) | — | 10.6 | ||||||
Retail square feet (millions) | 2.5 | 1.4 | ||||||
Hotels | 1 | 1 | ||||||
Real estate debt investments - 100% (billions) | $ | — | $ | 2.4 | ||||
Real estate debt investments - KW Share (millions) | $ | — | $ | 155.1 | ||||
Revenues (millions) | $ | 481.8 | $ | 276.0 | ||||
NOI (millions) | $ | 294.2 | $ | 157.6 | ||||
AUM (billions) | $ | 9.2 | $ | 13.8 |
Year Ended December 31, | |||||||||||||||||||||||||||||
($ in millions, except fee bearing capital which $ in billions) | 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||||||||||
Revenue | $ | 540.0 | $ | 453.6 | $ | 454.0 | $ | 569.7 | $ | 773.5 | |||||||||||||||||||
Net income to Kennedy-Wilson Holdings Inc. common shareholders | 64.8 | 313.2 | 92.9 | 224.1 | 150.0 | ||||||||||||||||||||||||
Basic income per share | 0.47 | 2.26 | 0.66 | 1.60 | 1.04 | ||||||||||||||||||||||||
Dividends declared per share of common stock | 0.96 | 0.90 | 0.88 | 0.85 | 0.78 | ||||||||||||||||||||||||
Adjusted EBITDA(1) | 591.5 | 927.9 | 608.0 | 728.1 | 712.7 | ||||||||||||||||||||||||
% change | (36.3) | % | 52.6 | % | (16.5) | % | 2.2 | % | — | % | |||||||||||||||||||
Adjusted Net Income(1) | 264.9 | 509.0 | 306.9 | 442.5 | 397.0 | ||||||||||||||||||||||||
Adjusted Net Income annual increase (decrease) | (48.0) | % | 65.9 | % | (31.3) | % | 11.5 | % | 63.7 | % | |||||||||||||||||||
Consolidated NOI(1) | 294.2 | 255.8 | 262.3 | 305.2 | 368.3 | ||||||||||||||||||||||||
% change | 15.0 | % | (2.5) | % | (14.1) | % | (17.1) | % | — | % | |||||||||||||||||||
JV NOI(1) | 157.6 | 124.4 | 102.5 | 77.8 | 55.3 | ||||||||||||||||||||||||
% change | 26.7 | % | 21.4 | % | 31.7 | % | 40.7 | % | — | % | |||||||||||||||||||
Fee-bearing capital | 5.9 | 5.0 | 3.9 | 3.0 | 2.2 | ||||||||||||||||||||||||
% change | 18.0 | % | 28.2 | % | 30.0 | % | 36.4 | % | — | % | |||||||||||||||||||
AUM | 23.0 | 21.6 | 17.6 | 18.1 | 16.3 | ||||||||||||||||||||||||
% change | 6.5 | % | 22.7 | % | (2.8) | % | 11.0 | % | — | % |
(In millions) | As of December 31, | ||||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||||||||||||
Balance sheet data: | |||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 439.3 | $ | 524.8 | $ | 965.1 | $ | 573.9 | $ | 488.0 | |||||||||||||||||||
Total assets | 8,271.8 | 7,876.5 | 7,329.0 | 7,304.5 | 7,381.8 | ||||||||||||||||||||||||
Mortgage debt | 3,018.0 | 2,959.8 | 2,589.8 | 2,641.0 | 2,950.3 | ||||||||||||||||||||||||
KW unsecured debt | 2,062.6 | 1,852.3 | 1,332.2 | 1,131.7 | 1,202.0 | ||||||||||||||||||||||||
KWE unsecured bonds | 506.4 | 622.8 | 1,172.5 | 1,274.2 | 1,260.5 | ||||||||||||||||||||||||
Kennedy Wilson equity | 1,964.0 | 1,777.6 | 1,644.5 | 1,678.7 | 1,246.7 | ||||||||||||||||||||||||
Noncontrolling interests | 46.4 | 26.3 | 28.2 | 40.5 | 184.5 | ||||||||||||||||||||||||
Total equity | 2,010.4 | 1,803.9 | 1,672.7 | 1,719.2 | 1,431.2 | ||||||||||||||||||||||||
Common shares outstanding | 137.8 | 138.0 | 141.4 | 151.6 | 143.2 |
December 31, | |||||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||||||||||||
Taxable Dividend | 37.81 | % | — | % | 27.14 | % | 10.53 | % | 23.43 | % | |||||||||||||||||||
Non-Taxable Return of Capital | 62.19 | % | 100.00 | % | 72.86 | % | 89.47 | % | 76.57 | % | |||||||||||||||||||
Total | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % | 100.00 | % |
($ in millions) | December 31, 2022 | December 31, 2021 | |||||||||
Cash and cash equivalents(1) | $ | 316.7 | $ | 362.3 | |||||||
Real estate and acquired in place lease values | 5,188.1 | 5,059.8 | |||||||||
Accounts receivable and other assets, net | 135.1 | 111.7 | |||||||||
Total Assets | $ | 5,639.9 | $ | 5,533.8 | |||||||
Accounts payable, accrued expenses and other liabilities | 156.6 | 142.1 | |||||||||
Mortgage debt | 3,018.0 | 2,959.8 | |||||||||
KWE unsecured bonds | 506.4 | 622.8 | |||||||||
Total Liabilities | 3,681.0 | 3,724.7 | |||||||||
Equity | $ | 1,958.9 | $ | 1,809.1 |
($ in millions) | December 31, 2022 | December 31, 2021 | |||||||||
Cash and cash equivalents | $ | 86.9 | $ | 103.7 | |||||||
Real estate and acquired in place lease values | 4,319.1 | 3,667.9 | |||||||||
Loan purchases and originations | 158.7 | 143.4 | |||||||||
Accounts receivable and other assets, net | 298.0 | 311.9 | |||||||||
Total Assets | $ | 4,862.7 | $ | 4,226.9 | |||||||
Accounts payable, accrued expenses and other liabilities | 88.0 | 87.1 | |||||||||
Mortgage debt | 2,387.2 | 2,061.9 | |||||||||
Total Liabilities | 2,475.2 | 2,149.0 | |||||||||
Equity | $ | 2,387.5 | $ | 2,077.9 |
Estimated Rates Used For | |||||||||||||||||
Capitalization Rates | Discount Rates | ||||||||||||||||
Multifamily | Income approach - discounted cash flow | 5.80% — 7.50% | 8.00% — 9.80% | ||||||||||||||
Income approach - direct capitalization | 3.80% — 5.70% | N/A | |||||||||||||||
Office | Income approach - discounted cash flow | 5.20% — 7.50% | 7.50% — 9.30% | ||||||||||||||
Income approach - direct capitalization | 4.20% — 8.70% | N/A | |||||||||||||||
Industrial | Income approach - discounted cash flow | 5.00% —6.30% | 6.30% — 7.80% | ||||||||||||||
Income approach - direct capitalization | 3.80% — 8.30% | N/A | |||||||||||||||
Retail | Income approach - discounted cash flow | 6.50% | 8.30% | ||||||||||||||
Hotel | Income approach - discounted cash flow | 6.00% | 8.30% |
Consolidated Properties by Region | ||||||||||||||||||||||||||||||||||||||
Commercial(2) | Square Feet | Ending % Occupancy | Annualized Base Rent(1) | Annualized Effective Rent(3) | KW Ownership % | # of Assets | ||||||||||||||||||||||||||||||||
Western U.S. | 1.5 | 93 | % | $ | 45.6 | $ | 44.7 | 94 | % | 10 | ||||||||||||||||||||||||||||
Europe | 4.8 | 95 | 122.2 | 107.2 | 94 | 49 | ||||||||||||||||||||||||||||||||
Total Commercial | 6.3 | 95 | % | $ | 167.8 | $ | 151.9 | 94 | % | 59 | ||||||||||||||||||||||||||||
Multifamily(4) | Units | Ending % Leased | Annualized Base Rent(1) | Average Effective Rent(3) | KW Ownership % | # of Assets | ||||||||||||||||||||||||||||||||
Western U.S. | 10,513 | 93 | % | $ | 205.6 | $ | 205.6 | 98 | % | 35 | ||||||||||||||||||||||||||||
Total Multifamily | 10,513 | 93 | % | $ | 205.6 | $ | 205.6 | 98 | % | 35 |
Consolidated Properties by Region | ||||||||||||||||||||||||||
Residential and Land | Units/Lots | Acres | KW Ownership % | # of Investments | ||||||||||||||||||||||
Western U.S. | 73 | 2,708 | 100 | % | 3 | |||||||||||||||||||||
Europe | — | 1 | 100 | % | 1 | |||||||||||||||||||||
Total Residential and Land | 73 | 2,708 | 100 | % | 4 |
Consolidated Properties by Region | ||||||||||||||||||||
Hotel | Rooms | KW Ownership % | # of Investments | |||||||||||||||||
Europe | 265 | 100 | % | 1 | ||||||||||||||||
Total Hotel | 265 | 100 | % | 1 |
Year of Lease Expiration | Number of Leases Expiring | Rentable Square Feet(1) | Annualized Base Rent(1) | Expiring Annualized Base Rent as a Percent of Total | ||||||||||||||||||||||
2023 | 267 | 1.9 | 34.7 | 21 | % | |||||||||||||||||||||
2024 | 91 | 0.6 | 18.1 | 11 | % | |||||||||||||||||||||
2025 | 71 | 0.6 | 18.9 | 11 | % | |||||||||||||||||||||
2026 | 56 | 0.4 | 14.1 | 8 | % | |||||||||||||||||||||
2027 | 86 | 0.5 | 18.2 | 11 | % | |||||||||||||||||||||
2028 | 28 | 0.3 | 11.1 | 7 | % | |||||||||||||||||||||
2029 | 29 | 0.4 | 16.7 | 10 | % | |||||||||||||||||||||
2030 | 26 | 0.2 | 4.7 | 3 | % | |||||||||||||||||||||
2031 | 24 | 0.3 | 9.9 | 6 | % | |||||||||||||||||||||
2032 | 19 | 0.2 | 5.6 | 3 | % | |||||||||||||||||||||
Thereafter | 43 | 0.7 | 15.8 | 9 | % | |||||||||||||||||||||
Total | 740 | 6.1 | $ | 167.8 | 100 | % |
Location | Use | Approximate Square Footage | Lease Expiration | |||||||||||||||||
Beverly Hills, CA | Corporate Headquarters | 60,000 | N/A* | |||||||||||||||||
London, England | Regional Office | 8,147 | 3/3/2033 | |||||||||||||||||
Dublin, Ireland | Regional Office | 17,000 | N/A* |
Months | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plan(1) | Maximum Amount that May Yet be Purchased Under the Plan(1) | ||||||||||
October 1 - October 31, 2022 | — | $ | — | 23,388,073 | $ | 144,754,285 | ||||||||
November 1 - November 30, 2022 | — | — | 23,388,073 | 144,754,285 | ||||||||||
December 1 - December 31, 2022 | — | — | 23,388,073 | 144,754,285 | ||||||||||
Total | — | $ | — | 23,388,073 | $ | 144,754,285 |
(in millions) | December 31, 2021 | Increases | Decreases | December 31, 2022 | ||||||||||
AUM | $ | 21,569.2 | $ | 4,210.8 | $ | 2,751.6 | $ | 23,028.4 |
Year Ended December 31, 2022 | ||||||||||||||||||||||||||
(Dollars in millions) | Consolidated | Co-Investments | Corporate | Total | ||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||
Rental | $ | 434.9 | $ | — | $ | — | $ | 434.9 | ||||||||||||||||||
Hotel | 46.9 | — | — | 46.9 | ||||||||||||||||||||||
Investment management fees | — | 44.8 | — | 44.8 | ||||||||||||||||||||||
Property services fees | — | — | 1.7 | 1.7 | ||||||||||||||||||||||
Loans and other | — | 11.7 | — | 11.7 | ||||||||||||||||||||||
Total revenue | 481.8 | 56.5 | 1.7 | 540.0 | ||||||||||||||||||||||
Income from unconsolidated investments | ||||||||||||||||||||||||||
Principal co-investments | — | 199.5 | — | 199.5 | ||||||||||||||||||||||
Performance allocations | — | (21.1) | — | (21.1) | ||||||||||||||||||||||
Income from unconsolidated investments | — | 178.4 | — | 178.4 | ||||||||||||||||||||||
Gain on sale of real estate, net | 103.7 | — | — | 103.7 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Rental | 151.2 | — | — | 151.2 | ||||||||||||||||||||||
Hotel | 29.5 | — | — | 29.5 | ||||||||||||||||||||||
Compensation and related | 41.5 | 44.6 | 25.2 | 111.3 | ||||||||||||||||||||||
Share-based compensation | — | — | 29.0 | 29.0 | ||||||||||||||||||||||
Performance allocation compensation | — | (4.3) | — | (4.3) | ||||||||||||||||||||||
General and administrative | 14.7 | 14.8 | 7.7 | 37.2 | ||||||||||||||||||||||
Depreciation and amortization | 172.9 | — | — | 172.9 | ||||||||||||||||||||||
Total expenses | 409.8 | 55.1 | 61.9 | 526.8 | ||||||||||||||||||||||
Interest expense | (128.2) | — | (92.6) | (220.8) | ||||||||||||||||||||||
Gain on early extinguishment of debt | 27.5 | — | — | 27.5 | ||||||||||||||||||||||
Other income | 20.8 | — | 15.3 | 36.1 | ||||||||||||||||||||||
Provision for income taxes | (21.0) | — | (15.2) | (36.2) | ||||||||||||||||||||||
Net income (loss) | 74.8 | 179.8 | (152.7) | 101.9 | ||||||||||||||||||||||
Net income attributable to the noncontrolling interests | (8.2) | — | — | (8.2) | ||||||||||||||||||||||
Preferred dividends | — | — | (28.9) | (28.9) | ||||||||||||||||||||||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 66.6 | 179.8 | (181.6) | 64.8 | ||||||||||||||||||||||
Add back (less): | ||||||||||||||||||||||||||
Interest expense | 128.2 | — | 92.6 | 220.8 | ||||||||||||||||||||||
Gain on early extinguishment of debt | (27.5) | — | — | (27.5) | ||||||||||||||||||||||
Kennedy Wilson's share of interest expense included in unconsolidated investments | — | 60.2 | — | 60.2 | ||||||||||||||||||||||
Depreciation and amortization | 172.9 | — | — | 172.9 | ||||||||||||||||||||||
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments | — | 3.5 | — | 3.5 | ||||||||||||||||||||||
Provision for income taxes | 21.0 | — | 15.2 | 36.2 | ||||||||||||||||||||||
Kennedy Wilson's share of taxes included in unconsolidated investments | — | 2.7 | — | 2.7 | ||||||||||||||||||||||
Fees eliminated in consolidation | (0.4) | 0.4 | — | — | ||||||||||||||||||||||
Share-based compensation | — | — | 29.0 | 29.0 | ||||||||||||||||||||||
Preferred dividends | — | — | 28.9 | 28.9 | ||||||||||||||||||||||
EBITDA adjustments attributable to noncontrolling interests(1) | — | — | — | — | ||||||||||||||||||||||
Adjusted EBITDA(1) | $360.8 | $246.6 | $(15.9) | $591.5 |
Year Ended December 31, 2021 | ||||||||||||||||||||||||||
(Dollars in millions) | Consolidated | Co-Investments | Corporate | Total | ||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||
Rental | $ | 390.5 | $ | — | $ | — | $ | 390.5 | ||||||||||||||||||
Hotel | 17.1 | — | — | 17.1 | ||||||||||||||||||||||
Investment management fees | — | 35.3 | — | 35.3 | ||||||||||||||||||||||
Property services fees | — | — | 2.1 | 2.1 | ||||||||||||||||||||||
Loans and other | — | 8.6 | — | 8.6 | ||||||||||||||||||||||
Total revenue | 407.6 | 43.9 | 2.1 | 453.6 | ||||||||||||||||||||||
Income from unconsolidated investments | ||||||||||||||||||||||||||
Principal co-investments | — | 271.1 | — | 271.1 | ||||||||||||||||||||||
Performance allocations | — | 117.9 | — | 117.9 | ||||||||||||||||||||||
Income from unconsolidated investments | — | 389.0 | — | 389.0 | ||||||||||||||||||||||
Gain on sale of real estate, net | 412.7 | — | — | 412.7 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Rental | 132.7 | — | — | 132.7 | ||||||||||||||||||||||
Hotel | 12.7 | — | — | 12.7 | ||||||||||||||||||||||
Compensation and related | 60.4 | 40.4 | 33.1 | 133.9 | ||||||||||||||||||||||
Share-based compensation | — | — | 28.7 | 28.7 | ||||||||||||||||||||||
Performance allocation compensation | — | 42.0 | — | 42.0 | ||||||||||||||||||||||
General and administrative | 18.5 | 8.5 | 6.3 | 33.3 | ||||||||||||||||||||||
Depreciation and amortization | 166.3 | — | — | 166.3 | ||||||||||||||||||||||
Total expenses | 390.6 | 90.9 | 68.1 | 549.6 | ||||||||||||||||||||||
Interest expense | (119.1) | — | (73.3) | (192.4) | ||||||||||||||||||||||
Loss on early extinguishment of debt | (19.2) | — | (26.5) | (45.7) | ||||||||||||||||||||||
Other loss | (4.7) | — | (0.3) | (5.0) | ||||||||||||||||||||||
Provision for income taxes | (23.0) | — | (103.2) | (126.2) | ||||||||||||||||||||||
Net income (loss) | 263.7 | 342.0 | (269.3) | 336.4 | ||||||||||||||||||||||
Net income attributable to the noncontrolling interests | (6.0) | — | — | (6.0) | ||||||||||||||||||||||
Preferred dividends | — | — | (17.2) | (17.2) | ||||||||||||||||||||||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | 257.7 | 342.0 | (286.5) | 313.2 | ||||||||||||||||||||||
Add back (less): | ||||||||||||||||||||||||||
Interest expense | 119.1 | — | 73.3 | 192.4 | ||||||||||||||||||||||
Loss on early extinguishment of debt | 19.2 | — | 26.5 | 45.7 | ||||||||||||||||||||||
Kennedy Wilson's share of interest expense included in unconsolidated investments | — | 40.2 | — | 40.2 | ||||||||||||||||||||||
Depreciation and amortization | 166.3 | — | — | 166.3 | ||||||||||||||||||||||
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments | — | 5.3 | — | 5.3 | ||||||||||||||||||||||
Provision for income taxes | 23.0 | — | 103.2 | 126.2 | ||||||||||||||||||||||
Fees eliminated in consolidation | (0.5) | 0.5 | — | — | ||||||||||||||||||||||
Share-based compensation | — | — | 28.7 | 28.7 | ||||||||||||||||||||||
Preferred dividends | — | — | 17.2 | 17.2 | ||||||||||||||||||||||
EBITDA adjustments attributable to noncontrolling interests(1) | (7.3) | — | — | (7.3) | ||||||||||||||||||||||
Adjusted EBITDA(1) | $ | 577.5 | $ | 388.0 | $ | (37.6) | $ | 927.9 |
Year Ended December 31, 2022 | |||||||||||||||||||||||||||||
Consolidated | Co-Investment | Total | |||||||||||||||||||||||||||
Revenues | $ | (20.6) | (4) | % | $ | (1.1) | — | % | $ | (21.7) | (4) | % | |||||||||||||||||
Net Income | (7.8) | (12) | % | (6.0) | (9) | % | (13.8) | (21) | % | ||||||||||||||||||||
Adjusted EBITDA | (21.9) | (4) | % | (8.2) | (1) | % | (30.1) | (5) | % |
Year Ended December 31, 2021 | |||||||||||||||||||||||||||||
Consolidated | Co-Investment | Total | |||||||||||||||||||||||||||
Revenues | $ | 0.8 | — | % | $ | (0.4) | — | % | $ | 0.4 | — | % | |||||||||||||||||
Net Income | (3.2) | (1) | % | (15.6) | (5) | % | (18.8) | (6) | % | ||||||||||||||||||||
Adjusted EBITDA | (2.2) | — | % | (16.2) | (2) | % | (18.4) | (2) | % |
Year Ended December 31, | ||||||||||||||
2022 | 2021 | |||||||||||||
Revenue | ||||||||||||||
Rental | $ | 224.0 | $ | 177.6 | ||||||||||
Sale of real estate | 52.0 | 39.5 | ||||||||||||
Total revenue | 276.0 | 217.1 | ||||||||||||
Fair value/other adjustments | 110.2 | 210.6 | ||||||||||||
Gain (loss) on sale of real estate, net | 4.9 | (3.1) | ||||||||||||
Performance allocations | (21.1) | 117.9 | ||||||||||||
Expenses | ||||||||||||||
Rental | 66.4 | 53.2 | ||||||||||||
Cost of real estate sold | 40.7 | 36.8 | ||||||||||||
Depreciation and amortization | 3.8 | 5.6 | ||||||||||||
Total expenses | 110.9 | 95.6 | ||||||||||||
Interest expense | (60.1) | (40.0) | ||||||||||||
Other loss | (17.9) | (17.9) | ||||||||||||
Provision for income taxes | (2.7) | — | ||||||||||||
Income from unconsolidated investments | $ | 178.4 | $ | 389.0 |
Year Ended December 31, | |||||||||||
(Dollars in millions) | 2022 | 2021 | |||||||||
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 64.8 | $ | 313.2 | |||||||
Unrealized foreign currency translation loss, net of noncontrolling interests and tax | (68.7) | (57.5) | |||||||||
Amounts reclassified out of accumulated other comprehensive loss during the period | (0.8) | 2.2 | |||||||||
Unrealized foreign currency derivative contract gain, net of noncontrolling interests and tax | 23.4 | 56.2 | |||||||||
Unrealized gain on interest rate swaps, net of tax | 5.6 | 3.2 | |||||||||
Comprehensive income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 24.3 | $ | 317.3 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Euro | (5.9) | % | (6.9) | % | |||||||
GBP | (10.6) | % | (1.1) | % |
If Completed | Current | ||||||||||||||||||||||||||||
Location | Type | Investment | Status | Est. Completion Date(1) | Commercial Sq. Ft. | MF Units / Hotel Rooms | KW Est. Total Cost(4) | KW Costs Incurred(4) | KW Est. Costs to Complete(2) | ||||||||||||||||||||
Nor California | Multifamily | 38o North Phase II(5) | Under Construction | 2023 | — | 172 | $ | 73 | $ | 31 | $ | 42 | |||||||||||||||||
Nor. California | Multifamily | 38o North Phase III(5) | Under Construction | 2023 | — | 30 | 13 | 1 | 12 | ||||||||||||||||||||
Mountain West | Multifamily | Dovetail(5) | Under Construction | 2023 | — | 240 | 56 | 32 | 24 | ||||||||||||||||||||
Mountain West | Multifamily | Oxbow | Under Construction | 2023 | — | 268 | 41 | 28 | 13 | ||||||||||||||||||||
Ireland(3) | Office | Coopers Cross(6) | Under Construction | 2023 | 395,000 | — | 160 | 112 | 48 | ||||||||||||||||||||
Ireland(3) | Multifamily | Coopers Cross(6) | Under Construction | 2023 | — | 471 | 131 | 115 | 16 | ||||||||||||||||||||
Ireland(3) | Multifamily | Grange(6) | Under Construction | 2023 | 7,000 | 287 | 74 | 62 | 12 | ||||||||||||||||||||
Hawaii | Hotel | Kona Village Resort(6) | Under Construction | 2023 | — | 150 | 352 | 305 | 47 | ||||||||||||||||||||
Pacific Northwest | Multifamily | Two10 | Under Construction | 2023 | — | 210 | 60 | 20 | 40 | ||||||||||||||||||||
Ireland(3) | Mixed-Use | The Cornerstone(5) | Under Construction | 2024 | 20,000 | 232 | 68 | 38 | 30 | ||||||||||||||||||||
So. California | Multifamily | University Glen Phase II(5) | Under Construction | 2024 | — | 310 | 120 | 25 | 95 | ||||||||||||||||||||
So. California | Multifamily | Gateway @ The Oaks | In Planning | TBD | — | TBD | TBD | 10 | TBD | ||||||||||||||||||||
Pacific Northwest | Multifamily | Bend | In Planning | TBD | — | TBD | TBD | 18 | TBD | ||||||||||||||||||||
Total | 422,000 | 2,370 | $ | 1,148 | $ | 797 | $ | 379 |
Property | Location | Type | KW Ownership | # of Assets | Commercial Sq. Ft. | Leased % | KW Est. Costs to Complete(1) | ||||||||||||||||
Stockley Park | United Kingdom(2) | Office | 100% | 1 | 54,000 | — | $ | — | |||||||||||||||
The Oaks | Southern California | Office | 100% | 1 | 357,000 | 82 | % | 5.6 | |||||||||||||||
The Heights Building 4 | United Kingdom(2) | Office | 51% | 1 | 74,000 | — | — | ||||||||||||||||
Hamilton Landing H7 | Northern California | Office | 100% | 1 | 61,000 | — | 4.3 | ||||||||||||||||
Various | United Kingdom(2) | Office | 100% | 2 | 281,000 | 34 | 17.0 | ||||||||||||||||
Total Lease-Up | 6 | 827,000 | 47 | % | $ | 26.9 |
Year ended December 31, | |||||||||||
(Dollars in millions) | 2022 | 2021 | |||||||||
Net cash provided by (used in) operating activities | $ | 32.9 | $ | (30.3) | |||||||
Net cash used in investing activities | (361.6) | (1,038.0) | |||||||||
Net cash provided by financing activities | 264.2 | 632.0 |
Payments due by period(9) | ||||||||||||||||||||||||||||||||
(Dollars in millions) | Total | Less than 1 year | 1 - 3 years | 4 - 5 years | After 5 years | |||||||||||||||||||||||||||
Contractual obligations | ||||||||||||||||||||||||||||||||
Borrowings:(1)(4) | ||||||||||||||||||||||||||||||||
Mortgage debt(2) | $ | 3,034.9 | $ | 247.8 | $ | 1,119.5 | $ | 679.0 | $ | 988.6 | ||||||||||||||||||||||
Senior notes(3) | 1,800.0 | — | — | — | 1,800.0 | |||||||||||||||||||||||||||
Credit facility | 282.0 | — | 282.0 | — | — | |||||||||||||||||||||||||||
KWE unsecured bonds(5) | 508.4 | — | 508.4 | — | — | |||||||||||||||||||||||||||
Total borrowings(4) | 5,625.3 | 247.8 | 1,909.9 | 679.0 | 2,788.6 | |||||||||||||||||||||||||||
Operating leases | 10.8 | 1.0 | 2.1 | 2.2 | 5.5 | |||||||||||||||||||||||||||
Ground leases(8) | 29.5 | 0.2 | 0.5 | 0.5 | 28.3 | |||||||||||||||||||||||||||
Total contractual cash obligations(6)(7) | $ | 5,665.6 | $ | 249.0 | $ | 1,912.5 | $ | 681.7 | $ | 2,822.4 |
Principal Maturing in: | Fair Value | |||||||||||||||||||||||||||||||||||||||||||||||||
2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | Total | December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Interest rate sensitive assets | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cash equivalents | $ | 439.3 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 439.3 | $ | 439.3 | ||||||||||||||||||||||||||||||||||
Average interest rate | 1.32 | % | — | % | — | % | — | % | — | % | — | % | 1.32 | % | — | |||||||||||||||||||||||||||||||||||
Fixed rate receivables | 4.2 | 5.1 | 8.8 | — | — | 8.1 | 26.2 | 24.1 | ||||||||||||||||||||||||||||||||||||||||||
Average interest rate(1) | 8.90 | % | 4.01 | % | 6.89 | % | — | % | — | % | 7.35 | % | 5.68 | % | — | |||||||||||||||||||||||||||||||||||
Variable rate receivables | 40.6 | 37.2 | 44.7 | — | — | 0.8 | 123.3 | 123.3 | ||||||||||||||||||||||||||||||||||||||||||
Average interest rate | 10.99 | % | 10.52 | % | 10.48 | % | — | % | — | % | 6.95 | % | 7.03 | % | — | |||||||||||||||||||||||||||||||||||
Total | $ | 484.1 | $ | 42.3 | $ | 53.5 | $ | — | $ | — | $ | 8.9 | $ | 588.8 | $ | 586.7 | ||||||||||||||||||||||||||||||||||
Weighted average interest rate(1) | 2.19 | % | 9.74 | % | 9.89 | % | — | % | — | % | 7.32 | % | 2.71 | % | ||||||||||||||||||||||||||||||||||||
Interest rate sensitive liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||
Variable rate borrowings | $ | 71.6 | $ | 142.4 | $ | 421.5 | $ | 329.2 | $ | 190.3 | $ | 220.8 | $ | 1,375.8 | $ | 1,375.7 | ||||||||||||||||||||||||||||||||||
Average interest rate | 4.53 | % | 4.73 | % | 5.55 | % | 5.32 | % | 6.41 | % | 5.69 | % | 5.50 | % | — | |||||||||||||||||||||||||||||||||||
Fixed rate borrowings | 166.9 | 38.7 | 726.1 | 242.0 | 181.6 | 2,894.2 | 4,249.5 | 3,582.9 | ||||||||||||||||||||||||||||||||||||||||||
Average interest rate | 2.93 | % | 3.99 | % | 3.35 | % | 3.53 | % | 3.89 | % | 4.32 | % | 4.03 | % | — | |||||||||||||||||||||||||||||||||||
Total | $ | 238.5 | $ | 181.1 | $ | 1,147.6 | $ | 571.2 | $ | 371.9 | $ | 3,115.0 | $ | 5,625.3 | $ | 4,958.6 | ||||||||||||||||||||||||||||||||||
Weighted average interest rate | 3.41 | % | 4.57 | % | 4.16 | % | 4.56 | % | 5.18 | % | 4.41 | % | 4.39 | % |
Years Ended December 31, | ||||||||||||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||||||||||||||
Net income | $ | 101.9 | $ | 336.4 | $ | 107.8 | $ | 321.1 | $ | 212.1 | ||||||||||||||||||||||
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||||
Add back (less): | ||||||||||||||||||||||||||||||||
Interest expense | 220.8 | 192.4 | 201.9 | 214.2 | 238.2 | |||||||||||||||||||||||||||
(Gain) loss on early extinguishment of debt | (27.5) | 45.7 | 9.3 | 0.9 | — | |||||||||||||||||||||||||||
Kennedy Wilson's share of interest expense included in unconsolidated investments | 60.2 | 40.2 | 33.0 | 32.1 | 26.0 | |||||||||||||||||||||||||||
Depreciation and amortization | 172.9 | 166.3 | 179.6 | 187.6 | 206.1 | |||||||||||||||||||||||||||
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments | 3.5 | 5.3 | 6.9 | 8.2 | 13.2 | |||||||||||||||||||||||||||
Provision for income taxes | 36.2 | 126.2 | 43.6 | 41.4 | 58.0 | |||||||||||||||||||||||||||
Kennedy Wilson's share of taxes included in unconsolidated investments | 2.7 | — | 1.1 | — | — | |||||||||||||||||||||||||||
Share-based compensation | 29.0 | 28.7 | 32.3 | 30.2 | 37.1 | |||||||||||||||||||||||||||
EBITDA attributable to noncontrolling interests(1) | (8.2) | (13.3) | (7.5) | (107.6) | (78.0) | |||||||||||||||||||||||||||
Adjusted EBITDA(2) | $ | 591.5 | $ | 927.9 | $ | 608.0 | $ | 728.1 | $ | 712.7 |
Years Ended December 31, | ||||||||||||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | 2019 | 2018 | |||||||||||||||||||||||||||
Net income | $ | 101.9 | $ | 336.4 | $ | 107.8 | $ | 321.1 | $ | 212.1 | ||||||||||||||||||||||
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||||
Add back (less): | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 172.9 | 166.3 | 179.6 | 187.6 | 206.1 | |||||||||||||||||||||||||||
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments | 3.5 | 5.3 | 6.9 | 8.2 | 13.2 | |||||||||||||||||||||||||||
Share-based compensation | 29.0 | 28.7 | 32.3 | 30.2 | 37.1 | |||||||||||||||||||||||||||
Net income attributable to the noncontrolling interests, before depreciation and amortization(1) | (13.5) | (10.5) | (2.5) | (102.0) | (71.5) | |||||||||||||||||||||||||||
Preferred dividends | (28.9) | (17.2) | (17.2) | (2.6) | — | |||||||||||||||||||||||||||
Adjusted Net Income (2) | $ | 264.9 | $ | 509.0 | $ | 306.9 | $ | 442.5 | $ | 397.0 |
Years Ended December 31, | ||||||||||||||||||||||||||
2022 | 2021 | 2020 | ||||||||||||||||||||||||
Consolidated Portfolio | Co-Investment Portfolio | Consolidated Portfolio | Co-Investment Portfolio | Consolidated Portfolio | Co-Investment Portfolio | |||||||||||||||||||||
Net income | 101.9 | $ | 178.4 | $ | 336.4 | $ | 389.0 | $ | 107.8 | $ | 81.0 | |||||||||||||||
Add: Provision for income taxes | 36.2 | 2.7 | 7.0 | 126.2 | — | 43.6 | 1.0 | |||||||||||||||||||
Less: Income from unconsolidated investments | (178.4) | — | (389.0) | — | (81.0) | — | ||||||||||||||||||||
Less: (Gain) loss on sale of real estate, net | (103.7) | (4.9) | (412.7) | 3.1 | (338.0) | 11.5 | ||||||||||||||||||||
Add: Interest expense | 220.8 | 60.1 | 192.4 | 40.0 | 201.9 | 33.1 | ||||||||||||||||||||
Less: (Gain) loss on early extinguishment of debt | (27.5) | — | 45.7 | — | 9.3 | — | ||||||||||||||||||||
Less: Other income | (36.1) | 17.9 | 5.0 | 17.9 | 2.3 | 13.7 | ||||||||||||||||||||
Less: Sale of real estate | — | (52.0) | — | (39.5) | — | (11.5) | ||||||||||||||||||||
Less: Interest income | (11.7) | — | (8.6) | — | (3.1) | — | ||||||||||||||||||||
Less: Investment management and property services | (46.5) | 21.1 | (37.4) | (117.9) | (33.1) | (2.6) | ||||||||||||||||||||
Add: Cost of real estate sold | — | 40.7 | — | 36.8 | — | 13.3 | ||||||||||||||||||||
Add: Compensation and related | 111.3 | — | 133.9 | — | 111.9 | — | ||||||||||||||||||||
Add: Share-based compensation | 29.0 | — | 28.7 | — | 32.3 | — | ||||||||||||||||||||
Add: Performance allocation expense | (4.3) | — | 42.0 | — | 0.2 | — | ||||||||||||||||||||
Add: General and administrative | 37.2 | — | 33.3 | — | 34.6 | — | ||||||||||||||||||||
Add: Depreciation | 172.9 | 3.8 | 166.3 | 5.6 | 179.6 | 6.9 | ||||||||||||||||||||
Less: Fair value adjustments | — | (110.2) | — | (210.6) | — | (43.9) | ||||||||||||||||||||
Less: NCI adjustments | (6.9) | — | (6.4) | — | (6.0) | — | ||||||||||||||||||||
Net Operating Income | $ | 294.2 | $ | 157.6 | $ | 255.8 | $ | 124.4 | $ | 262.3 | $ | 102.5 |
Years Ended December 31, | |||||||||||||||||
2019 | 2018 | ||||||||||||||||
Consolidated Portfolio | Co-Investment Portfolio | Consolidated Portfolio | Co-Investment Portfolio | ||||||||||||||
Net income | $ | 321.1 | $ | 179.7 | $ | 212.1 | $ | 78.7 | |||||||||
Add: Provision for income taxes | 41.4 | — | 58.0 | — | |||||||||||||
Less: Income from unconsolidated investments | (179.7) | — | (78.7) | — | |||||||||||||
Less: Gain on sale of real estate, net | (434.4) | (53.5) | (371.8) | (23.0) | |||||||||||||
Less: Gain on sale of business | — | — | (40.4) | — | |||||||||||||
Add: Interest expense | 214.2 | 32.1 | 238.2 | 26.0 | |||||||||||||
Add: Loss on extinguishment of debt | 0.9 | — | — | — | |||||||||||||
Less: Other loss | 10.6 | 8.0 | (8.7) | (2.5) | |||||||||||||
Less: Sale of real estate | — | (26.7) | — | (19.2) | |||||||||||||
Less: Interest income | (0.3) | — | (1.1) | — | |||||||||||||
Less: Investment management and property services | (40.6) | (36.2) | (45.3) | (27.5) | |||||||||||||
Add: Cost of real estate sold | — | 23.9 | — | 18.6 | |||||||||||||
Add: Compensation and related | 121.5 | — | 131.7 | — | |||||||||||||
Add: Share-based compensation | 30.1 | — | 37.1 | — | |||||||||||||
Add: Performance allocation expense | 0.1 | — | — | — | |||||||||||||
Add: General and administrative | 42.4 | — | 50.8 | — | |||||||||||||
Add: Depreciation | 187.6 | 8.2 | 206.1 | 13.4 | |||||||||||||
Less: Fair value adjustments | — | (57.7) | — | (9.2) | |||||||||||||
Less: NCI adjustments | (9.7) | — | (19.7) | — | |||||||||||||
Net Operating Income | $ | 305.2 | $ | 77.8 | $ | 368.3 | $ | 55.3 |
December 31, 2022 | ||||||||||||||
($ in millions) | Consolidated | Co-Investment | Corporate | Total | ||||||||||
Cash(1) | $ | 316.7 | $ | — | $ | 122.6 | $ | 439.3 | ||||||
Real estate | 5,188.1 | — | — | 5,188.1 | ||||||||||
Unconsolidated Investments | — | 2,238.1 | — | 2,238.1 | ||||||||||
Loan purchases and originations | — | 149.4 | — | 149.4 | ||||||||||
Accounts receivable and other assets | 135.1 | — | 121.8 | 256.9 | ||||||||||
Total Assets | $ | 5,639.9 | $ | 2,387.5 | $ | 244.4 | $ | 8,271.8 | ||||||
Accounts payable and accrued expenses | 156.6 | — | 517.8 | 674.4 | ||||||||||
Mortgage debt | 3,018.0 | — | — | 3,018.0 | ||||||||||
KW unsecured debt | — | — | 2,062.6 | 2,062.6 | ||||||||||
KWE bonds | 506.4 | — | — | 506.4 | ||||||||||
Total Liabilities | 3,681.0 | — | 2,580.4 | 6,261.4 | ||||||||||
Equity | 1,958.9 | 2,387.5 | (2,336.0) | 2,010.4 | ||||||||||
Total liabilities and equity | $ | 5,639.9 | $ | 2,387.5 | $ | 244.4 | $ | 8,271.8 |
December 31, 2021 | ||||||||||||||
($ in millions) | Consolidated | Co-Investment | Corporate | Total | ||||||||||
Cash(1) | $ | 362.3 | $ | — | $ | 162.5 | $ | 524.8 | ||||||
Real estate | 5,059.8 | — | — | 5,059.8 | ||||||||||
Unconsolidated Investments | — | 1,947.6 | — | 1,947.6 | ||||||||||
Loan purchases and originations | — | 130.3 | — | 130.3 | ||||||||||
Accounts receivable and other assets | 111.7 | — | 102.3 | 214.0 | ||||||||||
Total Assets | $ | 5,533.8 | $ | 2,077.9 | $ | 264.8 | $ | 7,876.5 | ||||||
Accounts payable and accrued expenses | 142.1 | — | 495.6 | 637.7 | ||||||||||
Mortgage debt | 2,959.8 | — | — | 2,959.8 | ||||||||||
KW unsecured debt | — | — | 1,852.3 | 1,852.3 | ||||||||||
KWE bonds | 622.8 | — | — | 622.8 | ||||||||||
Total Liabilities | 3,724.7 | — | 2,347.9 | 6,072.6 | ||||||||||
Equity | 1,809.1 | 2,077.9 | (2,083.1) | 1,803.9 | ||||||||||
Total liabilities and equity | $ | 5,533.8 | $ | 2,077.9 | $ | 264.8 | $ | 7,876.5 |
Year Ended December 31, 2022 | Year Ended December 31, 2021 | |||||||||||||||||||||||||
Same Property | Same Property | |||||||||||||||||||||||||
Revenue | NOI | Revenue | NOI | |||||||||||||||||||||||
Rental Revenues | $ | 434.9 | $ | 434.9 | $ | 390.5 | $ | 390.5 | ||||||||||||||||||
Hotel Revenues | 46.9 | 46.9 | 17.1 | 17.1 | ||||||||||||||||||||||
Rental (Expenses) | — | (151.2) | — | (132.7) | ||||||||||||||||||||||
Hotel (Expenses) | — | (29.5) | — | (12.7) | ||||||||||||||||||||||
Consolidated Total | 481.8 | 301.1 | 407.6 | 262.2 | ||||||||||||||||||||||
Less: NCI adjustments (1) | (10.6) | (6.5) | (9.0) | (5.1) | ||||||||||||||||||||||
Add: Unconsolidated investment adjustments (2) | 140.3 | 101.2 | 131.9 | 94.7 | ||||||||||||||||||||||
Add: Straight-line and above/below market rents | (3.6) | (3.6) | 0.5 | 0.5 | ||||||||||||||||||||||
Less: Reimbursement of recoverable operating expenses | (28.3) | — | (22.7) | — | ||||||||||||||||||||||
Less: Properties bought and sold (3) | (90.1) | (64.5) | (63.0) | (41.0) | ||||||||||||||||||||||
Less: Other properties excluded (4) | (111.9) | (58.5) | (84.8) | (51.1) | ||||||||||||||||||||||
Other Reconciling Items (5) | (3.6) | 1.3 | (10.4) | (7.3) | ||||||||||||||||||||||
Same Property | $ | 374.0 | $ | 270.5 | $ | 350.1 | $ | 252.9 |
Year Ended December 31, 2022 | Year Ended December 31, 2021 | |||||||||||||||||||||||||
Same Property | Same Property | |||||||||||||||||||||||||
Same Property (Reported) | Revenue | NOI | Revenue | NOI | ||||||||||||||||||||||
Office - Same Property | $ | 106.5 | $ | 90.3 | $ | 105.4 | $ | 89.7 | ||||||||||||||||||
Multifamily Market Rate Portfolio - Same Property | 222.1 | 148.8 | 202.2 | 133.5 | ||||||||||||||||||||||
Multifamily Affordable Portfolio - Same Property | 45.4 | 31.4 | 42.5 | 29.7 | ||||||||||||||||||||||
Same Property | $ | 374.0 | $ | 270.5 | $ | 350.1 | $ | 252.9 |
Page | ||||||||
Kennedy-Wilson Holdings, Inc.: | ||||||||
Financial Statements | ||||||||
Financial Statement Schedules | ||||||||
December 31, | ||||||||||||||
2022 | 2021 | |||||||||||||
Assets | ||||||||||||||
Cash and cash equivalents | $ | 439.3 | $ | 524.8 | ||||||||||
Accounts receivable, net (including $13.9 and $14.2 of related party) | 40.8 | 36.1 | ||||||||||||
Real estate and acquired in place lease values (net of accumulated depreciation and amortization of $882.2 and $838.1) | 5,188.1 | 5,059.8 | ||||||||||||
Unconsolidated investments (including $2,093.7 and $1,794.8 at fair value) | 2,238.1 | 1,947.6 | ||||||||||||
Other assets | 216.1 | 177.9 | ||||||||||||
Loan purchases and originations | 149.4 | 130.3 | ||||||||||||
Total assets(1) | $ | 8,271.8 | $ | 7,876.5 | ||||||||||
Liabilities | ||||||||||||||
Accounts payable | $ | 16.2 | $ | 18.6 | ||||||||||
Accrued expenses and other liabilities | 658.2 | 619.1 | ||||||||||||
Mortgage debt | 3,018.0 | 2,959.8 | ||||||||||||
KW unsecured debt | 2,062.6 | 1,852.3 | ||||||||||||
KWE unsecured bonds | 506.4 | 622.8 | ||||||||||||
Total liabilities(1) | 6,261.4 | 6,072.6 | ||||||||||||
Equity | ||||||||||||||
Series A cumulative preferred stock, $0.0001 par value, $1,000 per share liquidation preference, 1,000,000 shares authorized, 300,000 shares outstanding as of December 31, 2022 and December 31, 2021 and Series B cumulative preferred Stock, $0.0001 par value, $1,000 per share liquidation preference, 1,000,000 shares authorized and 300,000 shares outstanding as of December 31, 2022 | 592.5 | 295.2 | ||||||||||||
Common Stock, $0.0001 par value, 200,000,000 authorized, 137,790,768 and 137,955,479 shares issued outstanding as of December 31, 2022 and December 31, 2021, respectively | — | — | ||||||||||||
Additional paid-in capital | 1,679.5 | 1,679.6 | ||||||||||||
Retained earnings | 122.1 | 192.4 | ||||||||||||
Accumulated other comprehensive loss | (430.1) | (389.6) | ||||||||||||
Total Kennedy-Wilson Holdings, Inc. shareholders’ equity | 1,964.0 | 1,777.6 | ||||||||||||
Noncontrolling interests | 46.4 | 26.3 | ||||||||||||
Total equity | 2,010.4 | 1,803.9 | ||||||||||||
Total liabilities and equity | $ | 8,271.8 | $ | 7,876.5 |
Year ended December 31, | ||||||||||||||||||||
2022 | 2021 | 2020 | ||||||||||||||||||
Revenue | ||||||||||||||||||||
Rental | $ | 434.9 | $ | 390.5 | $ | 403.9 | ||||||||||||||
Hotel | 46.9 | 17.1 | 13.9 | |||||||||||||||||
Investment management fees (includes $44.8, $35.3, and $22.5 of related party fees, respectively) | 44.8 | 35.3 | 22.5 | |||||||||||||||||
Property service fees (includes $0.4, $0.0, and $0.3 of related party fees, respectively) | 1.7 | 2.1 | 10.6 | |||||||||||||||||
Loans and other | 11.7 | 8.6 | 3.1 | |||||||||||||||||
Total revenue | 540.0 | 453.6 | 454.0 | |||||||||||||||||
Income from unconsolidated investments | ||||||||||||||||||||
Principal co-investments | 199.5 | 271.1 | 78.3 | |||||||||||||||||
Performance allocations | (21.1) | 117.9 | 2.7 | |||||||||||||||||
Total income from unconsolidated investments | 178.4 | 389.0 | 81.0 | |||||||||||||||||
Gain on sale of real estate, net | 103.7 | 412.7 | 338.0 | |||||||||||||||||
Expenses | ||||||||||||||||||||
Rental | 151.2 | 132.7 | 135.7 | |||||||||||||||||
Hotel | 29.5 | 12.7 | 13.8 | |||||||||||||||||
Compensation and related | 111.3 | 133.9 | 111.9 | |||||||||||||||||
Share-based compensation | 29.0 | 28.7 | 32.3 | |||||||||||||||||
Performance allocation compensation | (4.3) | 42.0 | 0.2 | |||||||||||||||||
General and administrative | 37.2 | 33.3 | 34.6 | |||||||||||||||||
Depreciation and amortization | 172.9 | 166.3 | 179.6 | |||||||||||||||||
Total expenses | 526.8 | 549.6 | 508.1 | |||||||||||||||||
Interest expense | (220.8) | (192.4) | (201.9) | |||||||||||||||||
Gain (loss) on early extinguishment of debt | 27.5 | (45.7) | (9.3) | |||||||||||||||||
Other income (loss) | 36.1 | (5.0) | (2.3) | |||||||||||||||||
Income before provision for income taxes | 138.1 | 462.6 | 151.4 | |||||||||||||||||
Provision for income taxes | (36.2) | (126.2) | (43.6) | |||||||||||||||||
Net income | 101.9 | 336.4 | 107.8 | |||||||||||||||||
Net (income) loss attributable to the noncontrolling interests | (8.2) | (6.0) | 2.3 | |||||||||||||||||
Preferred dividends | (28.9) | (17.2) | (17.2) | |||||||||||||||||
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 64.8 | $ | 313.2 | $ | 92.9 | ||||||||||||||
Basic Earnings per share | ||||||||||||||||||||
Income per basic | $ | 0.47 | $ | 2.26 | $ | 0.66 | ||||||||||||||
Weighted average shares outstanding for basic | 136,900,875 | 138,552,058 | 139,741,411 | |||||||||||||||||
Diluted Earnings per share | ||||||||||||||||||||
Income per diluted | $ | 0.47 | $ | 2.24 | $ | 0.66 | ||||||||||||||
Weighted average shares outstanding for diluted | 138,567,534 | 140,132,435 | 140,347,365 | |||||||||||||||||
Dividends declared per common share | $ | 0.96 | $ | 0.90 | $ | 0.88 |
Year ended December 31, | ||||||||||||||||||||
2022 | 2021 | 2020 | ||||||||||||||||||
Net income | $ | 101.9 | $ | 336.4 | $ | 107.8 | ||||||||||||||
Other comprehensive (loss) income, net of tax: | ||||||||||||||||||||
Unrealized foreign currency translation (loss) gain | (71.7) | (58.3) | 66.5 | |||||||||||||||||
Amounts reclassified out of AOCI during the year | (0.8) | 2.2 | 0.8 | |||||||||||||||||
Unrealized currency derivative contracts gain (loss) | 23.4 | 56.2 | (37.8) | |||||||||||||||||
Unrealized gain (loss) on interest rate swaps | 5.6 | 3.2 | (5.3) | |||||||||||||||||
Total other comprehensive (loss) income for the year | (43.5) | 3.3 | 24.2 | |||||||||||||||||
Comprehensive income | 58.4 | 339.7 | 132.0 | |||||||||||||||||
Comprehensive (income) loss attributable to noncontrolling interests | (5.2) | (5.2) | 1.7 | |||||||||||||||||
Comprehensive income attributable to Kennedy-Wilson Holdings, Inc. | $ | 53.2 | $ | 334.5 | $ | 133.7 |
Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Noncontrolling Interests | ||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Total | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2021 | 300,000 | $ | 295.2 | 137,955,479 | $ | — | $ | 1,679.6 | $ | 192.4 | $ | (389.6) | $ | 26.3 | $ | 1,803.9 | |||||||||||||||||||||||||||||||||||||
Preferred stock issuance | 300,000 | 297.3 | — | — | — | — | — | — | 297.3 | ||||||||||||||||||||||||||||||||||||||||||||
At-the-market equity offering program costs | — | — | — | — | (0.7) | — | — | — | (0.7) | ||||||||||||||||||||||||||||||||||||||||||||
Restricted stock grants (RSG) | — | — | 1,221,362 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Shares retired due to RSG vesting | — | — | (834,911) | — | (18.6) | — | — | — | (18.6) | ||||||||||||||||||||||||||||||||||||||||||||
Shares retired due to common stock repurchase program | — | — | (551,162) | — | (9.8) | (2.8) | — | — | (12.6) | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation | — | — | — | — | 29.0 | — | — | — | 29.0 | ||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive (loss) income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized foreign currency translation loss, net of tax | — | — | — | — | — | — | (68.7) | (3.0) | (71.7) | ||||||||||||||||||||||||||||||||||||||||||||
Unrealized foreign currency derivative contract gain, net of tax | — | — | — | — | — | — | 23.4 | — | 23.4 | ||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain on interest rate swaps, net of tax | — | — | — | — | — | — | 4.8 | — | 4.8 | ||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends | — | — | — | — | — | (132.3) | — | — | (132.3) | ||||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends | — | — | — | — | — | (28.9) | — | — | (28.9) | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 93.7 | — | 8.2 | 101.9 | ||||||||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | — | 25.7 | 25.7 | ||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | — | (10.8) | (10.8) | ||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2022 | 600,000 | $ | 592.5 | 137,790,768 | $ | — | $ | 1,679.5 | $ | 122.1 | $ | (430.1) | $ | 46.4 | $ | 2,010.4 |
Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Noncontrolling Interests | ||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Total | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | 300,000 | $ | 295.2 | 141,365,323 | $ | — | $ | 1,725.2 | $ | 17.7 | $ | (393.6) | $ | 28.2 | $ | 1,672.7 | |||||||||||||||||||||||||||||||||||||
Shares forfeited | — | — | (237,588) | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Restricted stock grants | — | — | 619,945 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Shares retired due to RSG vesting | — | — | (967,536) | — | (20.5) | — | — | — | (20.5) | ||||||||||||||||||||||||||||||||||||||||||||
Shares retired due to common stock repurchase program | — | — | (2,824,665) | — | (50.0) | (12.7) | — | — | (62.7) | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation | — | — | — | — | 28.7 | — | — | — | 28.7 | ||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive (loss) income: | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized foreign currency translation loss, net of tax | — | — | — | — | — | — | (55.8) | (0.8) | (56.6) | ||||||||||||||||||||||||||||||||||||||||||||
Unrealized foreign currency derivative contract gain, net of tax | — | — | — | — | — | — | 56.1 | — | 56.1 | ||||||||||||||||||||||||||||||||||||||||||||
Unrealized gain on interest rate swaps, net of tax | — | — | — | — | — | — | 3.7 | — | 3.7 | ||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends | — | — | — | — | — | (125.8) | — | — | (125.8) | ||||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends | — | — | — | — | — | (17.2) | — | — | (17.2) | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 330.4 | — | 6.0 | 336.4 | ||||||||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | — | 7.8 | 7.8 | ||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | — | (18.7) | (18.7) | ||||||||||||||||||||||||||||||||||||||||||||
Incentive allocations to noncontrolling interests | — | — | — | — | (3.8) | — | — | 3.8 | — | ||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2021 | 300,000 | $ | 295.2 | 137,955,479 | $ | — | $ | 1,679.6 | $ | 192.4 | $ | (389.6) | $ | 26.3 | $ | 1,803.9 |
Preferred Stock | Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Noncontrolling Interests | ||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Total | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2019 | 300,000 | $ | 295.2 | 142,283,109 | $ | — | $ | 1,754.5 | $ | 46.2 | $ | (417.2) | $ | 40.5 | $ | 1,719.2 | |||||||||||||||||||||||||||||||||||||
Shares forfeited | — | — | (62,710) | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Restricted stock grants | — | — | 2,543,551 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Shares retired due to RSG vesting | — | — | (571,983) | — | (11.6) | — | — | — | (11.6) | ||||||||||||||||||||||||||||||||||||||||||||
Shares retired due to common stock repurchase program | — | — | (2,826,644) | — | (50.0) | 4.2 | — | — | (45.8) | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation | — | — | — | — | 32.3 | — | — | — | 32.3 | ||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss): | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Unrealized foreign currency translation gain, net of tax | — | — | — | — | — | — | 66.1 | 0.6 | 66.7 | ||||||||||||||||||||||||||||||||||||||||||||
Unrealized foreign currency derivative contract loss, net of tax | — | — | — | — | — | — | (37.8) | — | (37.8) | ||||||||||||||||||||||||||||||||||||||||||||
Unrealized loss on interest rate swaps, net of tax | — | — | — | — | — | — | (4.7) | — | (4.7) | ||||||||||||||||||||||||||||||||||||||||||||
Common stock dividends | — | — | — | — | — | (125.6) | — | — | (125.6) | ||||||||||||||||||||||||||||||||||||||||||||
Preferred stock dividends | — | — | — | — | — | (17.2) | — | — | (17.2) | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 110.1 | — | (2.3) | 107.8 | ||||||||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | — | 4.5 | 4.5 | ||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | — | (18.9) | (18.9) | ||||||||||||||||||||||||||||||||||||||||||||
KW Europe II deconsolidation | — | — | — | — | — | — | — | 3.8 | 3.8 | ||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | 300,000 | $ | 295.2 | 141,365,323 | $ | — | $ | 1,725.2 | $ | 17.7 | $ | (393.6) | $ | 28.2 | $ | 1,672.7 |
Year ended December 31, | ||||||||||||||||||||
2022 | 2021 | 2020 | ||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income | $ | 101.9 | $ | 336.4 | $ | 107.8 | ||||||||||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||||||||||||
Gain on sale of real estate, net | (103.7) | (412.7) | (338.0) | |||||||||||||||||
Depreciation and amortization | 172.9 | 166.3 | 179.6 | |||||||||||||||||
Above/below and straight-line rent amortization | (8.0) | 6.8 | (10.2) | |||||||||||||||||
Uncollectible lease income | 8.0 | 12.9 | 13.5 | |||||||||||||||||
Provision for deferred income taxes | 18.3 | 112.2 | 27.2 | |||||||||||||||||
Amortization of loan fees | 9.1 | 16.2 | 0.8 | |||||||||||||||||
Amortization of discount and accretion of premium and transactional foreign exchange | 2.6 | 2.4 | 8.5 | |||||||||||||||||
Unrealized net gain on derivatives | (45.9) | (4.6) | (5.4) | |||||||||||||||||
Gain on extinguishment of debt | (27.5) | — | — | |||||||||||||||||
Income from unconsolidated investments | (178.4) | (389.0) | (81.0) | |||||||||||||||||
Accretion of interest income on loans | — | (0.5) | (0.9) | |||||||||||||||||
Share-based compensation expense | 29.0 | 28.7 | 32.3 | |||||||||||||||||
Deferred compensation | 7.6 | 56.3 | 6.4 | |||||||||||||||||
Operating distributions from unconsolidated investments | 78.1 | 82.2 | 59.7 | |||||||||||||||||
Operating distributions from loans | — | — | 0.7 | |||||||||||||||||
Change in assets and liabilities: | ||||||||||||||||||||
Accounts receivable | (13.4) | (0.5) | (9.0) | |||||||||||||||||
Other assets | (9.7) | (18.8) | — | |||||||||||||||||
Accrued expenses and other liabilities | (8.0) | (24.6) | (4.6) | |||||||||||||||||
Net cash provided by (used in) operating activities | 32.9 | (30.3) | (12.6) | |||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Issuance of loans | (50.9) | (83.4) | (88.6) | |||||||||||||||||
Proceeds from collection of loans | 34.5 | 58.1 | 34.1 | |||||||||||||||||
Net proceeds from sale of consolidated real estate | 325.9 | 486.4 | 827.8 | |||||||||||||||||
Purchases of consolidated real estate | (408.2) | (1,131.8) | (70.1) | |||||||||||||||||
Capital expenditures to real estate | (160.9) | (139.2) | (194.1) | |||||||||||||||||
Investment in marketable securities | — | — | (12.1) | |||||||||||||||||
Proceeds from sale of marketable securities | — | — | 10.2 | |||||||||||||||||
Investing distributions from unconsolidated investments | 157.1 | 82.8 | 177.5 | |||||||||||||||||
Contributions to unconsolidated investments | (361.3) | (280.8) | (111.6) | |||||||||||||||||
Proceeds from settlement of derivative contracts | 112.6 | — | 32.5 | |||||||||||||||||
Premiums from settlement of derivative contracts | (10.4) | (30.1) | (17.0) | |||||||||||||||||
Proceeds from sale of development project asset | — | — | 2.2 | |||||||||||||||||
Net cash (used in) provided by investing activities | (361.6) | (1,038.0) | 590.8 | |||||||||||||||||
Cash flow from financing activities: | ||||||||||||||||||||
Borrowings under senior notes payable | — | 1,804.3 | — | |||||||||||||||||
Repayment of senior notes payable | — | (1,150.0) | — | |||||||||||||||||
Borrowings under line of credit/term loan | 528.4 | 314.3 | 200.0 | |||||||||||||||||
Repayment of line of credit/term loan | (325.0) | (438.5) | — | |||||||||||||||||
Borrowings under mortgage debt | 401.3 | 1,144.9 | 296.4 | |||||||||||||||||
Repayment of mortgage debt | (389.6) | (268.2) | (487.1) | |||||||||||||||||
Repayment of KWE Bonds | (65.8) | (504.4) | — | |||||||||||||||||
Payment of loan fees | (5.0) | (35.6) | (5.6) | |||||||||||||||||
At-the-market equity offering program costs | (0.7) | — | — | |||||||||||||||||
Repurchase of common stock | (31.2) | (83.2) | (57.4) | |||||||||||||||||
Preferred stock issuance | 297.3 | — | — | |||||||||||||||||
Common stock dividends paid | (134.6) | (123.5) | (126.1) | |||||||||||||||||
Preferred stock dividends paid | (25.9) | (17.2) | (13.6) | |||||||||||||||||
Borrowings on shareholder loans to noncontrolling interests | — | — | 1.2 | |||||||||||||||||
Contributions from noncontrolling interests | 25.8 | 7.8 | 4.5 | |||||||||||||||||
Distributions to noncontrolling interests | (10.8) | (18.7) | (18.9) | |||||||||||||||||
Net cash provided by (used in) financing activities | 264.2 | 632.0 | (206.6) | |||||||||||||||||
Effect of currency exchange rate changes on cash and cash equivalents | (21.0) | (4.0) | 19.6 | |||||||||||||||||
Net change in cash and cash equivalents | (85.5) | (440.3) | 391.2 | |||||||||||||||||
Cash and cash equivalents, beginning of year | 524.8 | 965.1 | 573.9 | |||||||||||||||||
Cash and cash equivalents, end of year | $ | 439.3 | $ | 524.8 | $ | 965.1 |
Year ended December 31, | ||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
Cash paid for: | ||||||||||||||||||||
Interest(1)(2) | $ | 214.4 | $ | 183.7 | $ | 209.7 | ||||||||||||||
Income taxes | 19.9 | 16.5 | 12.6 |
December 31, | ||||||||||||||
(Dollars in millions) | 2022 | 2021 | ||||||||||||
Land | $ | 1,319.2 | $ | 1,277.6 | ||||||||||
Buildings | 3,961.9 | 3,744.1 | ||||||||||||
Building improvements | 494.2 | 545.6 | ||||||||||||
Acquired in-place lease values | 295.0 | 330.6 | ||||||||||||
6,070.3 | 5,897.9 | |||||||||||||
Less accumulated depreciation and amortization | (882.2) | (838.1) | ||||||||||||
Real estate and acquired in place lease values, net of accumulated depreciation and amortization | $ | 5,188.1 | $ | 5,059.8 |
(Dollars in millions) | Purchase Price Allocation at Acquisition(1) | |||||||||||||||||||
Location | Description | Land | Building | Acquired in-place lease values(2) | Investment debt | KWH Shareholders' Equity | ||||||||||||||
Western U.S. | Four multifamily properties | $ | 99.2 | $ | 396.6 | $ | 1.4 | $ | 203.4 | $ | 293.8 | |||||||||
United Kingdom | Office building | 25.5 | 74.1 | 6.9 | — | 106.5 | ||||||||||||||
$ | 124.7 | $ | 470.7 | $ | 8.3 | $ | 203.4 | $ | 400.3 |
(Dollars in millions) | Purchase Price Allocation at Acquisition(1) | |||||||||||||||||||
Location | Description | Land | Building | Acquired in-place lease values(2) | Investment debt | KWH Shareholders' Equity | ||||||||||||||
Western U.S. | Ten multifamily properties | $ | 166.1 | $ | 610.9 | $ | 2.3 | $ | 469.1 | $ | 310.2 | |||||||||
United Kingdom | Two commercial properties | 95.9 | 231.3 | 22.3 | — | 349.5 | ||||||||||||||
$ | 262.0 | $ | 842.2 | $ | 24.6 | $ | 469.1 | $ | 659.7 |
(Dollars in millions) | Minimum | ||||
Rental Revenues(1) | |||||
2023 | $ | 144.2 | |||
2024 | 127.9 | ||||
2025 | 112.8 | ||||
2026 | 95.6 | ||||
2027 | 76.6 | ||||
Thereafter | 232.6 | ||||
Total | $ | 789.7 |
(Dollars in millions) | Multifamily | Commercial | Hotel | Funds | Residential and Other | Total | ||||||||||||||
Western U.S. | $ | 857.6 | $ | 89.2 | $ | 195.9 | $ | 158.3 | $ | 169.1 | $ | 1,470.1 | ||||||||
Ireland | 378.1 | 176.7 | — | 8.0 | — | 562.8 | ||||||||||||||
United Kingdom | — | 138.7 | — | 36.3 | 30.2 | 205.2 | ||||||||||||||
Total | $ | 1,235.7 | $ | 404.6 | $ | 195.9 | $ | 202.6 | $ | 199.3 | $ | 2,238.1 |
(Dollars in millions) | Multifamily | Commercial | Hotel | Funds | Residential and Other | Total | ||||||||||||||
Western U.S. | $ | 592.1 | $ | 81.0 | $ | 131.0 | $ | 189.2 | $ | 179.6 | $ | 1,172.9 | ||||||||
Ireland | 389.5 | 141.1 | — | 3.1 | — | 533.7 | ||||||||||||||
United Kingdom | — | 169.3 | — | 42.9 | 28.8 | 241.0 | ||||||||||||||
Total | $ | 981.6 | $ | 391.4 | $ | 131.0 | $ | 235.2 | $ | 208.4 | $ | 1,947.6 |
Multifamily | Commercial | Funds | Residential and Other | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Operating | Investing | Operating | Investing | Operating | Investing | Operating | Investing | Operating | Investing | ||||||||||||||||||||||
Western U.S. | $ | 38.8 | $ | 66.6 | $ | 11.2 | $ | 0.2 | $ | 10.2 | $ | 10.7 | $ | 0.2 | $ | 23.5 | $ | 60.4 | $ | 101.0 | ||||||||||||
Ireland | 8.0 | 38.6 | 7.3 | — | — | 4.9 | — | — | 15.3 | 43.5 | ||||||||||||||||||||||
United Kingdom | — | — | 1.7 | 1.3 | — | — | 0.7 | 11.3 | 2.4 | 12.6 | ||||||||||||||||||||||
Total | $ | 46.8 | $ | 105.2 | $ | 20.2 | $ | 1.5 | $ | 10.2 | $ | 15.6 | $ | 0.9 | $ | 34.8 | $ | 78.1 | $ | 157.1 |
Year Ended December 31, | ||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
Income from unconsolidated investments - operating performance | $ | 80.2 | $ | 60.7 | $ | 43.4 | ||||||||||||||
Income from unconsolidated investments - realized gains from cost basis investments | 4.7 | — | — | |||||||||||||||||
Income from unconsolidated investments - unrealized and realized fair value gains | 114.6 | 213.5 | 47.2 | |||||||||||||||||
Income from unconsolidated investments - realized losses and impairment | — | (3.1) | (12.3) | |||||||||||||||||
Principal co-investments | 199.5 | 271.1 | 78.3 | |||||||||||||||||
(Loss) income from unconsolidated investments - performance allocation | (21.1) | 117.9 | 2.7 | |||||||||||||||||
$ | 178.4 | $ | 389.0 | $ | 81.0 |
VHH | MF Seed Portfolio | |||||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Cash and cash equivalents | $ | 37.0 | $ | 31.9 | $ | 12.4 | $ | 10.9 | ||||||||||||||||||
Accounts receivable | 4.4 | 4.9 | 2.0 | 2.4 | ||||||||||||||||||||||
Real estate | 1,802.7 | 1,553.3 | 970.5 | 943.5 | ||||||||||||||||||||||
Other | 2.0 | — | 1.1 | 1.5 | ||||||||||||||||||||||
Total assets | $ | 1,846.1 | $ | 1,590.1 | $ | 986.0 | $ | 958.3 | ||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 17.6 | $ | 19.9 | $ | 5.4 | $ | 5.2 | ||||||||||||||||||
Mortgage debt | 1,180.6 | 1,188.6 | 448.7 | 457.0 | ||||||||||||||||||||||
Total liabilities | 1198.2 | 1,208.5 | 454.1 | 462.2 | ||||||||||||||||||||||
Equity | ||||||||||||||||||||||||||
Kennedy Wilson - investment in unconsolidated investment | 271.8 | 157.9 | 291.9 | 268.6 | ||||||||||||||||||||||
Partners | 376.1 | 223.7 | 240.0 | 227.5 | ||||||||||||||||||||||
Total equity | 647.9 | 381.6 | 531.9 | 496.1 | ||||||||||||||||||||||
Total liabilities and equity | $ | 1,846.1 | $ | 1,590.1 | $ | 986.0 | $ | 958.3 |
VHH | MF Seed Portfolio | ||||||||||||||||||||||||||||
(Dollars in millions) | Year Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2022 | 2021 | |||||||||||||||||||||||||
Rental income | $ | 131.0 | $ | 114.7 | $ | 102.1 | $ | 64.8 | $ | 31.6 | |||||||||||||||||||
Unrealized fair value gains | 270.7 | 77.4 | 31.3 | 56.1 | 140.6 | ||||||||||||||||||||||||
Rental expenses | (41.0) | (34.8) | (31.4) | (21.1) | (8.5) | ||||||||||||||||||||||||
Interest expense | (45.6) | (37.5) | (31.8) | (17.6) | (8.2) | ||||||||||||||||||||||||
Other expense | — | (0.1) | (0.9) | (4.1) | (11.8) | ||||||||||||||||||||||||
Net income | 315.1 | 119.7 | 69.3 | 78.1 | 143.7 | ||||||||||||||||||||||||
Income attributable to partner | (195.3) | (78.3) | (46.5) | (33.0) | (54.8) | ||||||||||||||||||||||||
Income from unconsolidated investment | $ | 119.8 | $ | 41.4 | $ | 22.8 | $ | 45.1 | $ | 88.9 |
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||
Unconsolidated investments | $ | — | $ | — | $ | 2,093.7 | $ | 2,093.7 | ||||||||||||||||||
Net currency derivative contracts | — | 7.0 | — | 7.0 | ||||||||||||||||||||||
Total | $ | — | $ | 7.0 | $ | 2,093.7 | $ | 2,100.7 |
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||
Unconsolidated investments | $ | — | $ | — | $ | 1,794.8 | $ | 1,794.8 | ||||||||||||||||||
Net currency derivative contracts | — | 8.5 | — | 8.5 | ||||||||||||||||||||||
Total | $ | — | $ | 8.5 | $ | 1,794.8 | $ | 1,803.3 |
(Dollars in millions) | December 31, 2022 | December 31, 2021 | |||||||||
FV Option | $ | 1,891.1 | $ | 1,568.5 | |||||||
Funds | 202.6 | 226.3 | |||||||||
Total | $ | 2,093.7 | $ | 1,794.8 |
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
Beginning balance | $ | 1,794.8 | $ | 1,136.5 | $ | 1,099.3 | ||||||||||||||
Unrealized and realized gains, including performance allocations | 274.4 | 390.0 | 109.8 | |||||||||||||||||
Unrealized and realized losses | (114.1) | (5.0) | (13.5) | |||||||||||||||||
Contributions | 348.1 | 273.8 | 109.2 | |||||||||||||||||
Distributions | (188.9) | (144.3) | (189.7) | |||||||||||||||||
Foreign exchange | (55.8) | (28.4) | 24.5 | |||||||||||||||||
Other | 35.2 | 172.2 | (3.1) | |||||||||||||||||
Ending balance | $ | 2,093.7 | $ | 1,794.8 | $ | 1,136.5 |
Estimated Rates Used For | |||||||||||||||||
Capitalization Rates | Discount Rates | ||||||||||||||||
Multifamily | Income approach - discounted cash flow | 5.80% — 7.50% | 8.00% — 9.80% | ||||||||||||||
Income approach - direct capitalization | 3.80% — 5.70% | N/A | |||||||||||||||
Office | Income approach - discounted cash flow | 5.20% — 7.50% | 7.50% — 9.30% | ||||||||||||||
Income approach - direct capitalization | 4.20% — 8.70% | N/A | |||||||||||||||
Industrial | Income approach - discounted cash flow | 5.00% —6.30% | 6.30% — 7.80% | ||||||||||||||
Income approach - direct capitalization | 3.80% — 8.30% | N/A | |||||||||||||||
Retail | Income approach - discounted cash flow | 6.50% | 8.30% | ||||||||||||||
Hotel | Income approach - discounted cash flow | 6.00% | 8.30% |
(Dollars in millions) | December 31, 2022 | Year Ended December 31, 2022 | |||||||||||||||||||||||||||||||||||||||
Currency Hedged | Underlying Currency | Notional | Hedge Asset | Hedge Liability | Change in Unrealized Gains | Realized Gains | Interest Expense | Cash Paid | |||||||||||||||||||||||||||||||||
Outstanding | |||||||||||||||||||||||||||||||||||||||||
EUR | USD | € | 287.5 | $ | 5.2 | $ | 12.7 | $ | (0.6) | $ | (8.7) | $ | 1.8 | $ | — | ||||||||||||||||||||||||||
EUR(1) | GBP | € | 40.0 | 0.8 | — | 0.8 | — | — | — | ||||||||||||||||||||||||||||||||
EUR(1)(2) | GBP | — | — | (28.3) | — | — | — | ||||||||||||||||||||||||||||||||||
GBP | USD | £ | 545.0 | 28.3 | 14.6 | 10.8 | 2.2 | 1.8 | — | ||||||||||||||||||||||||||||||||
Total Outstanding | 34.3 | 27.3 | (17.3) | (6.5) | 3.6 | — | |||||||||||||||||||||||||||||||||||
Settled | |||||||||||||||||||||||||||||||||||||||||
EUR | GBP | — | — | 1.1 | 24.4 | 2.7 | 31.9 | ||||||||||||||||||||||||||||||||||
GBP | USD | — | — | 55.7 | — | 1.8 | 63.4 | ||||||||||||||||||||||||||||||||||
Total Settled | — | — | 56.8 | 24.4 | 4.5 | 95.3 | |||||||||||||||||||||||||||||||||||
Total | $ | 34.3 | $ | 27.3 | $ | 39.5 | (3) | $ | 17.9 | $ | 8.1 | $ | 95.3 |
December 31, | ||||||||||||||
(Dollars in millions) | 2022 | 2021 | ||||||||||||
Straight line rent receivable | $ | 42.2 | $ | 44.3 | ||||||||||
Interest rate caps and swaps | 41.0 | 2.3 | ||||||||||||
Hedge assets | 34.3 | 24.5 | ||||||||||||
Goodwill | 23.9 | 23.9 | ||||||||||||
Other | 13.7 | 13.0 | ||||||||||||
Furniture and equipment net of accumulated depreciation of $29.4 and $27.4 at December 31, 2022 and 2021, respectively | 13.4 | 17.6 | ||||||||||||
Prepaid expenses | 12.7 | 13.3 | ||||||||||||
Right of use asset, net | 12.2 | 10.0 | ||||||||||||
Leasing commissions, net of accumulated amortization of $11.1 and $9.7 at December 31, 2022 and 2021, respectively | 9.4 | 8.0 | ||||||||||||
Deferred taxes, net | 9.4 | 12.6 | ||||||||||||
Above-market leases, net of accumulated amortization of $53.0 and $60.4 at December 31, 2022 and 2021, respectively | 3.9 | 8.4 | ||||||||||||
Other Assets | $ | 216.1 | $ | 177.9 |
(Dollars in millions) | Minimum | ||||
Rental Payments | |||||
2023 | $ | 1.1 | |||
2024 | 1.0 | ||||
2025 | 1.4 | ||||
2026 | 1.3 | ||||
2027 | 1.3 | ||||
Thereafter | 33.8 | ||||
Total undiscounted rental payments | 39.9 | ||||
Less imputed interest | (27.7) | ||||
Total lease liabilities | $ | 12.2 |
(Dollars in millions) | Carrying amount of mortgage debt as of December 31,(1) | |||||||||||||||||||
Mortgage Debt by Product Type | Region | 2022 | 2021 | |||||||||||||||||
Multifamily(1) | Western U.S. | $ | 1,692.9 | $ | 1,493.1 | |||||||||||||||
Commercial(1) | United Kingdom | 637.4 | 683.8 | |||||||||||||||||
Commercial | Western U.S. | 296.6 | 351.0 | |||||||||||||||||
Commercial(1) | Ireland | 370.7 | 327.3 | |||||||||||||||||
Hotel | Ireland | — | 82.0 | |||||||||||||||||
Commercial | Spain | 36.9 | 40.4 | |||||||||||||||||
Mortgage debt (excluding loan fees)(1) | 3,034.5 | 2,977.6 | ||||||||||||||||||
Unamortized loan fees | (16.5) | (17.8) | ||||||||||||||||||
Total Mortgage Debt | $ | 3,018.0 | $ | 2,959.8 |
(Dollars in millions) | Aggregate Maturities | |||||||
2023(1) | $ | 247.9 | ||||||
2024 | 186.2 | |||||||
2025 | 359.9 | |||||||
2026 | 573.4 | |||||||
2027 | 378.1 | |||||||
Thereafter | 1,289.6 | |||||||
3,035.1 | ||||||||
Unamortized debt discount | (0.6) | |||||||
Unamortized loan fees | (16.5) | |||||||
Total Mortgage Debt | $ | 3,018.0 |
December 31, | ||||||||||||||
(Dollars in millions) | 2022 | 2021 | ||||||||||||
Credit Facility | $ | 282.0 | $ | 75.0 | ||||||||||
Senior Notes(1) | 1,803.5 | 1,803.9 | ||||||||||||
KW Unsecured Debt | 2,085.5 | 1,878.9 | ||||||||||||
Unamortized loan fees | (22.9) | (26.6) | ||||||||||||
Total KW Unsecured Debt | $ | 2,062.6 | $ | 1,852.3 |
December 31, | ||||||||||||||
(Dollars in millions) | 2022 | 2021 | ||||||||||||
KWE Euro Medium Term Note Programme | 507.1 | 624.1 | ||||||||||||
Unamortized loan fees | (0.7) | (1.3) | ||||||||||||
Total KWE Unsecured Bonds | $ | 506.4 | $ | 622.8 |
Year ended December 31, | ||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
Domestic | $ | 88.5 | $ | 447.6 | $ | (37.0) | ||||||||||||||
Foreign | 49.6 | 14.9 | 188.4 | |||||||||||||||||
Total | $ | 138.1 | $ | 462.5 | $ | 151.4 |
Year ended December 31, | ||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
Federal | ||||||||||||||||||||
Current | $ | — | $ | — | $ | — | ||||||||||||||
Deferred | 3.6 | 94.4 | 23.3 | |||||||||||||||||
3.6 | 94.4 | 23.3 | ||||||||||||||||||
State | ||||||||||||||||||||
Current | 0.3 | (0.2) | 1.5 | |||||||||||||||||
Deferred | 11.3 | 9.1 | 0.4 | |||||||||||||||||
11.6 | 8.9 | 1.9 | ||||||||||||||||||
Foreign | ||||||||||||||||||||
Current | 17.6 | 14.2 | 14.9 | |||||||||||||||||
Deferred | 3.4 | 8.7 | 3.5 | |||||||||||||||||
21.0 | 22.9 | 18.4 | ||||||||||||||||||
Total | $ | 36.2 | $ | 126.2 | $ | 43.6 |
Year ended December 31, | ||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
Tax computed at the statutory rate | $ | 29.0 | $ | 97.1 | $ | 31.8 | ||||||||||||||
Tax deduction in excess of book compensation from restricted stock vesting | — | — | 0.1 | |||||||||||||||||
Domestic permanent differences, primarily disallowed executive compensation | 7.8 | 8.1 | 7.2 | |||||||||||||||||
Foreign permanent differences, primarily non-deductible depreciation, amortization and interest expenses in the United Kingdom | 1.7 | 8.2 | 2.0 | |||||||||||||||||
Effect of foreign operations, net of foreign tax credit | (8.8) | 7.4 | (3.7) | |||||||||||||||||
Noncontrolling interests | (1.1) | (2.6) | (0.9) | |||||||||||||||||
State income taxes, net of federal benefit | 2.8 | 7.0 | 2.9 | |||||||||||||||||
Other | 4.8 | 1.0 | 4.2 | |||||||||||||||||
Provision for income taxes | $ | 36.2 | $ | 126.2 | $ | 43.6 |
Year ended December 31, | ||||||||||||||
(Dollars in millions) | 2022 | 2021 | ||||||||||||
Deferred tax assets: | ||||||||||||||
Foreign currency translation | $ | 5.0 | $ | 2.7 | ||||||||||
Net operating loss carryforward and credits | 152.0 | 172.4 | ||||||||||||
Depreciation and amortization | 51.5 | — | ||||||||||||
Investment basis difference | 90.7 | 96.8 | ||||||||||||
Stock option expense | 2.0 | 2.2 | ||||||||||||
Hedging transactions | 10.0 | 7.8 | ||||||||||||
Lease liability | 0.1 | 0.1 | ||||||||||||
Accrued reserves | 9.5 | 11.1 | ||||||||||||
Total deferred tax assets | 320.8 | 293.1 | ||||||||||||
Valuation allowance | (265.9) | (257.1) | ||||||||||||
Net deferred tax assets | 54.9 | 36.0 | ||||||||||||
Deferred tax liabilities: | ||||||||||||||
Investment basis and reserve differences | 344.9 | 285.4 | ||||||||||||
Depreciation and amortization | — | 3.9 | ||||||||||||
Right of use asset | 0.1 | 0.1 | ||||||||||||
Prepaid expenses and other | 3.7 | 2.2 | ||||||||||||
Capitalized interest | 1.0 | 1.3 | ||||||||||||
Total deferred tax liabilities | 349.7 | 292.9 | ||||||||||||
Deferred tax liability, net | $ | (294.8) | $ | (256.9) |
Shares | ||||||||
Nonvested at December 31, 2020 | 3,453,768 | |||||||
Granted | 619,945 | |||||||
Vested | (2,522,019) | |||||||
Forfeited | (237,588) | |||||||
Nonvested at December 31, 2021 | 1,314,106 | |||||||
Granted | 1,221,362 | |||||||
Vested | (834,910) | |||||||
Forfeited | — | |||||||
Nonvested at December 31, 2022 | 1,700,558 |
(Dollars in millions) | Year Ended December 31, 2022 | Year Ended December 31, 2021 | ||||||||||||||||||||||||
Declared | Paid | Declared | Paid | |||||||||||||||||||||||
Preferred Stock | $ | 28.9 | $ | 25.9 | $ | 17.2 | $ | 17.2 | ||||||||||||||||||
Common Stock(1) | 132.3 | 134.6 | 125.8 | 123.5 |
Record Date | Payment Date | Distributions Per Share | Ordinary Dividends | Return of Capital | ||||||||||
12/31/2021 | 1/6/2022 | $ | 0.2400 | $ | 0.0908 | $ | 0.1492 | |||||||
3/31/2022 | 4/7/2022 | 0.2400 | 0.0908 | 0.1492 | ||||||||||
6/30/2022 | 7/7/2022 | 0.2400 | 0.0908 | 0.1492 | ||||||||||
9/30/2022 | 10/6/2022 | 0.2400 | 0.0908 | 0.1492 | ||||||||||
Totals | $ | 0.9600 | $ | 0.3632 | $ | 0.5968 |
(Dollars in millions) | Foreign Currency Translation | Foreign Currency Derivative Contracts | Interest Rate Swaps | Total Accumulated Other Comprehensive Loss(1) | ||||||||||||||||||||||
Balance at December 31, 2021 | $ | (88.2) | $ | 58.6 | $ | (1.6) | $ | (31.2) | ||||||||||||||||||
Unrealized (losses) gains, arising during the period | (73.9) | 39.5 | 7.4 | (27.0) | ||||||||||||||||||||||
Taxes on unrealized losses (gains), arising during the period | 2.2 | (16.1) | (1.8) | (15.7) | ||||||||||||||||||||||
Amounts reclassified out of AOCI during the period, gross | — | — | (1.1) | (1.1) | ||||||||||||||||||||||
Amounts reclassified out of AOCI during the period, taxes | — | — | 0.3 | 0.3 | ||||||||||||||||||||||
Noncontrolling interest | 3.0 | — | — | 3.0 | ||||||||||||||||||||||
Balance at December 31, 2022 | $ | (156.9) | $ | 82.0 | $ | 3.2 | $ | (71.7) |
Year ended December 31, | ||||||||||||||||||||
(Dollars in millions, except share amounts and per share data) | 2022 | 2021 | 2020 | |||||||||||||||||
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 64.8 | $ | 313.2 | $ | 92.9 | ||||||||||||||
Weighted-average shares outstanding for basic | 136,900,875 | 138,552,058 | 139,741,411 | |||||||||||||||||
Income per share - basic | $ | 0.47 | $ | 2.26 | $ | 0.66 | ||||||||||||||
Weighted average shares outstanding for diluted | 138,567,534 | 140,132,435 | 140,347,365 | |||||||||||||||||
Income per share - diluted | $ | 0.47 | $ | 2.24 | $ | 0.66 |
Year Ended December 31, 2022 | ||||||||||||||||||||||||||
(Dollars in millions) | Consolidated | Co-Investments | Corporate | Total | ||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||
Rental | $ | 434.9 | $ | — | $ | — | $ | 434.9 | ||||||||||||||||||
Hotel | 46.9 | — | — | 46.9 | ||||||||||||||||||||||
Investment management fees | — | 44.8 | — | 44.8 | ||||||||||||||||||||||
Property services fees | — | — | 1.7 | 1.7 | ||||||||||||||||||||||
Loans and other | — | 11.7 | — | 11.7 | ||||||||||||||||||||||
Total revenue | 481.8 | 56.5 | 1.7 | 540.0 | ||||||||||||||||||||||
Income from unconsolidated investments | ||||||||||||||||||||||||||
Principal co-investments | — | 199.5 | — | 199.5 | ||||||||||||||||||||||
Performance allocations | — | (21.1) | — | (21.1) | ||||||||||||||||||||||
Income from unconsolidated investments | — | 178.4 | — | 178.4 | ||||||||||||||||||||||
Gain on sale of real estate, net | 103.7 | — | — | 103.7 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Rental | 151.2 | — | — | 151.2 | ||||||||||||||||||||||
Hotel | 29.5 | — | — | 29.5 | ||||||||||||||||||||||
Compensation and related | 41.5 | 44.6 | 25.2 | 111.3 | ||||||||||||||||||||||
Share-based compensation | — | — | 29.0 | 29.0 | ||||||||||||||||||||||
Performance allocation compensation | — | (4.3) | — | (4.3) | ||||||||||||||||||||||
General and administrative | 14.7 | 14.8 | 7.7 | 37.2 | ||||||||||||||||||||||
Depreciation and amortization | 172.9 | — | — | 172.9 | ||||||||||||||||||||||
Total expenses | 409.8 | 55.1 | 61.9 | 526.8 | ||||||||||||||||||||||
Interest expense | (128.2) | — | (92.6) | (220.8) | ||||||||||||||||||||||
Gain on early extinguishment of debt | 27.5 | — | — | 27.5 | ||||||||||||||||||||||
Other income | 20.8 | — | 15.3 | 36.1 | ||||||||||||||||||||||
Provision for income taxes | (21.0) | — | (15.2) | (36.2) | ||||||||||||||||||||||
Net income (loss) | 74.8 | 179.8 | (152.7) | 101.9 | ||||||||||||||||||||||
Net income attributable to noncontrolling interests | (8.2) | — | — | (8.2) | ||||||||||||||||||||||
Preferred dividends | — | — | (28.9) | (28.9) | ||||||||||||||||||||||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 66.6 | $ | 179.8 | $ | (181.6) | $ | 64.8 |
Year Ended December 31, 2021 | ||||||||||||||||||||||||||
(Dollars in millions) | Consolidated | Co-Investments | Corporate | Total | ||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||
Rental | $ | 390.5 | $ | — | $ | — | $ | 390.5 | ||||||||||||||||||
Hotel | 17.1 | — | — | 17.1 | ||||||||||||||||||||||
Investment management fees | — | 35.3 | — | 35.3 | ||||||||||||||||||||||
Property services fees | — | — | 2.1 | 2.1 | ||||||||||||||||||||||
Loans and other | — | 8.6 | — | 8.6 | ||||||||||||||||||||||
Total revenue | 407.6 | 43.9 | 2.1 | 453.6 | ||||||||||||||||||||||
Income from unconsolidated investments | ||||||||||||||||||||||||||
Principal co-investments | — | 271.1 | — | 271.1 | ||||||||||||||||||||||
Performance allocations | — | 117.9 | — | 117.9 | ||||||||||||||||||||||
Income from unconsolidated investments | — | 389.0 | — | 389.0 | ||||||||||||||||||||||
Gain on sale of real estate, net | 412.7 | — | — | 412.7 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Rental | 132.7 | — | — | 132.7 | ||||||||||||||||||||||
Hotel | 12.7 | — | — | 12.7 | ||||||||||||||||||||||
Compensation and related | 60.4 | 40.4 | 33.1 | 133.9 | ||||||||||||||||||||||
Share-based compensation | — | — | 28.7 | 28.7 | ||||||||||||||||||||||
Performance allocation compensation | — | 42.0 | — | 42.0 | ||||||||||||||||||||||
General and administrative | 18.5 | 8.5 | 6.3 | 33.3 | ||||||||||||||||||||||
Depreciation and amortization | 166.3 | — | — | 166.3 | ||||||||||||||||||||||
Total expenses | 390.6 | 90.9 | 68.1 | 549.6 | ||||||||||||||||||||||
Interest expense | (119.1) | — | (73.3) | (192.4) | ||||||||||||||||||||||
Loss on extinguishment of debt | (19.2) | — | (26.5) | (45.7) | ||||||||||||||||||||||
Other loss | (4.7) | — | (0.3) | (5.0) | ||||||||||||||||||||||
Provision for income taxes | (23.0) | — | (103.2) | (126.2) | ||||||||||||||||||||||
Net income (loss) | 263.7 | 342.0 | (269.3) | 336.4 | ||||||||||||||||||||||
Net income attributable to noncontrolling interests | (6.0) | — | — | (6.0) | ||||||||||||||||||||||
Preferred dividends | — | — | (17.2) | (17.2) | ||||||||||||||||||||||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 257.7 | $ | 342.0 | $ | (286.5) | $ | 313.2 |
Year Ended December 31, 2020 | ||||||||||||||||||||||||||
(Dollars in millions) | Consolidated | Co-Investments | Corporate | Total | ||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||
Rental | $ | 403.9 | $ | — | $ | — | $ | 403.9 | ||||||||||||||||||
Hotel | 13.9 | — | — | 13.9 | ||||||||||||||||||||||
Investment management fees | — | 22.5 | — | 22.5 | ||||||||||||||||||||||
Property services fees | — | — | 10.6 | 10.6 | ||||||||||||||||||||||
Loans and other | — | 3.1 | — | 3.1 | ||||||||||||||||||||||
Total revenue | 417.8 | 25.6 | 10.6 | 454.0 | ||||||||||||||||||||||
Income from unconsolidated investments | ||||||||||||||||||||||||||
Principal co-investments | — | 78.3 | — | 78.3 | ||||||||||||||||||||||
Performance allocations | — | 2.7 | — | 2.7 | ||||||||||||||||||||||
Income from unconsolidated investments | — | 81.0 | — | 81.0 | ||||||||||||||||||||||
Gain on sale of real estate, net | 338.0 | — | — | 338.0 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Rental | 135.7 | — | — | 135.7 | ||||||||||||||||||||||
Hotel | 13.8 | — | — | 13.8 | ||||||||||||||||||||||
Compensation and related | 59.7 | 20.8 | 31.4 | 111.9 | ||||||||||||||||||||||
Share-based compensation | — | — | 32.3 | 32.3 | ||||||||||||||||||||||
Performance allocation compensation | — | 0.2 | — | 0.2 | ||||||||||||||||||||||
General and administrative | 20.6 | 5.9 | 8.1 | 34.6 | ||||||||||||||||||||||
Depreciation and amortization | 179.6 | — | — | 179.6 | ||||||||||||||||||||||
Total expenses | 409.4 | 26.9 | 71.8 | 508.1 | ||||||||||||||||||||||
Interest expense | (132.4) | — | (69.5) | (201.9) | ||||||||||||||||||||||
Loss on extinguishment of debt | (9.3) | — | — | (9.3) | ||||||||||||||||||||||
Other loss | (1.4) | — | (0.9) | (2.3) | ||||||||||||||||||||||
Provision for income taxes | (18.4) | — | (25.2) | (43.6) | ||||||||||||||||||||||
Net income (loss) | 184.9 | 79.7 | (156.8) | 107.8 | ||||||||||||||||||||||
Net loss attributable to noncontrolling interests | 2.3 | — | — | 2.3 | ||||||||||||||||||||||
Preferred dividends | — | — | (17.2) | (17.2) | ||||||||||||||||||||||
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 187.2 | $ | 79.7 | $ | (174.0) | $ | 92.9 |
December 31, | |||||||||||
(Dollars in millions) | 2022 | 2021 | |||||||||
Assets | |||||||||||
Consolidated | $ | 5,684.1 | $ | 5,473.9 | |||||||
Co-investment | 2,387.5 | 2,077.9 | |||||||||
Corporate | 200.2 | 324.7 | |||||||||
Total assets | $ | 8,271.8 | $ | 7,876.5 |
December 31, | ||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
Expenditures for long lived assets | ||||||||||||||||||||
Investments | $ | (569.1) | $ | (1,271.0) | $ | (264.2) |
Year Ended December 31, | ||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
United States | $ | 317.5 | $ | 278.1 | $ | 277.3 | ||||||||||||||
Europe | 222.5 | 175.5 | 176.7 | |||||||||||||||||
Total revenue | $ | 540.0 | $ | 453.6 | $ | 454.0 |
CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2022 (Dollars in millions) | ||||||||||||||||||||||||||||||||||||||
Parent | Kennedy-Wilson, Inc. | Guarantor Subsidiaries | Non-guarantor Subsidiaries | Elimination | Consolidated Total | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 91.5 | $ | 59.6 | $ | 288.2 | $ | — | $ | 439.3 | ||||||||||||||||||||||||||
Accounts receivable | — | 0.1 | 18.2 | 22.5 | — | 40.8 | ||||||||||||||||||||||||||||||||
Real estate and acquired in place lease values, net of accumulated depreciation and amortization, net | — | — | 1,656.8 | 3,531.3 | — | 5,188.1 | ||||||||||||||||||||||||||||||||
Unconsolidated investments | — | 15.9 | 698.6 | 1,523.6 | — | 2,238.1 | ||||||||||||||||||||||||||||||||
Investments in and advances to consolidated subsidiaries | 2,009.0 | 4,289.3 | 2,850.0 | — | (9,148.3) | — | ||||||||||||||||||||||||||||||||
Other assets | — | 85.7 | 50.5 | 79.9 | — | 216.1 | ||||||||||||||||||||||||||||||||
Loan purchases and originations | — | 5.8 | 111.6 | 32.0 | — | 149.4 | ||||||||||||||||||||||||||||||||
Total assets | $ | 2,009.0 | $ | 4,488.3 | $ | 5,445.3 | $ | 5,477.5 | $ | (9,148.3) | $ | 8,271.8 | ||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||
Accounts payable | — | 0.5 | 4.0 | 11.7 | — | 16.2 | ||||||||||||||||||||||||||||||||
Accrued expenses and other liabilities | 45.0 | 416.2 | 76.5 | 120.5 | — | 658.2 | ||||||||||||||||||||||||||||||||
Mortgage debt | — | — | 1,075.5 | 1,942.5 | — | 3,018.0 | ||||||||||||||||||||||||||||||||
KW unsecured debt | — | 2,062.6 | — | — | — | 2,062.6 | ||||||||||||||||||||||||||||||||
KWE unsecured bonds | — | — | — | 506.4 | — | 506.4 | ||||||||||||||||||||||||||||||||
Total liabilities | 45.0 | 2,479.3 | 1,156.0 | 2,581.1 | — | 6,261.4 | ||||||||||||||||||||||||||||||||
Equity | ||||||||||||||||||||||||||||||||||||||
Kennedy-Wilson Holdings, Inc. shareholders' equity | 1,964.0 | 2,009.0 | 4,289.3 | 2,850.0 | (9,148.3) | 1,964.0 | ||||||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | 46.4 | — | 46.4 | ||||||||||||||||||||||||||||||||
Total equity | 1,964.0 | 2,009.0 | 4,289.3 | 2,896.4 | (9,148.3) | 2,010.4 | ||||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 2,009.0 | $ | 4,488.3 | $ | 5,445.3 | $ | 5,477.5 | $ | (9,148.3) | $ | 8,271.8 |
CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2021 (Dollars in millions) | ||||||||||||||||||||||||||||||||||||||
Parent | Kennedy-Wilson, Inc. | Guarantor Subsidiaries | Non-guarantor Subsidiaries | Elimination | Consolidated Total | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 116.4 | $ | 69.1 | $ | 339.3 | $ | — | $ | 524.8 | ||||||||||||||||||||||||||
Accounts receivable | — | — | 16.0 | 20.1 | — | 36.1 | ||||||||||||||||||||||||||||||||
Real estate and acquired in place lease values, net of accumulated depreciation and amortization, net | — | — | 1,729.1 | 3,330.7 | — | 5,059.8 | ||||||||||||||||||||||||||||||||
Unconsolidated investments | — | 14.8 | 618.0 | 1,314.8 | — | 1,947.6 | ||||||||||||||||||||||||||||||||
Investments in and advances to consolidated subsidiaries | 1,821.9 | 3,859.2 | 2,488.1 | — | (8,169.2) | — | ||||||||||||||||||||||||||||||||
Other assets | — | 65.9 | 51.6 | 60.4 | — | 177.9 | ||||||||||||||||||||||||||||||||
Loan purchases and originations | — | 6.1 | 61.5 | 62.7 | — | 130.3 | ||||||||||||||||||||||||||||||||
Total assets | $ | 1,821.9 | $ | 4,062.4 | $ | 5,033.4 | $ | 5,128.0 | $ | (8,169.2) | $ | 7,876.5 | ||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||
Accounts payable | $ | — | $ | 1.0 | $ | 4.0 | $ | 13.6 | $ | — | $ | 18.6 | ||||||||||||||||||||||||||
Accrued expenses and other liabilities | 44.3 | 387.2 | 78.0 | 109.6 | — | 619.1 | ||||||||||||||||||||||||||||||||
Mortgage debt | — | — | 1,092.2 | 1,867.6 | — | 2,959.8 | ||||||||||||||||||||||||||||||||
KW unsecured debt | — | 1,852.3 | — | — | — | 1,852.3 | ||||||||||||||||||||||||||||||||
KWE unsecured bonds | — | — | — | 622.8 | 622.8 | |||||||||||||||||||||||||||||||||
Total liabilities | 44.3 | 2,240.5 | 1,174.2 | 2,613.6 | — | 6,072.6 | ||||||||||||||||||||||||||||||||
Equity | ||||||||||||||||||||||||||||||||||||||
Kennedy-Wilson Holdings, Inc. shareholders' equity | 1,777.6 | 1,821.9 | 3,859.2 | 2,488.1 | (8,169.2) | 1,777.6 | ||||||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | 26.3 | — | 26.3 | ||||||||||||||||||||||||||||||||
Total equity | 1,777.6 | 1,821.9 | 3,859.2 | 2,514.4 | (8,169.2) | 1,803.9 | ||||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 1,821.9 | $ | 4,062.4 | $ | 5,033.4 | $ | 5,128.0 | $ | (8,169.2) | $ | 7,876.5 |
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE YEAR ENDED DECEMBER 31, 2022 (Dollars in millions) | ||||||||||||||||||||||||||||||||||||||
Parent | Kennedy-Wilson, Inc. | Guarantor Subsidiaries | Non-guarantor Subsidiaries | Elimination | Consolidated Total | |||||||||||||||||||||||||||||||||
Total revenue | $ | — | $ | 0.2 | $ | 225.1 | $ | 314.7 | $ | — | $ | 540.0 | ||||||||||||||||||||||||||
Total income from unconsolidated investments | — | 1.1 | 12.0 | 165.3 | — | 178.4 | ||||||||||||||||||||||||||||||||
Gain on sale of real estate, net | — | — | 68.1 | 35.6 | — | 103.7 | ||||||||||||||||||||||||||||||||
Total expenses | 29.0 | 92.7 | 172.5 | 232.6 | — | 526.8 | ||||||||||||||||||||||||||||||||
Income from consolidated subsidiaries | 130.8 | 314.4 | 230.7 | — | (675.9) | — | ||||||||||||||||||||||||||||||||
Interest expense | — | (92.6) | (41.8) | (86.4) | — | (220.8) | ||||||||||||||||||||||||||||||||
Gain on early extinguishment of debt | — | — | (1.6) | 29.1 | — | 27.5 | ||||||||||||||||||||||||||||||||
Other income (loss) | 0.1 | 15.6 | (1.3) | 21.7 | — | 36.1 | ||||||||||||||||||||||||||||||||
Income before provision from income taxes | 101.9 | 146.0 | 318.7 | 247.4 | (675.9) | 138.1 | ||||||||||||||||||||||||||||||||
Provision for income taxes | — | (15.2) | (4.3) | (16.7) | — | (36.2) | ||||||||||||||||||||||||||||||||
Net income | 101.9 | 130.8 | 314.4 | 230.7 | (675.9) | 101.9 | ||||||||||||||||||||||||||||||||
Net income attributable to the noncontrolling interests | — | — | — | (8.2) | — | (8.2) | ||||||||||||||||||||||||||||||||
Preferred dividends | (28.9) | — | — | — | — | (28.9) | ||||||||||||||||||||||||||||||||
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 73.0 | $ | 130.8 | $ | 314.4 | $ | 222.5 | $ | (675.9) | $ | 64.8 |
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE YEAR ENDED DECEMBER 31, 2021 (Dollars in millions) | ||||||||||||||||||||||||||||||||||||||
Parent | Kennedy-Wilson, Inc. | Guarantor Subsidiaries | Non-guarantor Subsidiaries | Elimination | Consolidated Total | |||||||||||||||||||||||||||||||||
Total revenues | $ | — | $ | 0.3 | $ | 208.8 | $ | 244.5 | $ | — | $ | 453.6 | ||||||||||||||||||||||||||
Income from unconsolidated investments | — | 3.2 | 99.0 | 286.8 | — | 389.0 | ||||||||||||||||||||||||||||||||
Gain on sale of real estate, net | — | (1.7) | 129.6 | 284.8 | — | 412.7 | ||||||||||||||||||||||||||||||||
Total expenses | 31.8 | 108.1 | 214.8 | 194.9 | — | 549.6 | ||||||||||||||||||||||||||||||||
Income from consolidated subsidiaries | 368.2 | 676.8 | 508.7 | — | (1,553.7) | — | ||||||||||||||||||||||||||||||||
Interest expense | — | (73.3) | (43.3) | (75.8) | (192.4) | |||||||||||||||||||||||||||||||||
Loss on early extinguishment of debt | — | (26.5) | (0.6) | (18.6) | — | (45.7) | ||||||||||||||||||||||||||||||||
Other income (loss) | — | 0.7 | (1.2) | (4.5) | (5.0) | |||||||||||||||||||||||||||||||||
Income before provision for income taxes | 336.4 | 471.4 | 686.2 | 522.3 | (1,553.7) | 462.6 | ||||||||||||||||||||||||||||||||
Provision for income taxes | — | (103.2) | (9.4) | (13.6) | — | (126.2) | ||||||||||||||||||||||||||||||||
Net income | 336.4 | 368.2 | 676.8 | 508.7 | (1,553.7) | 336.4 | ||||||||||||||||||||||||||||||||
Net income attributable to the noncontrolling interests | — | — | — | (6.0) | — | (6.0) | ||||||||||||||||||||||||||||||||
Preferred dividends | (17.2) | — | — | — | — | (17.2) | ||||||||||||||||||||||||||||||||
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 319.2 | $ | 368.2 | $ | 676.8 | $ | 502.7 | $ | (1,553.7) | $ | 313.2 |
CONDENSED CONSOLIDATING STATEMENT OF INCOME FOR THE YEAR ENDED DECEMBER 31, 2020 (Dollars in millions) | ||||||||||||||||||||||||||||||||||||||
Parent | Kennedy-Wilson, Inc. | Guarantor Subsidiaries (1) | Non-guarantor Subsidiaries | Elimination | Consolidated Total | |||||||||||||||||||||||||||||||||
Total revenue | $ | — | $ | — | $ | 218.6 | $ | 235.4 | $ | — | $ | 454.0 | ||||||||||||||||||||||||||
Income from unconsolidated investments | — | 0.6 | (0.6) | 81.0 | — | 81.0 | ||||||||||||||||||||||||||||||||
Gain on sale of real estate, net | — | — | 65.9 | 272.1 | — | 338.0 | ||||||||||||||||||||||||||||||||
Total expenses | 33.5 | 86.7 | 201.0 | 186.9 | — | 508.1 | ||||||||||||||||||||||||||||||||
Income from consolidated subsidiaries | 141.3 | 320.1 | 294.0 | — | (755.4) | — | ||||||||||||||||||||||||||||||||
Interest expense | — | (69.5) | (48.6) | (83.8) | — | (201.9) | ||||||||||||||||||||||||||||||||
Loss on early extinguishment of debt | — | — | (3.7) | (5.6) | — | (9.3) | ||||||||||||||||||||||||||||||||
Other income (loss) | 2.0 | (3.8) | (0.5) | — | (2.3) | |||||||||||||||||||||||||||||||||
Income before provision for income taxes | 107.8 | 166.5 | 320.8 | 311.7 | (755.4) | 151.4 | ||||||||||||||||||||||||||||||||
Provision for income taxes | — | (25.2) | (0.7) | (17.7) | — | (43.6) | ||||||||||||||||||||||||||||||||
Net income | 107.8 | 141.3 | 320.1 | 294.0 | (755.4) | 107.8 | ||||||||||||||||||||||||||||||||
Net loss attributable to the noncontrolling interests | — | — | — | 2.3 | — | 2.3 | ||||||||||||||||||||||||||||||||
Preferred dividends | (17.2) | — | — | — | — | (17.2) | ||||||||||||||||||||||||||||||||
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | 90.6 | $ | 141.3 | $ | 320.1 | $ | 296.3 | $ | (755.4) | $ | 92.9 |
(Dollars in millions) | Initial Cost | Costs Capitalized Subsequent to Acquisition | Gross Balance at December 31, 2022(1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Description | Region | Encumbrances | Land | Building & Improvements | Improvements | Land | Building & Improvements | Total(2) | Accumulated Depreciation | Depreciable Life in Years | Date of Construction | Date Acquired(3) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Southern California | $ | 35.0 | $ | 11.2 | $ | 18.5 | $ | 34.8 | $ | 11.5 | $ | 54.3 | $ | 65.8 | $ | (10.3) | 39 years | 1955/1981/1982 | 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retail | Mountain West | 1.1 | 0.5 | 1.2 | 0.4 | 0.5 | 1.7 | 2.2 | (0.4) | 39 years | 1981 | 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retail | Mountain West | 3.5 | 2.6 | 5.6 | 1.2 | 2.6 | 6.9 | 9.5 | (1.5) | 39 years | 1980/1983 | 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retail | Southern California | 27.0 | 9.1 | 14.0 | 13.8 | 9.1 | 27.8 | 36.9 | (4.9) | 39 years | 1985 | 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial portfolio | United Kingdom | — | 16.6 | 3.9 | 5.6 | 1.2 | 15.5 | 16.7 | (3.3) | 39 years | Various | 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial portfolio | United Kingdom | 30.2 | 47.9 | 249.0 | 10.9 | 28.5 | 182.6 | 211.1 | (46.9) | 39 years | Various | 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Ireland | 71.6 | 8.2 | 102.6 | — | 6.4 | 80.7 | 87.1 | (17.1) | 39 years | 2003 | 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retail | Ireland | 80.8 | 59.8 | 83.1 | 24.3 | 46.9 | 88.7 | 135.6 | (15.8) | 39 years | 1966/2005 | 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Ireland | 61.6 | 20.4 | 73.8 | 5.4 | 16.1 | 63.4 | 79.5 | (14.9) | 39 years | 1980 | 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | United Kingdom | 173.6 | 85.3 | 232.0 | 26.6 | 74.1 | 204.0 | 278.1 | (55.0) | 39 years | 2003 | 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retail | United Kingdom | — | 6.2 | 109.5 | 7.3 | 4.5 | 87.2 | 91.7 | (19.0) | 39 years | 2010 | 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Southern California | 22.4 | 31.8 | 60.6 | 22.1 | 31.8 | 82.6 | 114.4 | (18.5) | 39 years | 1982 | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Southern California | 28.8 | 11.6 | 36.5 | 5.3 | 11.6 | 41.8 | 53.4 | (10.3) | 39 years | 1968 | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Southern California | 35.0 | 20.7 | 47.9 | 26.1 | 20.7 | 53.9 | 74.6 | (12.0) | 39 years | 1982 | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial portfolio | United Kingdom | 165.8 | 86.7 | 159.7 | 7.8 | 58.7 | 108.6 | 167.3 | (21.5) | 39 years | Various | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office portfolio | United Kingdom | — | 19.0 | 41.2 | 17.6 | 20.0 | 41.4 | 61.4 | (5.6) | 39 years | Various | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retail | Spain | 36.9 | 27.1 | 46.2 | 12.7 | 28.4 | 61.1 | 89.5 | (9.8) | 39 years | 1995 | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office portfolio | Italy | — | 26.3 | 74.8 | 0.6 | 30.1 | 86.2 | 116.3 | (15.4) | 39 years | Various | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retail | Mountain West | 6.0 | 2.0 | 9.5 | 4.3 | 2.0 | 13.8 | 15.8 | (1.8) | 39 years | 1961 | 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office building | Ireland | — | 2.0 | 11.9 | 0.2 | 1.9 | 11.7 | 13.6 | (2.0) | 39 years | 2007 | 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office portfolio | United Kingdom | 61.4 | 32.1 | 70.4 | 5.9 | 26.8 | 64.6 | 91.4 | (11.3) | 39 years | Various | 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Ireland | 37.5 | 4.2 | 64.0 | 2.0 | 3.9 | 61.5 | 65.4 | (10.2) | 39 years | 2009 | 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Pacific Northwest | 77.0 | 30.6 | 106.0 | 3.6 | 30.6 | 109.6 | 140.2 | (15.4) | 39 years | 1999/2001 | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Ireland | 15.9 | 4.9 | 18.5 | 8.0 | 4.4 | 24.8 | 29.2 | (2.7) | 39 years | 1841 | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Ireland | 52.0 | 11.0 | — | 2.0 | 10.1 | 52.6 | 62.7 | (1.1) | 39 years | 1840/2000 | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Northern California | 60.7 | 23.5 | 57.3 | 5.3 | 23.5 | 62.6 | 86.1 | (4.8) | 39 years | 2000 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | United Kingdom | 118.1 | 71.2 | 177.9 | — | 62.0 | 155.0 | 217.0 | (5.8) | 39 years | 2019 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | United Kingdom | 38.5 | 25.3 | 54.8 | 0.5 | 22.7 | 49.4 | 72.1 | (1.3) | 39 years | 2001/2007 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | United Kingdom | 49.8 | 25.5 | 74.1 | 0.8 | 23.0 | 67.4 | 90.4 | (1.7) | 39 years | 2004 | 2022 |
Office | Ireland | 51.4 | 0.5 | 3.4 | 49.9 | 0.5 | 59.2 | 59.7 | (0.6) | 39 years | Various | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Multifamily | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
366-unit asset | Mountain West | 50.4 | 9.1 | 36.3 | 13.8 | 9.1 | 50.1 | 59.2 | (20.9) | 39 years | 2000 | 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1,008-unit asset | Northern California | 175.0 | 62.3 | 152.5 | 24.9 | 62.3 | 177.4 | 239.7 | (46.2) | 39 years | 1988 | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
460-unit asset | Southern California | 46.7 | 13.2 | 53.0 | 7.1 | 13.2 | 60.1 | 73.3 | (14.9) | 39 years | 1988 | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
204-unit asset | Mountain West | 14.3 | 2.0 | 17.6 | 4.2 | 1.9 | 21.8 | 23.7 | (5.3) | 39 years | 1999 | 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
168-unit asset | Mountain West | 10.9 | 1.8 | 13.1 | 4.0 | 1.8 | 17.0 | 18.8 | (4.3) | 39 years | 1992 | 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
430-unit asset | Pacific Northwest | 61.0 | 12.8 | 67.4 | 5.5 | 12.8 | 72.9 | 85.7 | (14.1) | 39 years | 2006 | 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
386-unit asset | Southern California | 66.0 | — | 81.4 | 9.4 | — | 90.8 | 90.8 | (18.0) | 39 years | 2002 | 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Land | Southern California | — | 0.6 | — | — | 27.9 | — | 27.9 | — | 39 years | N/A | 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
300-unit asset | Mountain West | 39.0 | 4.8 | 29.2 | 6.6 | 4.8 | 35.8 | 40.6 | (6.5) | 39 years | 1995 | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
210-unit asset | Pacific Northwest | 44.5 | 11.0 | 46.7 | 1.2 | 11.0 | 47.9 | 58.9 | (6.9) | 39 years | 2007 | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
200-unit asset | Mountain West | 20.6 | 1.4 | 25.9 | 1.2 | 1.4 | 27.1 | 28.5 | (4.0) | 39 years | 2012 | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
172-unit asset | Mountain West | — | 0.2 | — | — | 34.3 | — | 34.3 | — | 39 years | N/A | 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
264-unit asset | Pacific Northwest | 24.2 | 6.4 | 44.9 | 5.8 | 6.4 | 50.7 | 57.1 | (8.1) | 39 years | 1997 | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
343-unit asset | Pacific Northwest | 84.0 | 26.8 | 107.4 | 1.1 | 26.8 | 108.5 | 135.3 | (14.4) | 39 years | 2016 | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
179-unit asset | Pacific Northwest | 33.2 | 11.9 | 47.4 | 1.9 | 11.9 | 49.4 | 61.3 | (6.8) | 39 years | 2013 | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
88-unit asset | Mountain West | 8.6 | 2.6 | 10.4 | 1.8 | 2.6 | 12.2 | 14.8 | (2.2) | 39 years | 1988 | 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
492-unit asset | Mountain West | 59.1 | 15.8 | 63.2 | 7.9 | 15.9 | 71.1 | 87.0 | (11.3) | 39 years | 1985 | 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
66-unit asset | Mountain West | 8.0 | 0.8 | — | — | 0.7 | 9.2 | 9.9 | (0.5) | 39 years | 2021 | 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
89-unit asset | Mountain West | 10.2 | 2.1 | — | — | 2.0 | 21.0 | 23.0 | (0.2) | 39 years | N/A | 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
293-unit asset | Mountain West | 19.9 | 7.2 | 28.8 | 1.1 | 7.2 | 29.9 | 37.1 | (3.8) | 39 years | 1995 | 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
188-unit asset | Mountain West | 13.5 | 4.9 | 19.7 | 7.9 | 4.9 | 27.5 | 32.4 | (4.7) | 39 years | 1985 | 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
120-unit asset | Mountain West | 32.3 | 5.7 | — | 0.4 | 1.9 | 38.1 | 40.0 | (2.2) | 39 years | 2021 | 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
277-unit asset | Mountain West | 62.2 | 4.0 | — | 6.9 | 2.7 | 55.3 | 58.0 | (3.8) | 39 years | 2021 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
10-unit asset | Mountain West | — | — | — | — | — | 2.3 | 2.3 | (0.1) | 39 years | 2021 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
360-unit asset | Mountain West | 70.0 | 16.4 | 65.7 | 1.9 | 16.4 | 67.6 | 84.0 | (5.4) | 39 years | 2015 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
260-unit asset | Mountain West | 39.4 | 13.4 | 53.6 | 2.9 | 13.4 | 56.6 | 70.0 | (3.4) | 39 years | 2014 | 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
280-unit asset | Mountain West | 39.6 | 13.3 | 53.2 | 0.2 | 13.3 | 53.4 | 66.7 | (2.3) | 39 years | 2019 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Land | Mountain West | — | — | — | — | 1.0 | — | 1.0 | — | 39 years | N/A | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
344-unit asset | Mountain West | 39.2 | 13.0 | 52.1 | 4.0 | 13.0 | 56.1 | 69.1 | (2.3) | 39 years | 1985 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Land | Mountain West | 16.6 | 4.6 | — | — | 36.4 | — | 36.4 | — | 39 years | N/A | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
240-unit asset | Mountain West | 45.1 | 11.1 | 44.3 | 1.0 | 11.1 | 45.8 | 56.9 | (1.8) | 39 years | 2020 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
160-unit asset | Mountain West | 13.9 | 4.5 | 17.9 | 0.3 | 4.5 | 18.3 | 22.8 | (0.7) | 39 years | 1990/1998 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
332-unit asset | Mountain West | 76.2 | 26.7 | 106.9 | 2.2 | 26.7 | 109.0 | 135.7 | (3.6) | 39 years | 2002 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
383-unit asset | Pacific Northwest | 115.0 | 38.3 | 153.0 | 3.0 | 38.2 | 156.1 | 194.3 | (5.1) | 39 years | 2002/2008 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
164-unit asset | Pacific Northwest | 43.0 | 14.8 | 59.2 | 0.1 | 14.8 | 59.3 | 74.1 | (1.9) | 39 years | 2020 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
528-unit asset | Mountain West | 102.0 | 31.1 | 124.4 | 2.9 | 31.1 | 127.3 | 158.4 | (3.4) | 39 years | 1989/1990 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Land | Mountain West | 7.8 | 8.0 | — | — | 22.4 | — | 22.4 | — | 39 years | N/A | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
350-unit asset | Mountain West | 64.9 | 33.2 | 132.6 | 0.9 | 33.2 | 133.5 | 166.7 | (2.3) | 39 years | 1985 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
404-unit asset | Mountain West | 61.6 | 29.6 | 118.3 | 0.4 | 29.6 | 118.7 | 148.3 | (2.0) | 39 years | 1996 | 2022 |
356-unit asset | Mountain West | 41.0 | 20.8 | 83.1 | 1.0 | 20.8 | 84.1 | 104.9 | (1.5) | 39 years | 1995/2008 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
260-unit asset | Mountain West | 34.0 | 15.7 | 62.6 | 0.3 | 15.7 | 62.9 | 78.6 | (0.6) | 39 years | 2013 | 2022 |
Hotel | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Hotel | Ireland | — | 54.0 | 114.3 | 33.4 | 44.5 | 129.8 | 174.3 | (40.7) | 39 years | 1824/2005 | 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Development | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retail | Spain | — | — | 34.7 | 16.3 | — | 48.4 | 48.4 | — | N/A | N/A | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retail | Spain | — | — | 13.8 | — | — | 13.2 | 13.2 | — | N/A | N/A | 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Land | United Kingdom | 4.2 | — | 0.1 | 3.6 | 0.4 | 4.0 | — | N/A | N/A | 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Ireland | — | 1.2 | 0.9 | 0.9 | 1.2 | 0.9 | 2.1 | — | N/A | N/A | 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Multifamily | Southern California | — | 6.0 | — | 4.0 | 6.0 | 4.0 | 10.0 | — | N/A | N/A | 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Office | Ireland | — | — | 9.6 | — | — | 9.6 | 9.6 | (0.1) | 39 years | 1980 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2700 acres | Hawaii | — | 31.7 | 3.7 | 0.7 | 28.2 | 4.4 | 32.6 | (2.4) | N/A | 1912 | 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3 Lots | Hawaii | — | 16.5 | — | — | 16.5 | — | 16.5 | — | N/A | N/A | 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Grand Total | $ | 3,034.5 | $ | 1,339.3 | $ | 4,156.7 | $ | 494.2 | $ | 1,319.2 | $ | 4,456.1 | $ | 5,775.3 | $ | (619.6) |
For the year ended December 31, | ||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
Balance at the beginning of period | $ | 5,567.3 | $ | 5,207.7 | $ | 5,430.5 | ||||||||||||||
Additions during the period: | ||||||||||||||||||||
Other acquisitions | 167.6 | 137.3 | 183.0 | |||||||||||||||||
Improvements | 604.2 | 1,110.4 | 108.4 | |||||||||||||||||
Foreign currency | (226.0) | (91.8) | 129.9 | |||||||||||||||||
Deductions during the period: | ||||||||||||||||||||
Cost of real estate sold | (337.8) | (796.3) | (644.1) | |||||||||||||||||
Balance at close of period | $ | 5,775.3 | $ | 5,567.3 | $ | 5,207.7 |
For the year ended December 31, | ||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | 2020 | |||||||||||||||||
Balance at the beginning of period | $ | 564.0 | $ | 551.8 | $ | 466.8 | ||||||||||||||
Additions during the period: | ||||||||||||||||||||
Depreciation expense | 133.8 | 30.9 | 121.5 | |||||||||||||||||
Deductions during the period: | ||||||||||||||||||||
Dispositions | (50.8) | (11.1) | (54.5) | |||||||||||||||||
Foreign currency | (27.4) | (7.6) | 18.0 | |||||||||||||||||
Balance at close of period | $ | 619.6 | $ | 564.0 | $ | 551.8 |
4.11 | Filed as Exhibit 4.3 to Registrant’s Quarterly Report on Form 10-Q (File No. 001-33824) filed August 5, 2022. | |||||||
4.12 | Filed as Exhibit 4.2 to Registrants Registration Statement on Form S-3 (File No. 333-235472) filed December 12, 2019. | |||||||
4.13 | Filed as Exhibit 4.1 to Registrant’s Quarterly Report on Form 10-Q (File No. 001-33824) filed May 5, 2022. | |||||||
4.14 | Filed as Exhibit 4.2 to Registrant’s Quarterly Report on Form 10-Q (File No. 001-33824) filed May 5, 2022. | |||||||
4.15 | Filed herewith | |||||||
10.1† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.2† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.3† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.4† | Filed as an Exhibit to Amendment No. 2 to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on October 23, 2009 and incorporated by reference herein. | |||||||
10.5† | Filed as an Exhibit to Amendment No. 2 to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on October 23, 2009 and incorporated by reference herein. | |||||||
10.6† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.7† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.8† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.9† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. |
10.10† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.11† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.12† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.13† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.14† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.15† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.16† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.17† | Filed as Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4/A (file No.: 333-162116) filed on October 23, 2009 | |||||||
10.18† | Filed as Exhibit 10.1 to Registrant's Current Report on Form 8-K (001-33824) filed August 8, 2014 | |||||||
10.19† | Filed as Exhibit 10.1 to Registrant's Current Report on Form 8-K (001-33824) filed October 31, 2018 | |||||||
10.20† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.21† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.22† | Filed as an Exhibit to Kennedy-Wilson Holdings, Inc.'s Registration Statement on Form S-4 (File No.: 333-162116) filed on September 24, 2009 and incorporated by reference herein. | |||||||
10.23† | Filed as Exhibit 10.2 to Registrant's Current Report on Form 8-K (001-33824) filed August 8, 2014 |
10.42† | Filed as Exhibit 10.2 to Registrant’s Current Report on Form 8-K (001-33824) filed December 30, 2014. | |||||||
10.43† | Filed as Exhibit 10.5 to Registrant’s Current Report on Form 8-K (001-33824) filed October 31, 2018 | |||||||
10.44† | Filed as Exhibit 10.3 to Registrant’s Current Report on Form 8-K (001-33824) filed December 30, 2014 | |||||||
10.45† | Filed as Exhibit 10.3 to Registrant's Current Report on Form 8-K (001-33824) filed October 31, 2018. | |||||||
10.46† | Filed as Exhibit 10.1 to Registrant’s Current Report on Form 8-K (001-33824) filed August 28, 2015. | |||||||
10.47† | Filed as Exhibit 10.2 to Registrant’s Current Report on Form 8-K (001-33824) filed August 28, 2015. | |||||||
10.48† | Filed as Exhibit 10.1 to Registrant's Current Report on Form 8-K (001-33824) filed January 24, 2019 | |||||||
10.49† | Filed as Exhibit 10.2 to Registrant's Current Report on Form 8-K (001-33824) filed January 24, 2019 | |||||||
10.50† | Filed as Exhibit 10.3 to Registrant's Current Report on Form 8-K (001-33824) filed January 24, 2019 | |||||||
10.51 | Filed as Exhibit 10.1 to Registrants Current Report on Form 8-K (File No 001-33824) filed October 18, 2019. | |||||||
10.50 | Filed as Exhibit 10.1 to Registrant’s Quarterly Report on Form 10-Q (001-33824) filed May 10, 2017. | |||||||
10.52 | Filed as Exhibit 10.1 to Registrant's Current Report on Form 8-K (001-33824) filed March 26, 2020. | |||||||
10.53 | Filed as Exhibit 10.56 to Registrant's Annual Report on Form 10-K (001-33824) filed February 26, 2021. | |||||||
10.54 | Filed as Exhibit 10.1 to Registrant's Quarterly Report on Form 10-Q (001-33824) filed November 4, 2021. | |||||||
10.55 | Filed herewith | |||||||
10.56 | Filed as Exhibit 10.1 to Registrants Quarterly Report on Form 10-Q (File No. 001-33824) filed August 5, 2022. | |||||||
10.57 | Filed as Exhibit 1.1 to the Registrant’s Current Report on Form 8-K (File No. 001-33824) filed May 6, 2022. | |||||||
10.58 | Filed as Exhibit 10.4 to Registrants Quarterly Report on Form 10-Q (File No. 001-33824) filed August 5, 2022. |
21 | Filed herewith. | |||||||
23.1 | Filed herewith. | |||||||
24.1 | Filed herewith. | |||||||
31.1 | Filed herewith. | |||||||
31.2 | Filed herewith. | |||||||
32.1 | Filed herewith. | |||||||
32.2 | Filed herewith. | |||||||
101 | The following materials from Kennedy-Wilson Holdings, Inc.'s Annual Report on Form 10-K for the year ended December 31, 2022 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets (ii) the Consolidated Statements of Operations and Comprehensive (Loss) Income (iii) the Consolidated Statements of Equity (iv) the Consolidated Statements of Cash Flows (v) related notes to those financial statements and (vi) Schedule III - Real Estate and Accumulated Depreciation. | Filed herewith. |
KENNEDY-WILSON HOLDINGS, INC., a Delaware corporation | ||||||||
By: | /s/ WILLIAM J. MCMORROW | |||||||
William J. McMorrow | ||||||||
Chief Executive Officer |
Name | Title | Date | ||||||||||||
/S/ WILLIAM J. MCMORROW William J. McMorrow | Chief Executive Officer (principal executive officer) and Chairman | February 22, 2023 | ||||||||||||
/S/ JUSTIN ENBODY Justin Enbody | Chief Financial Officer (principal financial officer and principal accounting officer) | February 22, 2023 | ||||||||||||
/S/ TODD BOEHLY Todd Boehly | Director | February 22, 2023 | ||||||||||||
/S/ RICHARD BOUCHER Richard Boucher | Director | February 22, 2023 | ||||||||||||
/S/ TREVOR BOWEN Trevor Bowen | Director | February 22, 2023 | ||||||||||||
/S/ WADE BURTON Wade Burton | Director | February 22, 2023 | ||||||||||||
/S/ NORM CREIGHTON Norm Creighton | Director | February 22, 2023 | ||||||||||||
/S/ CATHY HENDRICKSON Cathy Hendrickson | Director | February 22, 2023 | ||||||||||||
/S/ DAVID A. MINELLA David A. Minella | Director | February 22, 2023 | ||||||||||||
/S/ KENT MOUTON Kent Mouton | Director | February 22, 2023 | ||||||||||||
/S/ MARY RICKS Mary Ricks | Director | February 22, 2023 | ||||||||||||
/S/ SANAZ ZAIMI Sanaz Zaimi | Director | February 22, 2023 | ||||||||||||
/S/ STANLEY ZAX Stanley Zax | Director | February 22, 2023 | ||||||||||||
Indicate: Borrowing, Conversion or Continuation | Indicate: Applicable Borrower Name | Indicate: Requested Amount3 | Indicate: Currency | Indicate: Alternative Currency Daily Rate Loan or Alternative Currency Term Rate Loan | For Alternative Currency Term Rate Loans Indicate: Interest Period (e.g., 1, 3 or 6 month interest period)4 | ||||||||||||
Name of Subsidiary | Jurisdiction | Entity Type | City/State | Country | ||||||||||
68‐540 Farrington LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
7107 Hollywood Developers LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
9350 Civic Center Drive, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
9350 Civic Center JV, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Alpine Meadows Apartment REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Apex Tacoma REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Arya Hedges Creek REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Bailey Farm JV Carried Interest Plan, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Bailey Farm PT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
BCORE MF Monaco Park LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
BCORE MF Solitude, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
BCORE MF Sunstone LLC) | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Bella Sonoma REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
Capri Serenade, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Country Ridge IX, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Cypress Pointe Investments Corp. | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Dillingham Ranch Aina LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Foothill Place REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Gateway KW‐Esprit I Owner, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Guardian/KW Hilltop, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Harrington Square REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Auction Group, Inc. | California | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Capital | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Capital Trust I | California | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Charitable Foundation | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Core Plus Real Estate Fund GP, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Espana, S.L.U | Spain | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Europe Limited | Ireland | Corporation | Beverly Hills, CA | United States |
Kennedy Wilson Fund Management Group, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Holdings, Inc. | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Ireland Limited | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Overseas Investments, Inc. | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Overseas Investments, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Property Equity V, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Property Equity VI | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Property Equity VII, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Property Services V, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Property Services VI, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Property Services VII, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Real Estate Fund V Feeder, LP | Delaware | Limited Partnership | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Real Estate Fund V, LP | Delaware | Limited Partnership | Beverly Hills, CA | United States | ||||||||||
Kennedy wilson Real Estate Fund VI ‐ Parallel Q, LP | Delaware | Limited Partnership | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Real Estate Fund VI Feeder, LP | California | Limited Partnership | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson Real Estate Fund VI, LP | California | Limited Partnership | Beverly Hills, CA | United States |
Kennedy Wilson Real Estate Sales & Marketing | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson REF V BL, LLC | delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson REF VI REIT Aggregator, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson REF VI, BL Q, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson REF VI, BL, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy Wilson UK Limited | England | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy‐Wilson Advisers, Inc. | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy‐Wilson Fund Management Group, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy‐Wilson International | California | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy‐Wilson Property Services V, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kennedy‐Wilson Tech, Ltd. | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
Kennedy‐Wilson, Inc. | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
Kirker Creek REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Kohanaiki Shores LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW - Kelton Bend QOZB, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW ‐ Fort Union, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 134th Street Lofts | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 136 El Camino, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 150 El Camino LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2012T, LLC Artemis Portfolio | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2013J LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021AA | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021BB | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021CC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021DD | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021EE | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021FF | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021GG | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW 2021H | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021HH | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021I | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021II | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021J | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021JJ | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021K | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021KK | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021L | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021LL | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021M | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021MM | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021N | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW 2021NN | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021O | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021OO | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021P | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021PP | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021Q | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021QQ | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021R | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021RR | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021S | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021SS | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021T | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021TT | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW 2021U | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021UU | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021V | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021VV | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021W | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021WW | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021X | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021XX | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021Y | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021YY | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021Z | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 2021ZZ | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 360 Spear, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW 400 California Member, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 50 West, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 5200 Lankershim Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 75‐489 Nani Kailua, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 90 East | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 9350 Civic Center Drive, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW 9th Street Market, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW ABQ, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Advanta Office Commons | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Alameda LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Alameda Member LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Alila Napa Valley, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Alpha Holdco Limited | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Alpine Meadows, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW America Multifamily Manager II, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Arista Uptown, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Ashton Parc Villagio, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Atlas, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW AZ La Privada, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Baker, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Bend CM, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Bend QOF, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Bend Sponsor, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Boise Plaza, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Bozeman Investors, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Bristol at Southport, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Camarillo Land, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Cantata Trail, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW CDO Investor, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW CIG Management Services, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Colorado Springs 260, LLC | Delaware/Colorado | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Colorado Springs MT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Coppins Well Member, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Core Natomas, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Cottonwood, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Country Ridge IX, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW CP West Hills Asset Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW CP West Hills Participant, LLC, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Creekview Shopping Center, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Cypress, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Dillingham Ranch Aina LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Eden Plaza, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Eisley Sponsor, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Eisley, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW El Camino, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW El Sombra ABQ, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW El Sombra X, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Employment Services, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Encanto, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Encinitas Beach Resoirt, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Equinox, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Ethos Community, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW EU Capital 2, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Capital 3, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Capital, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Investors I, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Investors IX, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Investors V | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Investors VII | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Investors VIII | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Investors X, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Loan Partners II, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU Loan Partners III, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW EU PRS Investor, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Europe Investors I, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Europe Investors II, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Europe Investors III, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Europe Investors IV, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Execs 2021, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Executives Pacifica Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW F5 Tower,LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Family Orem Shopping Center State Plaza, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fife, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Foothill Place Member, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Foothill Place, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fourth Plain, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund V ‐ 129 Paoakalani, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund V ‐ 2241 Kapiolani, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Fund V ‐ 303 17th Ave, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund V ‐ Brand | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund V ‐ REIT C0‐Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund V - REIT Holdings TRS LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund V ‐ REIT Holdings, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund V ‐ Sandman, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Adler Portfolio | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - American Fork | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Arapahoe I LLC | Delaware/Colorado | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Arapahoe II LLC | Delaware/Colorado | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Arbor Heights | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Atria LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Autumn Ridge | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Fund VI - Canyon Park East, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI ‐ Draper, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Fremont Research Center, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Gertrude, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Inverness, LLC | Delaware/Colorado | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Last Mile Albuquerque, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - LAX Parking, LLC | Delaware/California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW fund VI - Mary Crest, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI- Milpitas, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Parkway Center, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Raytheon LLC | Delaware/Colorado | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI ‐ Redmond East, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI ‐ REIT C0‐Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Fund VI ‐ REIT Holdings TRS LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI REIT Holdings, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI ‐ Riverboat Road | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - San Mateo | Delaware/California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - SE Denver Flex Portfolio LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - SVRD Portfolio, LLC | Delaware/California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Third Street Promenade, LLC | Delaware/California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI ‐ Valley Oaks, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI - Vasona Med-Tech Park, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI LV 5400, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI Non REIT Holdings, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI Northtowne Lane, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI QuikPark Co-Invest LP | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Fund VI Stone Cliff Apartments, LLC | Delaware/Colorado | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Fund VI Tempe Station Apartments, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW GEO Shoreline, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Golden State Towers Loan, LLC* | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Hamilton Landing - Land, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Hamilton Landing, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Hanover Quay, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Happy Valley, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Harbor II, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Harbor, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Hardware Village, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Harrington Square, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Harrington, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Hawaii Development LLC | Hawaii | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Hedges Creek, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Heights Investor, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Hidden Creek, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Hilltop Manager II, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Investment Adviser, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Ireland, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW James Street Manager, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Jasper, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Jororo ‐ 129 Paoakalani, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Jororo‐ 2241 Kapiolani, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Kawana Spring, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Kelton - Bend Owner, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Kirker Creek, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
K‐W Kohanaiki Group, Inc. | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
KW Kohanaiki Lots | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Kohanaiki Shores Member, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Kona Investors Beverage, LLC | Delaware/Hawaii | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Kona Investors Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Kona Investors, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Kona LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Lake Merritt, LLC | Hawaii | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Lakeland, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Linder Road, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Lofts X, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW LPC Investors, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW LV 3 Sponsor, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW LV 3001 Park, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Manhattan Beach Studios Loan, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Marina View Venture, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Marina View, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Marston Lake, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Metwest on Sunset, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Midvale Village, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Midvale, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Moffett Place, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Montclair, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Mount Hood, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Multifamily 2021 | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Multifamily 2022, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Multifamily Co-Invest 2021 | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Multifamily Co-Invest 2022 | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Multifamily Co-Invest Manager 2021 | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Multifamily Co-Invest Manager 2022 | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Multi‐Family Management Group, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW MW Cottonwood, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW MW Lakeharbor, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW MW Mullan, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW NB LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW NM San Miguel, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Northstar Venture Penthouses, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW NV Palms. LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Ocean Services, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW One Baxter Way GP, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW One Ten Plaza, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Onyx, TIC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Oxford North, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Pacific Valley, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Pacifica, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Park on 20th, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Park Santa Fe, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Parkcenter Blvd, LLC | Delaware/Idaho | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW PCCP Montclair, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Pearl Street Portfolio | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Petaluma Hill Road, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Pine 43, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
K‐W Portfolio Group I, Inc. | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Portfolio XIII, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Portland Southgate, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
K‐W Properties | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
K‐W Properties II, Inc. | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
KW Quebec Asset Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Quebec Participant, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Radius, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Rancho Mirage Loan, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Ravenswood Equity LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW RC Happey Valley, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Real Estate II Carry, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Real Estate II Equity, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Real Estate II GP, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Redmond Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Redmond, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Residential Capital, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Richfield Plaza, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW River Pointe Premiere, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW River Pointe, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Riverdale and 36, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Riverstone Lane, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Riverwalk, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW RockVue, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Rosewood Premiere, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW San Mateo, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW San Vicente Bungalows and Hotel 850, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Sandpiper, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Santa Clarita Townhomes, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Santa Rosa, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
K‐W Santiago Inc. | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
KW Savier Street, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW SB Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Seattle Office Portfolio GP, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Securities, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Serenade Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Silver Lake Pool & Inn | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Sky Valley, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW South Bay Galleria, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW State Street, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Stockton Industrial, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Stoneridge, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Summer House Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Sunset CP Asset Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Sunset CP Participant, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Sunset North, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Tacoma Apartments, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Tacoma Condos, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Taylor Yard 55, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Ten Mile MT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Ten Mile, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Terra West Sponsor | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW The Cadence, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW The Charli, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW The Olive, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW The Press, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Theater Loan, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Timbers Kauai Club, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Towne Square X, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Towne Square, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Transportation Services, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW UG2 SFH, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW UK Loan Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW University Glen Executives, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW University Glen Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW University Glen, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW University Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW UR Investments 1, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW UR Investments 2, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW UR Investments 3, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW UR Investments 4, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW UR Investments 5 LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW UR Investments 6, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW UR Investments 7, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW UR Subsidiary 2020. LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Victory Land Loan, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Victory Plaza Loan, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Volare, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW W Hollywood, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Westmoor 7, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW Westmoor 8-10, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Westmoreland TIC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Whitewater Park, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW Zia Sunnyside, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW/AB Terra West Holdings, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW/LF ‐ Malibu Sands, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW/LF 7080 Hollywood, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW/LF Equinox, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW/LF Radius, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWF Investors I, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWF Investors IV, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWF Investors VII, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWF Manager IV, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
KW-G Blocker, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G CPC Boise Apartments, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G CPC REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G Multifamily Co-Invest, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G Multifamily Venture 1 Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G Multifamily Venture 1, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G Multifamily Venture 2 Manager. LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G Multifamily Venture 2. LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G Multifamily Venture 2.1, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G Shoreline RIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW-G Shoreline, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWP Financial | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWP Financial I | Delaware | Corporation | Beverly Hills, CA | United States | ||||||||||
KWP Financial XI, LLC | California | Limited liability company | Beverly Hills, CA | United States |
KWSB ABQ Owner, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWSB Capital, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWSB Pacifica Owner, LLC | Delaware/WA | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWSB Real Estate Venture I, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWSB Real Estate Venture II, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWSB Real Estate Venture III, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWSB Real Estate Venture IV, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWSB Real Estate Venture V, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KWSB Riverwalk Owner, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW‐VHH Member, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
KW‐VHH, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Mokuleia Shores Holder LLC | Hawaii | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Montiavo at Bradley Squae REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
Montiavo at Bradley Square Owner, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
North Shore Water Company LLC | Hawaii | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Northwest Louisiana Community Development Fund I | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
One Baxter Way GP, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
One Baxter Way, LP | Delaware | Limited Patnership | Beverly Hills, CA | United States | ||||||||||
Pacifica East Coast Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Pacifica Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Pacifica West Coast Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
QuikPark Blocker, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
QuikPark Owners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
QuikPark Pooling, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Riverscape Parkway, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Rutter/Kohanaiki, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
San Mateo ABQ, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
Santa Maria Land Partners Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Santa Maria Land Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Santiago Land Holdings, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
SG KW Venture I Manager, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
SG KW Venture I.LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
SoCal Baker, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Sunset North Owner, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
SV Investment East Coast Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
SV Investment Group Partners Manager, LLC | California | Limited liability company | Beverly Hills, CA | United States | ||||||||||
SV Investment Group Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
SV Investment West Coast Partners, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Townhomes at Lost Canyon REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
UG2 MR LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
Whitewater Park Apartments REIT, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States | ||||||||||
Woodlands Village Shopping Center, LLC | Delaware | Limited liability company | Beverly Hills, CA | United States |
/s/ William J. McMorrow | |||||
William J. McMorrow Chief Executive Officer and Chairman |
/s/JUSTIN ENBODY | |||||
Justin Enbody Chief Financial Officer |
Date: | February 22, 2023 | /s/ WILLIAM J. MCMORROW | |||||||||
William J. McMorrow Chief Executive Officer |
Date: | February 22, 2023 | /s/ JUSTIN ENBODY | |||||||||
Justin Enbody Chief Financial Officer |