Attached files

file filename
8-K - 8-K - KKR & Co. Inc.a11-11098_18k.htm

Exhibit 99.1

 

 

KKR & Co. L.P. Announces First Quarter 2011 Results

 

Assets under management (“AUM”) totaled $61.0 billion as of March 31, 2011, up from $54.7 billion as of March 31, 2010.

 

Fee related earnings (“FRE”) were $126.2 million for the quarter ended March 31, 2011, up from $90.4 million for the quarter ended March 31, 2010.

 

Gross distributable earnings(1) were $192.9 million for the quarter ended March 31, 2011, up from $84.8 million for the quarter ended March 31, 2010.

 

Economic net income (“ENI”) was $742.5 million for the quarter ended March 31, 2011, up from $674.8 million for the quarter ended March 31, 2010.

 

After-tax ENI was $0.96 per adjusted unit for the quarter ended March 31, 2011, up from $0.93 per adjusted unit for the quarter ended March 31, 2010.

 

GAAP net income attributable to KKR & Co. L.P. was $159.6 million for the quarter ended March 31, 2011, up from $113.8 million for the quarter ended March 31, 2010.

 

Book value was $6.2 billion on a segment basis as of March 31, 2011, representing $9.08 per adjusted unit.

 

KKR & Co. L.P. declares a first quarter distribution of $0.21 per common unit.

 

NEW YORK, May 4, 2011—KKR & Co. L.P. (NYSE: KKR) today reported its first quarter results for 2011.  ENI was $742.5 million for the quarter ended March 31, 2011, an increase of $67.7 million or 10.0%, as compared to ENI of $674.8 million for the quarter ended March 31, 2010. The 6.5% appreciation of KKR’s private equity investments along with increased fees in our private markets segment were the key contributors to the positive results.

 

AUM was $61.0 billion as of March 31, 2011, up 11.6% from March 31, 2010. The increase resulted from continued investment appreciation as well as new capital raised, partially offset by distributions to the limited partners of our funds. Fee paying assets under management (“FPAUM”) were $45.7 billion as of March 31, 2011, up 7.5% from March 31, 2010, driven primarily by new capital raised.

 

“The first quarter represented a good start to 2011 for each of our businesses. In particular, this quarter’s strong financial results benefited from a growing number of monetization and exit events across our private equity portfolio, which generated the most distributable cash carry we have had in a quarter since going public.  We also achieved meaningful outperformance in our credit strategies, all of which continue to outperform benchmark indices. Finally, our capital markets business has continued to scale, demonstrating well rounded transaction activity across geographies and products,” said Henry R. Kravis and George R. Roberts, Co-Founders, Co-Chairmen and Co-Chief Executive Officers of KKR.

 


Note: Certain financial measures, including FRE, ENI, after-tax ENI and adjusted units, are not presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). See Exhibits A and B for a reconciliation of such measures to financial results prepared in accordance with GAAP.

 

(1) See Distribution Calculation on page 18 for the calculation of gross distributable earnings.

 

1



 

GAAP RESULTS

 

Net income attributable to KKR & Co. L.P. for the quarter ended March 31, 2011 was $159.6 million or $0.75 per common unit, an increase of $45.8 million or $0.19 per common unit, as compared to net income attributable to KKR & Co. L.P. of $113.8 million or $0.56 per common unit for the quarter ended March 31, 2010.  The growth was primarily driven by an increase in fees earned and a decrease in equity-based payments recognized.

 

SEGMENT RESULTS

 

Private Markets

 

AUM in the private markets segment was $46.2 billion as of March 31, 2011, unchanged from December 31, 2010, as appreciation in KKR’s private equity portfolio was offset by distributions to limited partners arising from realizations.

 

FPAUM in the private markets segment was $37.9 billion as of March 31, 2011, a decrease of $0.3 billion or 0.8%, as compared to FPAUM of $38.2 billion as of December 31, 2010.  The decrease was primarily due to realization activity in KKR’s private equity portfolio, partially offset by favorable changes in foreign exchange related to Euro denominated commitments and invested capital as well as new capital raised.

 

FRE in the private markets segment was $90.6 million for the quarter ended March 31, 2011, an increase of $34.4 million or 61.2%, as compared to FRE of $56.2 million for the quarter ended March 31, 2010.  The increase was primarily due to (i) higher monitoring fees as a result of $68.8 million of termination payments on monitoring agreements with two portfolio companies during the first quarter of 2011, which impacted FRE by $37.8 million net of associated fee credits and (ii) higher transaction fees as a result of an increase in transaction fee-generating investment activity. These increases were partially offset by higher compensation and other operating expenses.

 

ENI in the private markets segment was $276.7 million for the quarter ended March 31, 2011, an increase of $83.0 million or 42.8%, as compared to ENI of $193.7 million for the quarter ended March 31, 2010. The increase was primarily due to higher net carried interest resulting from a lower level of management fee refunds and the increase in FRE discussed above.

 

Public Markets

 

AUM and FPAUM in the public markets segment as of March 31, 2011 were $14.8 billion and $7.8 billion, respectively, both unchanged from December 31, 2010.  Appreciation in the net asset value of certain investment vehicles and new capital raised were largely offset by redemptions.

 

FRE in the public markets segment was $14.5 million for the quarter ended March 31, 2011, a decrease of $1.2 million or 7.6%, as compared to FRE of $15.7 million for the quarter ended March 31, 2010.  The decrease was primarily due to higher compensation and other operating expenses in connection with the development of the equity strategies platform, partially offset by an increase in management fees related to new capital raised.

 

ENI in the public markets segment was $15.9 million for the quarter ended March 31, 2011, a decrease of $0.4 million or 2.5%, as compared to ENI of $16.3 million for the quarter ended March 31, 2010.  The decrease was primarily due to the decline in FRE discussed above, partially offset by higher net carried interest resulting from an increase in the amount of carry-generating invested capital as compared to the prior period.

 

Capital Markets and Principal Activities

 

FRE in the capital markets and principal activities segment was $21.1 million for the quarter ended March 31, 2011, an increase of $2.6 million or 14.1%, as compared to FRE of $18.5 million for the quarter ended March 31, 2010. The increase was primarily due to a higher level of overall capital markets transaction activity resulting from an improved environment and the continued growth of this business.

 

ENI in the capital markets and principal activities segment was $449.9 million for the quarter ended March 31, 2011, a decrease of $14.9 million or 3.2%, as compared to ENI of $464.8 million for the quarter ended March 31, 2010. The decrease was primarily due to a lower level of investment income. While the fair value of KKR’s principal investments increased during the first quarter of 2011, the level of appreciation was slightly lower than in the first quarter of 2010.

 

2



 

CAPITAL AND LIQUIDITY

 

As of March 31, 2011, KKR had an available cash balance of $1.1 billion and $500.0 million of outstanding debt obligations under its senior notes. KKR’s availability for further borrowings was approximately $1.6 billion (which does not include a $500.0 million revolving credit facility for use in its capital markets business that was undrawn as of March 31, 2011).

 

As of March 31, 2011, KKR’s portion of total uncalled commitments to its investment funds was $864.8 million, consisting of the following (amounts in thousands):

 

 

 

Commitments

 

Private Markets

 

 

 

2006 Fund

 

$

313,327

 

European Fund III

 

297,452

 

Asian Fund

 

115,476

 

Infrastructure Fund

 

50,000

 

E2 Investors (Annex Fund)

 

30,833

 

China Growth Fund

 

8,506

 

Natural Resources I

 

5,936

 

Other Private Markets Commitments

 

1,126

 

Total Private Markets Commitments

 

822,656

 

 

 

 

 

Public Markets

 

 

 

Mezzanine Fund

 

30,300

 

Special Situations Vehicles

 

11,800

 

Total Public Markets Commitments

 

42,100

 

 

 

 

 

Total Uncalled Commitments

 

$

864,756

 

 

DISTRIBUTION

 

A distribution of $0.21 per common unit will be paid on May 27, 2011 to unitholders of record as of the close of business on May 16, 2011.

 

CONFERENCE CALL

 

A conference call to discuss KKR’s financial results will be held on Wednesday, May 4, 2011 at 10:00 a.m. EDT. The conference call may be accessed by dialing (888) 211-7360 (U.S. callers) or +1 (913) 312-1390 (non-U.S. callers); a pass code is not required. Additionally, the conference call will be broadcast live over the Internet and may be accessed through the Investor Relations section of KKR’s website at http://www.kkr.com/kkr_ir/kkr_events.cfm.  A replay of the live broadcast will be available on KKR’s website or by dialing (888) 203-1112 (U.S. callers) and +1 (719) 457-0820 (non-U.S. callers), pass code 6213651, beginning approximately two hours after the broadcast.

 

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

 

ABOUT KKR

 

Founded in 1976 and led by Henry Kravis and George Roberts, KKR is a leading global investment firm with $61.0 billion in assets under management as of March 31, 2011.  With 14 offices around the world, KKR manages assets through a variety of investment funds and accounts covering multiple asset classes. KKR seeks to create value by bringing operational expertise to its portfolio companies and through active oversight and monitoring of its investments. KKR complements its investment expertise and strengthens interactions with investors through its client relationships and capital markets platforms. KKR is publicly traded on the New York Stock Exchange (NYSE: KKR). For additional information, please visit KKR’s website at www.kkr.com.

 

3



 

FORWARD-LOOKING STATEMENTS

 

This release contains certain forward-looking statements. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. The forward-looking statements are based on KKR’s beliefs, assumptions and expectations of its future performance, taking into account all information currently available to it. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to KKR or are within its control. If a change occurs, KKR’s business, financial condition, liquidity and results of operations, including but not limited to assets under management, fee paying assets under management, fee related earnings, economic net income, committed dollars invested, uncalled commitments and book value, may vary materially from those expressed in the forward-looking statements. The following factors, among others, could cause actual results to vary from the forward-looking statements: the general volatility of the capital markets; failure to realize the benefits of or changes in KKR’s business strategies; availability, terms and deployment of capital; availability of qualified personnel and expense of recruiting and retaining such personnel; changes in the asset management industry, interest rates or the general economy; underperformance of KKR’s investments and decreased ability to raise funds; and the degree and nature of KKR’s competition. KKR does not undertake any obligation to update any forward-looking statements to reflect circumstances or events that occur after the date on which such statements were made except as required by law. In addition, KKR’s business strategy is focused on the long term and financial results are subject to significant volatility.  Additional information about factors affecting KKR is available in KKR & Co. L.P.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2010, filed with the SEC on March 7, 2011 and other filings with the SEC, which are available at www.sec.gov.

 

CONTACT INFORMATION

 

Investor Relations:

 

Media Contact:

Pam Testani

 

Kristi Huller

Kohlberg Kravis Roberts & Co. L.P.

 

Kohlberg Kravis Roberts & Co. L.P.

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

 

Tel: +1 (212) 750-8300

investor-relations@kkr.com

 

media@kkr.com

 

* * * * *

 

4



 

KKR

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (GAAP BASIS - UNAUDITED)

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

 

 

 

Quarter Ended

 

 

 

March 31, 2011

 

March 31, 2010

 

Revenues

 

 

 

 

 

Fees

 

$

231,843

 

$

106,031

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

Compensation and Benefits

 

356,554

 

365,531

 

Occupancy and Related Charges

 

12,554

 

9,685

 

General, Administrative and Other

 

45,121

 

77,724

 

Fund Expenses

 

9,523

 

10,368

 

Total Expenses

 

423,752

 

463,308

 

 

 

 

 

 

 

Investment Income (Loss)

 

 

 

 

 

Net Gains (Losses) from Investment Activities

 

2,487,209

 

2,286,553

 

Dividend Income

 

4,808

 

442,907

 

Interest Income

 

65,368

 

48,303

 

Interest Expense

 

(17,252

)

(13,827

)

Total Investment Income (Loss)

 

2,540,133

 

2,763,936

 

 

 

 

 

 

 

Income (Loss) Before Taxes

 

2,348,224

 

2,406,659

 

 

 

 

 

 

 

Income Taxes

 

30,783

 

13,452

 

 

 

 

 

 

 

Net Income (Loss)

 

2,317,441

 

2,393,207

 

 

 

 

 

 

 

Less: Net Income (Loss) Attributable to

 

 

 

 

 

Noncontrolling Interests in Consolidated Entities

 

1,748,972

 

1,987,130

 

Less: Net Income (Loss) Attributable to

 

 

 

 

 

Noncontrolling Interests Held by KKR Holdings L.P.

 

408,904

 

292,241

 

 

 

 

 

 

 

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

 

$

159,565

 

$

113,836

 

 

 

 

 

 

 

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

 

 

 

 

 

Basic

 

$

0.75

 

$

0.56

 

Diluted (a)

 

$

0.75

 

$

0.56

 

Weighted Average Common Units Oustanding

 

 

 

 

 

Basic

 

213,479,630

 

204,902,226

 

Diluted (a)

 

213,509,630

 

204,902,226

 

 


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

 

5



 

KKR

STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION

TOTAL REPORTABLE SEGMENTS (UNAUDITED)

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

 

 

 

Quarter Ended

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

Fees

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

Management fees

 

$

127,550

 

$

119,043

 

$

111,029

 

Incentive fees

 

12,013

 

8,427

 

12,500

 

Management and incentive fees

 

139,563

 

127,470

 

123,529

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

Monitoring fees

 

90,427

 

22,108

 

22,532

 

Transaction fees

 

87,276

 

86,774

 

55,534

 

Fee credits

 

(72,992

)

(21,671

)

(14,267

)

Net monitoring and transaction fees

 

104,711

 

87,211

 

63,799

 

 

 

 

 

 

 

 

 

Total fees

 

244,274

 

214,681

 

187,328

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Compensation and benefits

 

63,140

 

55,594

 

52,253

 

Occupancy and related charges

 

11,859

 

10,124

 

9,685

 

Other operating expenses

 

43,072

 

53,872

 

35,001

 

Total expenses

 

118,071

 

119,590

 

96,939

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

126,203

 

95,091

 

90,389

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

Gross carried interest

 

332,121

 

416,442

 

323,211

 

Less: allocation to KKR carry pool

 

(139,515

)

(169,305

)

(99,382

)

Less: management fee refunds (a)

 

(4,804

)

(24,412

)

(83,740

)

Net carried interest

 

187,802

 

222,725

 

140,089

 

Other investment income (loss)

 

430,175

 

398,389

 

444,702

 

Total investment income (loss)

 

617,977

 

621,114

 

584,791

 

 

 

 

 

 

 

 

 

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

 

744,180

 

716,205

 

675,180

 

Income (Loss) attributable to noncontrolling interests

 

1,660

 

1,592

 

376

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

742,520

 

$

714,613

 

$

674,804

 

 

 

 

 

 

 

 

 

Provision for Income Taxes

 

88,739

 

17,400

 

40,078

 

 

 

 

 

 

 

 

 

Economic Net Income, After Taxes (b)

 

$

653,781

 

$

697,213

 

$

634,726

 

 

 

 

 

 

 

 

 

Economic Net Income, After Taxes per Adjusted Unit (c)

 

$

0.96

 

$

1.02

 

$

0.93

 

 

 

 

 

 

 

 

 

Assets Under Management

 

$

61,043,200

 

$

60,997,500

 

$

54,708,700

 

Fee Paying Assets Under Management

 

$

45,716,600

 

$

46,011,100

 

$

42,528,900

 

Committed Dollars Invested

 

$

1,127,100

 

$

2,691,000

 

$

1,142,700

 

Uncalled Commitments

 

$

13,303,600

 

$

14,074,700

 

$

14,234,800

 

 

 

 

 

 

 

 

 

Other Information

 

 

 

 

 

 

 

Fee Related Earnings

 

$

126,203

 

$

95,091

 

$

90,389

 

Plus: Depreciation and Amortization

 

2,641

 

2,790

 

2,438

 

Fee Related EBITDA

 

$

128,844

 

$

97,881

 

$

92,827

 

 

 

 

 

 

 

 

 

Gross Distributable Earnings

 

$

192,938

 

$

157,346

 

$

84,813

 

 

 

 

 

 

 

 

 

GAAP interest expense

 

$

17,252

 

$

18,706

 

$

13,827

 

Less: interest expense related to debt obligations from investment financing arrangements

 

6,557

 

7,535

 

7,628

 

Core Interest Expense (d)

 

$

10,695

 

$

11,171

 

$

6,199

 

 


(a)          As of March 31, 2011, $62.4 million of carried interest is subject to management fee refunds, which may reduce carried interest in future periods.

 

(b)        ENI, After Taxes is calculated by deducting from ENI the implied income tax provision that has been calculated assuming that all income is allocated to KKR & Co. L.P., which would occur following an exchange of all KKR Holdings units for common units of KKR & Co. L.P. The assumptions and methodology used to calculate the implied income tax provision are consistent with those used in calculating the tax provision for KKR & Co. L.P. under GAAP.  The implied income tax provision does not give effect to any tax savings or deductions that may result from the exchange of KKR Holdings units.

 

(c)          Adjusted units represent the weighted-average fully diluted unit count for Economic Net Income purposes using the if-converted method. See Exhibit B for a reconciliation of this item to the comparable GAAP measure.

 

(d)         Core interest expense excludes interest expense related to debt obligations from investment financing arrangements related to certain of KKR’s private equity funds and principal investments.  These financing arrangements are not direct obligations of the general partners of KKR’s private equity funds or its management companies. On a segment basis, interest expense is included in other investment income.

 

6



 

KKR

STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION

PRIVATE MARKETS SEGMENT (UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

Fees

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

Management fees

 

$

110,257

 

$

102,684

 

$

98,160

 

Incentive fees

 

 

 

 

Management and incentive fees

 

110,257

 

102,684

 

98,160

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

Monitoring fees

 

90,427

 

22,108

 

22,532

 

Transaction fees

 

53,178

 

30,942

 

25,114

 

Fee credits

 

(70,787

)

(15,673

)

(10,077

)

Net monitoring and transaction fees

 

72,818

 

37,377

 

37,569

 

 

 

 

 

 

 

 

 

Total fees

 

183,075

 

140,061

 

135,729

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Compensation and benefits

 

45,975

 

42,396

 

40,841

 

Occupancy and Related Charges

 

10,575

 

9,206

 

8,925

 

Other operating expenses

 

35,884

 

47,392

 

29,746

 

Total expenses

 

92,434

 

98,994

 

79,512

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

90,641

 

41,067

 

56,217

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

Gross carried interest

 

329,047

 

414,025

 

322,840

 

Less: allocation to KKR carry pool

 

(138,285

)

(168,338

)

(99,233

)

Less: management fee refunds

 

(4,804

)

(24,412

)

(83,740

)

Net carried interest

 

185,958

 

221,275

 

139,867

 

Other investment income (loss)

 

1,067

 

(111

)

(2,594

)

Total investment income (loss)

 

187,025

 

221,164

 

137,273

 

 

 

 

 

 

 

 

 

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

 

277,666

 

262,231

 

193,490

 

Income (Loss) attributable to noncontrolling interests

 

927

 

259

 

(250

)

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

276,739

 

$

261,972

 

$

193,740

 

 

 

 

 

 

 

 

 

Assets Under Management

 

$

46,239,100

 

$

46,223,900

 

$

40,943,100

 

Fee Paying Assets Under Management

 

$

37,883,600

 

$

38,186,700

 

$

35,901,900

 

Committed Dollars Invested

 

$

809,700

 

$

2,371,500

 

$

995,500

 

Uncalled Commitments

 

$

12,071,700

 

$

12,625,900

 

$

12,844,300

 

 

7



 

KKR

STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION

PUBLIC MARKETS SEGMENT (UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

Fees

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

Management fees

 

$

17,293

 

$

16,359

 

$

12,869

 

Incentive fees

 

12,013

 

8,427

 

12,500

 

Management and incentive fees

 

29,306

 

24,786

 

25,369

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

Monitoring fees

 

 

 

 

Transaction fees

 

3,729

 

9,292

 

5,823

 

Fee credits

 

(2,205

)

(5,998

)

(4,190

)

Net monitoring and transaction fees

 

1,524

 

3,294

 

1,633

 

 

 

 

 

 

 

 

 

Total fees

 

30,830

 

28,080

 

27,002

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Compensation and benefits

 

11,159

 

7,586

 

7,142

 

Occupancy and related charges

 

955

 

612

 

568

 

Other operating expenses

 

4,208

 

3,580

 

3,597

 

Total expenses

 

16,322

 

11,778

 

11,307

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

14,508

 

16,302

 

15,695

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

Gross carried interest

 

3,074

 

2,417

 

371

 

Less: allocation to KKR carry pool

 

(1,230

)

(967

)

(149

)

Less: management fee refunds

 

 

 

 

Net carried interest

 

1,844

 

1,450

 

222

 

Other investment income (loss)

 

(351

)

188

 

508

 

Total investment income (loss)

 

1,493

 

1,638

 

730

 

 

 

 

 

 

 

 

 

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

 

16,001

 

17,940

 

16,425

 

Income (Loss) attributable to noncontrolling interests

 

138

 

157

 

145

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

15,863

 

$

17,783

 

$

16,280

 

 

 

 

 

 

 

 

 

Assets Under Management

 

$

14,804,100

 

$

14,773,600

 

$

13,765,600

 

Fee Paying Assets Under Management

 

$

7,833,000

 

$

7,824,400

 

$

6,627,000

 

Committed Dollars Invested

 

$

317,400

 

$

319,500

 

$

147,200

 

Uncalled Commitments

 

$

1,231,900

 

$

1,448,800

 

$

1,390,500

 

 

8



 

KKR

STATEMENTS OF OPERATIONS

CAPITAL MARKETS AND PRINCIPAL ACTIVITIES SEGMENT (UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

Fees

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

Management fees

 

$

 

$

 

$

 

Incentive fees

 

 

 

 

Management and incentive fees

 

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

Monitoring fees

 

 

 

 

Transaction fees

 

30,369

 

46,540

 

24,597

 

Fee credits

 

 

 

 

Net monitoring and transaction fees

 

30,369

 

46,540

 

24,597

 

 

 

 

 

 

 

 

 

Total fees

 

30,369

 

46,540

 

24,597

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Compensation and benefits

 

6,006

 

5,612

 

4,270

 

Occupancy and related charges

 

329

 

306

 

192

 

Other operating expenses

 

2,980

 

2,900

 

1,658

 

Total expenses

 

9,315

 

8,818

 

6,120

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

21,054

 

37,722

 

18,477

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

Gross carried interest

 

 

 

 

Less: allocation to KKR carry pool

 

 

 

 

Less: management fee refunds

 

 

 

 

Net carried interest

 

 

 

 

Other investment income (loss)

 

429,459

 

398,312

 

446,788

 

Total investment income (loss)

 

429,459

 

398,312

 

446,788

 

 

 

 

 

 

 

 

 

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

 

450,513

 

436,034

 

465,265

 

Income (Loss) attributable to noncontrolling interests

 

595

 

1,176

 

481

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

449,918

 

$

434,858

 

$

464,784

 

 

9



 

KKR

STATEMENTS OF OPERATIONS

TOTAL REPORTABLE SEGMENTS (UNAUDITED)

Quarter Ended March 31, 2011

(Amounts in thousands)

 

 

 

 

 

 

 

Capital Markets

 

Total

 

 

 

Private Markets

 

Public Markets

 

and Principal

 

Reportable

 

 

 

Segment

 

Segment

 

Activities Segment

 

Segments

 

 

 

 

 

 

 

 

 

 

 

Fees

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

Management fees

 

$

110,257

 

$

17,293

 

$

 

$

127,550

 

Incentive fees

 

 

12,013

 

 

12,013

 

Management and incentive fees

 

110,257

 

29,306

 

 

139,563

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

Monitoring fees

 

90,427

 

 

 

90,427

 

Transaction fees

 

53,178

 

3,729

 

30,369

 

87,276

 

Fee credits

 

(70,787

)

(2,205

)

 

(72,992

)

Net monitoring and transaction fees

 

72,818

 

1,524

 

30,369

 

104,711

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

183,075

 

30,830

 

30,369

 

244,274

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

45,975

 

11,159

 

6,006

 

63,140

 

Occupancy and related charges

 

10,575

 

955

 

329

 

11,859

 

Other operating expenses

 

35,884

 

4,208

 

2,980

 

43,072

 

Total expenses

 

92,434

 

16,322

 

9,315

 

118,071

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

90,641

 

14,508

 

21,054

 

126,203

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

Gross carried interest

 

329,047

 

3,074

 

 

332,121

 

Less: allocation to KKR carry pool

 

(138,285

)

(1,230

)

 

(139,515

)

Less: management fee refunds

 

(4,804

)

 

 

(4,804

)

Net carried interest

 

185,958

 

1,844

 

 

187,802

 

Other investment income (loss)

 

1,067

 

(351

)

429,459

 

430,175

 

Total investment income (loss)

 

187,025

 

1,493

 

429,459

 

617,977

 

 

 

 

 

 

 

 

 

 

 

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

 

277,666

 

16,001

 

450,513

 

744,180

 

Income (Loss) attributable to noncontrolling interests

 

927

 

138

 

595

 

1,660

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

276,739

 

$

15,863

 

$

449,918

 

$

742,520

 

 

10



 

KKR

STATEMENTS OF OPERATIONS

TOTAL REPORTABLE SEGMENTS (UNAUDITED)

Quarter Ended December 31, 2010

(Amounts in thousands)

 

 

 

 

 

 

 

Capital Markets

 

Total

 

 

 

Private Markets

 

Public Markets

 

and Principal

 

Reportable

 

 

 

Segment

 

Segment

 

Activities Segment

 

Segments

 

 

 

 

 

 

 

 

 

 

 

Fees

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

Management fees

 

$

102,684

 

$

16,359

 

$

 

$

119,043

 

Incentive fees

 

 

8,427

 

 

8,427

 

Management and incentive fees

 

102,684

 

24,786

 

 

127,470

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

Monitoring fees

 

22,108

 

 

 

22,108

 

Transaction fees

 

30,942

 

9,292

 

46,540

 

86,774

 

Fee credits

 

(15,673

)

(5,998

)

 

(21,671

)

Net monitoring and transaction fees

 

37,377

 

3,294

 

46,540

 

87,211

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

140,061

 

28,080

 

46,540

 

214,681

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

42,396

 

7,586

 

5,612

 

55,594

 

Occupancy and related charges

 

9,206

 

612

 

306

 

10,124

 

Other operating expenses

 

47,392

 

3,580

 

2,900

 

53,872

 

Total expenses

 

98,994

 

11,778

 

8,818

 

119,590

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

41,067

 

16,302

 

37,722

 

95,091

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

Gross carried interest

 

414,025

 

2,417

 

 

416,442

 

Less: allocation to KKR carry pool

 

(168,338

)

(967

)

 

(169,305

)

Less: management fee refunds

 

(24,412

)

 

 

(24,412

)

Net carried interest

 

221,275

 

1,450

 

 

222,725

 

Other investment income (loss)

 

(111

)

188

 

398,312

 

398,389

 

Total investment income (loss)

 

221,164

 

1,638

 

398,312

 

621,114

 

 

 

 

 

 

 

 

 

 

 

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

 

262,231

 

17,940

 

436,034

 

716,205

 

Income (Loss) attributable to noncontrolling interests

 

259

 

157

 

1,176

 

1,592

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

261,972

 

$

17,783

 

$

434,858

 

$

714,613

 

 

11



 

KKR

STATEMENTS OF OPERATIONS

TOTAL REPORTABLE SEGMENTS (UNAUDITED)

Quarter Ended March 31, 2010

(Amounts in thousands)

 

 

 

 

 

 

 

Capital Markets

 

Total

 

 

 

Private Markets

 

Public Markets

 

and Principal

 

Reportable

 

 

 

Segment

 

Segment

 

Activities Segment

 

Segments

 

 

 

 

 

 

 

 

 

 

 

Fees

 

 

 

 

 

 

 

 

 

Management and incentive fees:

 

 

 

 

 

 

 

 

 

Management fees

 

98,160

 

$

12,869

 

$

 

$

111,029

 

Incentive fees

 

 

12,500

 

 

12,500

 

Management and incentive fees

 

98,160

 

25,369

 

 

123,529

 

 

 

 

 

 

 

 

 

 

 

Monitoring and transaction fees:

 

 

 

 

 

 

 

 

 

Monitoring fees

 

22,532

 

 

 

22,532

 

Transaction fees

 

25,114

 

5,823

 

24,597

 

55,534

 

Fee credits

 

(10,077

)

(4,190

)

 

(14,267

)

Net monitoring and transaction fees

 

37,569

 

1,633

 

24,597

 

63,799

 

 

 

 

 

 

 

 

 

 

 

Total fees

 

135,729

 

27,002

 

24,597

 

187,328

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

40,841

 

7,142

 

4,270

 

52,253

 

Occupancy and related charges

 

8,925

 

568

 

192

 

9,685

 

Other operating expenses

 

29,746

 

3,597

 

1,658

 

35,001

 

Total expenses

 

79,512

 

11,307

 

6,120

 

96,939

 

 

 

 

 

 

 

 

 

 

 

Fee Related Earnings

 

56,217

 

15,695

 

18,477

 

90,389

 

 

 

 

 

 

 

 

 

 

 

Investment income (loss)

 

 

 

 

 

 

 

 

 

Gross carried interest

 

322,840

 

371

 

 

323,211

 

Less: allocation to KKR carry pool

 

(99,233

)

(149

)

 

(99,382

)

Less: management fee refunds

 

(83,740

)

 

 

(83,740

)

Net carried interest

 

139,867

 

222

 

 

140,089

 

Other investment income (loss)

 

(2,594

)

508

 

446,788

 

444,702

 

Total investment income (loss)

 

137,273

 

730

 

446,788

 

584,791

 

 

 

 

 

 

 

 

 

 

 

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

 

193,490

 

16,425

 

465,265

 

675,180

 

Income (Loss) attributable to noncontrolling interests

 

(250

)

145

 

481

 

376

 

 

 

 

 

 

 

 

 

 

 

Economic Net Income (Loss)

 

$

193,740

 

$

16,280

 

$

464,784

 

$

674,804

 

 

12



 

KKR

BALANCE SHEETS

TOTAL REPORTABLE SEGMENTS (UNAUDITED)

(Amounts in thousands, except per unit amounts)

 

As of March 31, 2011

 

 

 

Private
Markets
Segment

 

Public
Markets
Segment

 

Capital
Markets and
Principal
Activities
Segment

 

Total
Reportable
Segments

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

400,668

 

$

6,324

 

$

659,052

 

$

1,066,044

 

Investments

 

 

 

5,045,625

(a)

5,045,625

 

Unrealized carry

 

615,573

 

4,845

 

 

620,418

 

Other assets

 

120,316

 

54,608

 

77,452

 

252,376

 

Total assets

 

$

1,136,557

 

$

65,777

 

$

5,782,129

 

$

6,984,463

 

 

 

 

 

 

 

 

 

 

 

Debt obligations

 

$

 

$

 

$

500,000

 

$

500,000

 

Other liabilities

 

218,536

 

10,987

 

36,941

 

266,464

 

Total liabilities

 

$

218,536

 

$

10,987

 

$

536,941

 

$

766,464

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests

 

(1,082

)

747

 

16,773

 

16,438

 

 

 

 

 

 

 

 

 

 

 

Partners’ capital

 

$

919,103

 

$

54,043

 

$

5,228,415

 

$

6,201,561

 

 

 

 

 

 

 

 

 

 

 

Book value per adjusted unit (b)

 

$

1.35

 

$

0.08

 

$

7.65

 

$

9.08

 

 

As of December 31, 2010

 

 

 

Private
Markets
Segment

 

Public
Markets
Segment

 

Capital
Markets and
Principal
Activities
Segment

 

Total
Reportable
Segments

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

229,729

 

$

10,007

 

$

516,544

 

$

756,280

 

Investments

 

 

 

4,831,798

 

4,831,798

 

Unrealized carry

 

523,002

 

3,001

 

 

526,003

 

Other assets

 

194,424

 

53,222

 

39,730

 

287,376

 

Total assets

 

$

947,155

 

$

66,230

 

$

5,388,072

 

$

6,401,457

 

 

 

 

 

 

 

 

 

 

 

Debt obligations

 

$

 

$

 

$

500,000

 

$

500,000

 

Other liabilities

 

104,248

 

10,193

 

45,837

 

160,278

 

Total liabilities

 

104,248

 

10,193

 

545,837

 

660,278

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests

 

(1,750

)

766

 

16,537

 

15,553

 

 

 

 

 

 

 

 

 

 

 

Partners’ capital

 

$

844,657

 

$

55,271

 

$

4,825,698

 

$

5,725,626

 

 

 

 

 

 

 

 

 

 

 

Book value per adjusted unit (b)

 

$

1.24

 

$

0.08

 

$

7.06

 

$

8.38

 

 


(a)          See capital markets and principal activities segment schedule of investments that follows in this press release.

 

(b)         Adjusted units represent the fully diluted unit count using the if-converted method. See Exhibit B for a reconciliation of this item to the comparable GAAP measure.

 

13



 

KKR

CAPITAL MARKETS AND PRINCIPAL ACTIVITIES SEGMENT

SCHEDULE OF INVESTMENTS

(Amounts in thousands, except percentage amounts)

 

 

 

As of March 31, 2011

 

Investment

 

Cost

 

Fair
Value

 

Fair Value as
a Percentage
of Total
Investments

 

 

 

 

 

 

 

 

 

Private Equity Investments:

 

 

 

 

 

 

 

Co-investments in portfolio companies of private equity funds:

 

 

 

 

 

 

 

Dollar General Corporation

 

$

164,291

 

$

588,630

 

11.7

%

HCA Inc.

 

171,228

 

512,286

 

10.2

 

Alliance Boots GmbH.

 

301,352

 

312,870

 

6.2

 

The Nielsen Company B.V.

 

156,839

 

284,732

 

5.6

 

NXP B.V.

 

250,000

 

282,357

 

5.6

 

Biomet, Inc.

 

151,443

 

151,443

 

3.0

 

U.S. Foodservice, Inc.

 

100,000

 

120,000

 

2.4

 

ProSiebenSat.1 Media AG

 

226,913

 

113,149

 

2.2

 

First Data Corporation

 

135,258

 

81,155

 

1.6

 

KION Group GmbH.

 

128,058

 

59,988

 

1.2

 

Energy Future Holdings Corp.

 

200,000

 

40,000

 

0.8

 

PagesJaunes Groupe S.A.

 

235,201

 

 

 

Capmark Financial Group Inc.

 

137,321

 

 

 

 

 

2,357,904

 

2,546,610

 

50.5

%

Private equity funds:

 

 

 

 

 

 

 

KKR 2006 Fund L.P.

 

1,098,580

 

1,157,132

 

23.0

%

KKR Asian Fund L.P.

 

174,703

 

248,019

 

4.9

 

KKR European Fund III, Limited Partnership

 

168,243

 

184,689

 

3.7

 

KKR Millennium Fund L.P.

 

186,024

 

182,581

 

3.6

 

KKR European Fund, Limited Partnership

 

106,256

 

123,217

 

2.4

 

KKR European Fund II, Limited Partnership

 

92,939

 

81,210

 

1.6

 

KKR E2 Investors, L.P.

 

9,432

 

14,000

 

0.3

 

KKR China Growth Fund

 

1,479

 

1,775

 

 

 

 

1,837,656

 

1,992,623

 

39.5

%

 

 

 

 

 

 

 

 

Other Investments

 

493,386

 

506,392

 

10.0

%

 

 

 

 

 

 

 

 

Total Investments

 

$

4,688,946

 

$

5,045,625

 

100.0

%

 

14



 

KKR

CAPITAL MARKETS AND PRINCIPAL ACTIVITIES SEGMENT

SCHEDULE OF INVESTMENTS, CONTINUED

(Amounts in thousands, except percentage amounts)

 

 

 

As of March 31, 2011

 

Investment

 

Cost

 

Fair
Value

 

Fair Value as
a Percentage
of Total
Investments

 

 

 

 

 

 

 

 

 

Significant Aggregate Investments: (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dollar General Corporation

 

$

227,972

 

$

783,895

 

15.5

%

HCA Inc.

 

217,011

 

631,025

 

12.5

 

Alliance Boots GmbH

 

426,523

 

448,791

 

9.0

 

NXP B.V

 

279,089

 

314,472

 

6.2

 

The Nielsen Company B.V.

 

172,841

 

311,336

 

6.2

 

 

 

1,323,436

 

2,489,519

 

49.4

 

Other portfolio companies (b)

 

2,872,124

 

2,049,714

 

40.6

 

Other investments

 

493,386

 

506,392

 

10.0

 

 

 

$

4,688,946

 

$

5,045,625

 

100.0

%

 

 

 

 

 

 

 

 

Investments by Geography:

 

 

 

 

 

 

 

North America

 

$

2,745,450

 

$

3,376,265

 

66.9

%

Europe

 

1,682,065

 

1,287,156

 

25.5

 

Asia Pacific

 

261,431

 

382,204

 

7.6

 

 

 

$

4,688,946

 

$

5,045,625

 

100.0

%

 

 

 

 

 

 

 

 

Investments by Industry:

 

 

 

 

 

 

 

Healthcare

 

$

976,295

 

$

1,414,821

 

28.0

%

Retail

 

559,998

 

1,115,324

 

22.1

 

Media/Telecom

 

822,569

 

625,403

 

12.4

 

Financial Services

 

870,567

 

615,171

 

12.2

 

Technology

 

513,963

 

597,648

 

11.8

 

Industrial

 

301,587

 

272,526

 

5.4

 

Consumer Products

 

150,853

 

174,671

 

3.5

 

Energy

 

472,467

 

189,754

 

3.8

 

Other

 

20,647

 

40,307

 

0.8

 

 

 

$

4,688,946

 

$

5,045,625

 

100.0

%

 


(a)          The significant aggregate investments include investments in portfolio companies with individual fair values of 5% or more of the capital markets and principal activities segment investments balance as of March 31, 2011. The fair value figures include the co-investment and the limited partner and/or general partner interests in the underlying portfolio company.

 

(b)         Other portfolio companies includes investments in private equity portfolio companies with individual fair values less than 5% of the capital markets and principal activities segment investments balance as of March 31, 2011.

 

15



 

KKR

ASSETS UNDER MANAGEMENT AND FEE PAYING ASSETS UNDER MANAGEMENT

(Amounts in thousands)

 

Assets Under Management

 

 

 

Private Markets
Segment

 

Public Markets
Segment

 

Total
Reportable
Segments

 

 

 

 

 

 

 

 

 

December 31, 2010

 

$

46,223,900

 

$

14,773,600

 

$

60,997,500

 

 

 

 

 

 

 

 

 

New Capital Raised

 

66,200

 

227,800

 

294,000

 

Distributions

 

(2,472,900

)

(488,600

)

(2,961,500

)

Foreign Exchange

 

146,000

 

 

146,000

 

Change in Value

 

2,275,900

 

291,300

 

2,567,200

 

 

 

 

 

 

 

 

 

March 31, 2011

 

$

46,239,100

 

$

14,804,100

 

$

61,043,200

 

 

Fee Paying Assets Under Management

 

 

 

Private Markets
Segment

 

Public Markets
Segment

 

Total
Reportable
Segments

 

 

 

 

 

 

 

 

 

December 31, 2010

 

$

38,186,700

 

$

7,824,400

 

$

46,011,100

 

 

 

 

 

 

 

 

 

New Capital Raised

 

66,200

 

227,500

 

293,700

 

Distributions

 

(775,500

)

(474,700

)

(1,250,200

)

Foreign Exchange

 

392,100

 

 

392,100

 

Change in Value

 

14,100

 

255,800

 

269,900

 

 

 

 

 

 

 

 

 

March 31, 2011

 

$

37,883,600

 

$

7,833,000

 

$

45,716,600

 

 

16



 

KKR

INVESTMENT VEHICLE SUMMARY (UNAUDITED)

As of March 31, 2011

(Amounts in millions, except percentages)

 

 

 

Investment Period

 

 

 

 

 

Percentage
Committed

 

 

 

 

 

 

 

 

 

 

 

Commencement
Date

 

End
Date

 

Commitment

 

Uncalled
Commitments

 

by General
Partner

 

Invested

 

Realized

 

Remaining
Cost

 

Fair Value

 

Private Markets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Equity Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

China Growth Fund

 

11/2010

 

11/2016

 

$

1,010.0

 

$

903.7

 

1.0%

 

$

106.3

 

$

 

$

106.3

 

$

127.6

 

E2 Investors (Annex Fund)

 

8/2009

 

11/2011

 

550.3

 

435.5

 

4.1%

 

114.8

 

 

114.8

 

171.7

 

European Fund III

 

3/2008

 

3/2014

 

6,091.2

 

3,795.4

 

4.4%

 

2,295.8

 

 

2,295.8

 

2,497.4

 

Asian Fund

 

7/2007

 

7/2013

 

3,983.2

 

1,542.1

 

2.5%

 

2,441.1

 

119.1

 

2,378.7

 

3,648.2

 

2006 Fund

 

9/2006

 

9/2012

 

17,642.2

 

4,082.3

 

2.1%

 

13,559.9

 

2,589.6

 

12,298.7

 

14,580.6

 

European Fund II

 

11/2005

 

10/2008

 

5,750.8

 

 

2.1%

 

5,750.8

 

1,084.2

 

5,076.1

 

4,502.2

 

Millennium Fund

 

12/2002

 

12/2008

 

6,000.0

 

 

2.5%

 

6,000.0

 

6,591.8

 

3,641.8

 

5,878.8

 

European Fund

 

12/1999

 

12/2005

 

3,085.4

 

 

3.2%

 

3,085.4

 

7,363.9

 

281.8

 

1,508.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Private Equity Funds

 

 

 

 

 

44,113.1

 

10,759.0

 

 

 

33,354.1

 

17,748.6

 

26,194.0

 

32,915.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Co-Investment Vehicles

 

Various

 

Various

 

3,194.4

 

599.9

 

Various

 

2,594.5

 

351.2

 

2,499.1

 

3,243.9

 

Natural Resources I

 

3/2010

 

10/2013

 

257.5

 

197.8

 

2.9%

 

59.7

 

 

59.7

 

64.2

 

Infrastructure Fund

 

9/2010

 

9/2016

 

515.0

 

515.0

 

9.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Markets Total

 

 

 

 

 

48,080.0

 

12,071.7

 

 

 

36,008.3

 

18,099.8

 

28,752.8

 

36,223.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Markets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Situations Vehicles

 

Various

 

Various

 

1,857.5

 

858.9

 

Various

 

998.6

 

 

998.6

 

1,071.7

 

Mezzanine Fund

 

3/2010

 

3/2015

 

558.6

 

373.0

 

8.1%

 

185.6

 

 

185.6

 

192.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Public Markets Total

 

 

 

 

 

2,416.1

 

1,231.9

 

 

 

1,184.2

 

 

1,184.2

 

1,263.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

$

50,496.1

 

$

13,303.6

 

 

 

$

 37,192.5

 

$

18,099.8

 

$

29,937.0

 

$

37,487.2

 

 

17



 

KKR

DISTRIBUTION CALCULATION

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

 

 

 

Quarter Ended

 

 

 

March 31, 2011

 

 

 

 

 

FRE

 

$

126,203

 

Realized cash carry

 

73,227

 

Less: local income taxes

 

(4,832

)

Less: noncontrolling interests

 

(1,660

)

Gross distributable earnings

 

192,938

 

 

 

 

 

Distributable earnings to KKR & Co. L.P. (31.67%)

 

61,103

 

 

 

 

 

Less: estimated current corporate income taxes

 

14,597

 

 

 

 

 

Total distribution

 

$

46,506

 

 

 

 

 

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

 

$

0.21

 

 

 

 

 

Outstanding KKR & Co. L.P. common units

 

216,317,787

 

 

DISTRIBUTION POLICY

 

KKR intends to make quarterly cash distributions in amounts that in the aggregate are expected to constitute substantially all of the cash earnings of its investment management business each year in excess of amounts determined by KKR to be necessary or appropriate to provide for the conduct of its business, to make appropriate investments in its business and its investment funds and to comply with applicable law and any of its debt instruments or other agreements. KKR does not intend to distribute gains on principal investments, other than certain additional distributions that KKR may determine to make. These additional distributions, if any, are intended to cover certain tax liabilities, as calculated by KKR. When KKR & Co. L.P. receives distributions from the KKR Group Partnerships (the holding companies of the KKR business), KKR Holdings receives its pro rata share of such distributions from the KKR Group Partnerships.  For the purposes of KKR’s distribution policy, its distributions are expected to consist of an amount consisting of (i) FRE, (ii) carry distributions received from KKR’s investment funds which have not been allocated as part of its carry pool, and (iii) any additional  distributions for certain taxes as described above. This amount is expected to be reduced by (i) corporate and applicable local taxes, if any, (ii) noncontrolling interests, and (iii) amounts determined by KKR to be necessary or appropriate for the conduct of its business and other matters as discussed above.

 

The declaration and payment of any distributions are subject to the discretion of the board of directors of the general partner of KKR & Co. L.P. and the terms of its limited partnership agreement.  There can be no assurance that distributions will be made as intended or at all or that such distributions will be sufficient to pay any particular KKR unitholder’s actual U.S. or non-U.S. tax liability.

 

18



 

KKR

 

Notes to Reportable Segments (Unaudited)

 

The reportable segments for KKR’s business are presented prior to giving effect to the allocation of income (loss) between KKR & Co. L.P. and KKR Holdings L.P. and as such represent the business in total.

 

Definitions

 

Fee related earnings (“FRE”) is comprised of segment operating revenues, less segment operating expenses. The components of FRE on a segment basis differ from the equivalent U.S. GAAP amounts on a consolidated basis as a result of: (i) the inclusion of management fees earned from consolidated funds that were eliminated in consolidation; (ii) the exclusion of fees and expenses of certain consolidated entities; (iii) the exclusion of charges relating to the amortization of intangible assets; (iv) the exclusion of charges relating to carry pool allocations; (v) the exclusion of non-cash equity charges and other non-cash compensation charges borne by KKR Holdings; (vi) the exclusion of certain reimbursable expenses and (vii) the exclusion of certain non-recurring items.

 

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

 

After-tax ENI is calculated by deducting from ENI the implied income tax provision that has been calculated assuming that all income is allocated to KKR & Co. L.P., which would occur following an exchange of all KKR Holdings units for common units of KKR & Co. L.P. The assumptions and methodology used to calculate the implied income tax provision are consistent with those used in calculating the tax provision for KKR & Co. L.P. under GAAP.  The implied income tax provision does not give effect to any tax savings or deductions that may result from the exchange of KKR Holdings units.

 

Assets under management (“AUM”) represent the assets from which KKR is entitled to receive fees or a carried interest and general partner capital. KKR calculates the amount of AUM as of any date as the sum of: (i) the fair value of the investments of KKR’s investment funds plus uncalled capital commitments from these funds; (ii) the fair value of investments in KKR’s co-investment vehicles; (iii) the net asset value of certain of KKR’s fixed income products; and (iv) the value of outstanding structured finance vehicles. KKR’s definition of AUM is not based on any definition of AUM that is set forth in the agreements governing the investment funds, vehicles or accounts that it manages or calculated pursuant to any regulatory requirements.

 

Fee paying AUM (“FPAUM”) represents only those assets under management from which KKR receives fees.    FPAUM is the sum of all of the individual fee bases that are used to calculate KKR’s fees and differs from AUM in the following respects: (i) assets from which KKR does not receive a fee are excluded (i.e., assets with respect to which it receives only carried interest); and (ii) certain assets, primarily in its private equity funds, are reflected based on capital commitments and invested capital as opposed to fair value because fees are not impacted by changes in the fair value of underlying investments.

 

Committed dollars invested is the aggregate amount of capital commitments that have been invested by KKR’s investment funds and carry-yielding co-investment vehicles during a given period. Such amounts include: (i) capital invested by fund investors and co-investors with respect to which KKR is entitled to a carried interest and (ii) capital invested by KKR.

 

Uncalled commitments represent unfunded capital commitments that KKR’s investment funds and carry-paying co-investment vehicles have received from partners to contribute capital to fund future investments.

 

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

 

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

 

19



 

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

 

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

 

You should note that KKR’s calculation of FRE, ENI, after-tax ENI, AUM and FPAUM may differ from the calculation of other investment managers and, as a result, its measurements of FRE, ENI, after-tax ENI, AUM and FPAUM may not be comparable to similar measures presented by other investment managers.

 

20



 

KKR

EXHIBIT A

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

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

(Amounts in thousands)

 

 

 

Quarter Ended

 

Quarter Ended

 

Quarter Ended

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

Total reportable segments fee related earnings

 

$

126,203

 

$

95,091

 

$

90,389

 

Investment income

 

617,977

 

621,114

 

584,791

 

Less: Income attributable to noncontrolling interests

 

(1,660

)

(1,592

)

(376

)

Economic net income (loss)

 

742,520

 

714,613

 

674,804

 

Income taxes

 

(30,783

)

(14,362

)

(13,452

)

Amortization of intangibles and other, net

 

(1,286

)

(1,219

)

(2,516

)

Non-cash equity based charges

 

(141,982

)

(107,040

)

(252,759

)

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

 

(408,904

)

(411,413

)

(292,241

)

Net (income) loss attributable to KKR & Co. L.P.

 

$

159,565

 

$

180,579

 

$

113,836

 

 

RECONCILIATION OF TOTAL REPORTABLE SEGMENTS PARTNERS’ CAPITAL TO KKR & CO. L.P. PARTNERS’ CAPITAL

(GAAP BASIS UNAUDITED)

(Amounts in thousands)

 

 

 

As of
March 31, 2011

 

As of
December 31, 2010

 

Total Reportable Segments Partners’ Capital

 

$

6,201,561

 

$

5,725,626

 

 

 

 

 

 

 

Plus: Equity impact of KKR Management Holdings Corp. and other

 

(52,949

)

(52,745

)

Less: Noncontrolling Interests held by KKR Holdings L.P.

 

4,687,568

 

4,346,388

 

 

 

 

 

 

 

Total KKR & Co. L.P. Partners’ Capital

 

$

1,461,044

 

$

1,326,493

 

 

21



 

KKR

EXHIBIT B

 

RECONCILIATION OF WEIGHTED AVERAGE GAAP COMMON UNITS OUTSTANDING TO WEIGHTED AVERAGE ADJUSTED UNITS

 

The following table provides a reconciliation of KKR’s Weighted Average GAAP Common Units Outstanding to Weighted Average Adjusted Units.

 

 

 

Quarter Ended

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

Weighted Average GAAP Common Units Outstanding - Basic

 

213,479,630

 

209,383,219

 

204,902,226

 

Weighted Average Unvested Common Units(a)

 

30,000

 

30,000

 

 

Weighted Average GAAP Common Units Outstanding - Diluted

 

213,509,630

 

209,413,219

 

204,902,226

 

Adjustments:

 

 

 

 

 

 

 

Weighted Average KKR Holdings Units (b)

 

469,527,790

 

473,624,201

 

478,105,194

 

Weighted Average Adjusted Units

 

683,037,420

 

683,037,420

 

683,007,420

 

 

RECONCILIATION OF GAAP COMMON UNITS OUTSTANDING TO ADJUSTED UNITS

 

The following table provides a reconciliation of KKR’s GAAP Common Units Outstanding to Adjusted Units.

 

 

 

As of

 

As of

 

 

 

March 31, 2011

 

December 31, 2010

 

GAAP Common Units Outstanding - Basic

 

216,317,787

 

212,770,091

 

Unvested Common Units(a)

 

30,000

 

30,000

 

GAAP Common Units Outstanding - Diluted

 

216,347,787

 

212,800,091

 

Adjustments:

 

 

 

 

 

KKR Holdings Units (b)

 

466,689,633

 

470,237,329

 

Adjusted Units

 

683,037,420

 

683,037,420

 

 


(a)          Represents equity awards granted under the KKR & Co. L.P. 2010 Equity Incentive Plan. The issuance of common units of KKR & Co. L.P. pursuant to awards under its equity incentive plan dilutes KKR common unitholders and KKR Holdings pro rata in accordance with their respective percentage interests in the KKR business.

 

(b)         Common units that may be issued by KKR & Co. L.P. upon exchange of units in KKR Holdings L.P. for KKR common units.

 

22