Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - Kennedy-Wilson Holdings, Inc. | q4-20138xk.htm |
Exhibit 99.1
Kennedy-Wilson Holdings, Inc.
Full Year and Fourth Quarter 2013
Earnings Release and Supplemental Financial Information
 |  |  |
Premiere Ichibancho Tokyo | The Ritz Carlton, Lake Tahoe Lake Tahoe | State Street Building Dublin |
Kennedy-Wilson Holdings, Inc.
Supplemental Financial Information
Full Year and Fourth Quarter December 31, 2013
TABLE OF CONTENTS
Supplemental Financial Information | ||
Common Definitions
Kennedy-Wilson Holdings, Inc ("Kennedy Wilson") and its subsidiaries (collectively "The Company," "we," "our," or "us.")
Kennedy Wilson refers to its net investment account and gross investment account throughout this release. Kennedy Wilson's equity in real estate, joint ventures, acquired in-place leases and loan investments, net of depreciation and amortization comprises the "net investment account." The "gross investment account" is the net investment account presented before accumulated depreciation and amortization.
Note about Non-GAAP financial information included in this presentation
In addition to the results reported in accordance with U.S. generally accepted accounting principles ("GAAP") included within this presentation, Kennedy-Wilson Holdings, Inc. ("Kennedy Wilson") has provided certain information, which includes non-GAAP financial measures (pro forma consolidated statements of operations, EBITDA, net income before noncontrolling interests, interest, taxes, depreciation, amortization and share-based compensation ("Adjusted EBITDA"), net income attributable to common shareholders, adjusted for depreciation, amortization and stock-based compensation expense ("Adjusted Net Income"), and Basic Adjusted Net Income Attributable to Kennedy Wilson Common Shareholders Per Share). Such information is reconciled to its closest GAAP measure in accordance with the rules of the Securities and Exchange Commission and is included within this presentation. Management believes that these non-GAAP financial measures are useful to both management and Kennedy Wilson's shareholders in their analysis of the business and operating performance of the Company. Management also uses this information for operational planning and decision-making purposes. Non-GAAP financial measures are not and should not be considered a substitute for any GAAP measures. Additionally, non-GAAP financial measures as presented by Kennedy Wilson may not be comparable to similarly titled measures reported by other companies.
 | |
Contact: Christina Cha
Vice President of Corporate Communication
Kennedy Wilson
(310) 887-6294 9701 Wilshire Blvd. Suite 700
ccha@kennedywilson.com Beverly Hills, CA 90212
www.kennedywilson.com
NEWS RELEASE
KENNEDY WILSON REPORTS FULL YEAR AND FOURTH QUARTER EARNINGS
The Company's Adjusted EBITDA for FY 2013 grows by 85% to $185.1 million
Kennedy Wilson increases dividend by 29% to $0.09 per common share for first quarter 2014
BEVERLY HILLS, Calif. (February 26, 2014) - Kennedy-Wilson Holdings, Inc. (NYSE: KW) ("Kennedy Wilson") and its consolidated subsidiaries (collectively "the Company, our, we, or us"), a global real estate investment and services company, today reported year end 2013 Adjusted EBITDA of $185.1 million, a 85% increase from $100.2 million for 2012. For the fourth quarter 2013, Adjusted EBITDA was $73.9 million, a 65% increase from $44.7 million for the same period in 2012.
Kennedy Wilson reported Adjusted Net Income to common shareholders for the year end 2013 of $57.1 million or $0.80 per basic share, compared to $31.7 million or $0.57 per basic share, for the same period in 2012. Adjusted Net Income to shareholders for the fourth quarter 2013 was $18.5 million or $0.23 per basic share, compared to $23.5 million or $0.39 per basic share, for the same period in 2012. Kennedy Wilson's U.S. GAAP net loss attributable to common shareholders for the year end 2013 was $14.5 million, or $0.21 per basic and diluted share, compared to a loss of $3.9 million, or $0.07 per basic share and diluted share, for the same period in 2012. U.S. GAAP net loss attributable to common shareholders for the fourth quarter 2013 was $4.3 million, or $0.05 per basic and diluted share, compared to income of $8.8 million, or $0.15 per basic and diluted share, for the same period in 2012.
"We had a banner year in 2013 continuing our trend of sourcing attractive investments globally,” said William McMorrow, chairman and CEO of Kennedy Wilson. “We remain well positioned to take advantage of great opportunities in 2014 and beyond."
Kennedy Wilson also announced that it will pay a dividend of $0.09 per share, a 29% increase from the previous quarter, to common shareholders of record as of March 31, 2014 with a payment date of April 8, 2014. The quarterly payment equates to an annual dividend of $0.36 per common share.
Recent Highlights
Balance Sheet
• | The Company's total assets increased $515.0 million or 40% to $1.8 billion at December 31, 2013 from $1.3 billion at December 31, 2012. |
3
• | The Company's total equity increased $300.1 million or 58% to $818.9 million at December 31, 2013 from $518.8 million at December 31, 2012. |
• | As of December 31, 2013, our gross investment account was $1.2 billion, compared to $908.9 million as of December 31, 2012. Our net investment account was $1.1 billion as of December 31, 2013 compared to $837.6 million at December 31, 2012, after accumulated depreciation and amortization of $135.7 million and $71.3 million, respectively. The change in the net investment account was comprised of $535.8 million of cash contributed to and income earned on investments offset by $273.1 million of cash distributed from investments. |
Investments business
Operating metrics
• | During the year end December 31, 2013, our investments segment achieved an Adjusted EBITDA of $171.8 million, a 94% increase from $88.5 million for the same period in 2012. |
• | During the year end December 31, 2013, based on the Company and its equity partner's investments in 11,755 same property multifamily units, rental revenues increased 5%, net operating income increased 7% and occupancy remained flat at 94% at the property level from the same period in 2012. In addition, based on the Company and its equity partner's investments in 2.9 million square feet of same property commercial real estate, rental revenues increased 13%, net operating income increased 17% and occupancy increased 5% to 83% at the property level from the same period in 2012. |
Acquisition/disposition program
• | During 2013, the Company and its equity partners acquired $2.8 billion of real estate related investments including unpaid principal balance ("UPB") on loan purchases, in which the Company invested $386.0 million of equity. Our investments in 2013 were directed 58% to the United Kingdom and Ireland and 42% to the Western U.S. During 2012, the Company and its equity partners acquired $2.9 billion of real estate related investments including UPB on loan purchases, in which the Company invested $402.3 million of equity. Our investments in 2012 were directed 69% to Western U.S. and 31% to the United Kingdom and Ireland. |
• | During the fourth quarter, Kennedy Wilson gained control of certain real estate assets, of which the largest was the Ritz Carlton, Lake Tahoe hotel investment. As a result of gaining control of the hotel, the Company recognized an acquisition-related gain of $45.5 million of which $22.6 million was allocated to noncontrolling equity partners. |
• | During 2013, the Company and its equity partners sold a total of $232.3 million of real estate, which resulted in a gain on sale of $59.2 million (excluding any distributions during the ownership period), of which our share was $15.6 million (based on $37.6 million of our equity invested), including 17 commercial buildings, 2 multifamily properties and 53 condos. |
Services business
• | Management and leasing fees and commissions increased by 28% to $68.1 million for the year end December 31, 2013 from $53.3 million for the same period in 2012. |
• | During the year end December 31, 2013, our services segment achieved an Adjusted EBITDA of $27.4 million, a 36% increase from $20.2 million for the same period in 2012. |
• | In December 2013, the Company and its equity partners acquired a minority stake in a real estate and asset management servicing platform in Spain from Banco Popular that manages €23.0 billion in assets ($27.2 million of our equity invested). |
4
Subsequent events
• | On February 25, 2014, we agreed to acquire £122.0 million (approximately $203.0 million) of ordinary shares in the initial public offering of Kennedy Wilson Europe Real Estate Plc (“KWE”, LSE:KWE). Our investment will consist of £87.0 million (approximately $145.0 million) of cash subscription and the contribution of £35.0 million (approximately $58.0 million) of assets acquired by Kennedy Wilson in the first quarter of 2014. Our subscription is conditional on KWE's admission to the London Stock Exchange ("Admission") which is expected to occur on or around February 28, 2014. We will own approximately 13.4% of KWE's total share capital immediately following Admission. One of our wholly-owned subsidiaries will act as KWE's external manager, in which capacity we will be entitled to receive certain management and performance fees. In addition, KWE will be provided priority access to all investment opportunities sourced by us in Europe. |
• | Subsequent to December 31, 2013, the Company and its equity partners have acquired $329.6 million of real estate related investments that includes 1.7 million rentable square feet of real estate comprising 17 commercial properties along with $157.4 million of loans secured by real estate. Our equity contribution for these investments is approximately $150.0 million and represents a 66% ownership. These amounts exclude our investment in KWE discussed above. |
• | In January 2014, Kennedy Wilson issued and sold 9.2 million shares of common stock, resulting in gross proceeds of $197.3 million. |
Conference Call and Webcast Details
Kennedy Wilson will hold a live conference call and webcast to discuss results at 7:00 a.m. PT/ 10:00 a.m. ET on Thursday, February 27.
The direct dial-in number for the conference call is (888) 895-5479 for U.S. callers and (847) 619-6250 for international callers. The confirmation number for the live call is 36721281.
A replay of the call will be available for one week beginning two hours after the live call and can be accessed by (888) 843-7419 for U.S. callers and (630) 652-3042 for international callers. The passcode for the replay is 36721281#.
The webcast will be available at: http://edge.media-server.com/m/p/urtn8uyz/lan/en. A replay of the webcast will be available two hours after the original webcast on the Company’s investor relations web site for one year.
About Kennedy Wilson
Founded in 1977, Kennedy Wilson is a vertically integrated global real estate investment and services company headquartered in Beverly Hills, CA, with 24 offices in the U.S., U.K., Ireland, Spain and Japan. The company, on its own or with partners, invests opportunistically in a variety of real estate related investments, including commercial, multi-family, loan purchases and originations, residential, and hotels. Kennedy Wilson offers a comprehensive array of real estate services including investment management, property services, auction, conventional sales, brokerage and research. For further information on Kennedy Wilson, please visit www.kennedywilson.com.
Forward-Looking Statements
Statements made by us in this report and in other reports and statements released by us that are not historical facts constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21 of the Securities Exchange Act of 1934, as amended. These forward-looking statements are necessarily estimates reflecting the judgment of our senior management based on our current
5
estimates, expectations, forecasts and projections and include comments that express our current opinions about trends and factors that may impact future operating results. Disclosures that use words such as "believe," "anticipate," "estimate," "intend," "could," "plan," "expect," "project" or the negative of these, as well as similar expressions, are intended to identify forward-looking statements. These statements are not guarantees of future performance, rely on a number of assumptions concerning future events, many of which are outside of our control, and involve known and unknown risks and uncertainties that could cause our actual results, performance or achievement, or industry results, to differ materially from any future results, performance or achievements, expressed or implied by such forward-looking statements. These risks and uncertainties may include the factors and the risks and uncertainties described elsewhere in this report and other filings with the Securities and Exchange Commission (the "SEC"), including the Item 1A. "Risk Factors" section of our Annual Report on Form 10-K for the year end December 31, 2013, as amended by our subsequent filings with the SEC. Any such forward-looking statements, whether made in this report or elsewhere, should be considered in the context of the various disclosures made by us about our businesses including, without limitation, the risk factors discussed in our filings with the SEC. Except as required under the federal securities laws and the rules and regulations of the SEC, we do not have any intention or obligation to update publicly any forward-looking statements, whether as a result of new information, future events, changes in assumptions, or otherwise.
Non-GAAP Financial Information
In addition to the results reported in accordance with U.S. generally accepted accounting principles (GAAP) included within this press release, the Company has provided certain information, which includes non-GAAP financial measures (Pro Forma Statements of Operations, Adjusted Net Income Attributable to Kennedy Wilson Common Shareholders, Basic Adjusted Net Income Attributable to Kennedy Wilson Common Shareholders Per Share, EBITDA and Adjusted EBITDA). Additionally, there are certain revenue and expense line items in our pro forma consolidated statements of operations or income that would otherwise be classified as discontinued operations on a GAAP statement. Such information is reconciled to its closest GAAP measure in accordance with the SEC rules and is included in the attached supplemental tables. Management believes that these non-GAAP financial measures are useful to both management and Kennedy Wilson's shareholders in their analysis of the business and operating performance of the Company. Management also uses this information for operational planning and decision-making purposes. Non-GAAP financial measures are not and should not be considered a substitute for any GAAP measures. Additionally, non-GAAP financial measures as presented by Kennedy Wilson may not be comparable to similarly titled measures reported by other companies.
Tables Follow
6
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Consolidated Balance Sheets
(Unaudited)
(Dollars in millions, except share amounts)
December 31, | ||||||||
2013 | 2012 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 178.2 | $ | 120.9 | ||||
Short term investments | — | 10.0 | ||||||
Accounts receivable | 5.2 | 3.6 | ||||||
Accounts receivable—related parties | 11.4 | 22.4 | ||||||
Notes receivable | 52.7 | 136.6 | ||||||
Notes receivable—related parties | 4.1 | — | ||||||
Real estate, net of accumulated depreciation of $15.8 and $7.4 at December 31, 2013 and 2012 | 668.8 | 289.4 | ||||||
Investments in joint ventures ($79.0 and $68.4 carried at fair value as of December 31, 2013 and 2012) | 751.4 | 543.2 | ||||||
Investments in loan pool participations | 34.7 | 95.6 | ||||||
Other assets | 68.4 | 38.1 | ||||||
Goodwill | 23.9 | 24.0 | ||||||
Total assets | $ | 1,798.8 | $ | 1,283.8 | ||||
Liabilities | ||||||||
Accounts payable | $ | 2.6 | $ | 1.8 | ||||
Accrued expenses and other liabilities | 64.3 | 29.4 | ||||||
Accrued salaries and benefits | 32.2 | 25.0 | ||||||
Deferred tax liability | 24.1 | 22.7 | ||||||
Mortgage loans and notes payable | 407.7 | 236.5 | ||||||
Senior notes payable | 409.0 | 409.6 | ||||||
Junior subordinated debentures | 40.0 | 40.0 | ||||||
Total liabilities | 979.9 | 765.0 | ||||||
Equity | ||||||||
Cumulative preferred stock, $0.0001 par value, 1,000,000 shares authorized, $1,000 per share liquidation preference: | ||||||||
6.00% Series A, 100,000 shares issued and outstanding as of December 31, 2013 and 2012, mandatorily convertible on May 19, 2015 | — | — | ||||||
6.45% Series B, 32,550 shares issued and outstanding as of December 31, 2013 and 2012, respectively, mandatorily convertible on November 3, 2018 | — | — | ||||||
Common stock, $0.0001 par value, 125,000,000 shares authorized, 82,592,607 and 64,789,646 shares issued and 82,592,607 and 63,772,598 shares outstanding as of December 31, 2013 and 2012, respectively | — | — | ||||||
Additional paid-in capital | 801.3 | 512.8 | ||||||
Retained earnings (accumulated deficit) | (42.2 | ) | (5.9 | ) | ||||
Accumulated other comprehensive income | 9.2 | 12.6 | ||||||
Shares held in treasury | — | (9.8 | ) | |||||
Total Kennedy-Wilson Holdings, Inc. shareholders’ equity | 768.3 | 509.7 | ||||||
Noncontrolling interests | 50.6 | 9.1 | ||||||
Total equity | 818.9 | 518.8 | ||||||
Total liabilities and equity | $ | 1,798.8 | $ | 1,283.8 | ||||
7
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Consolidated Statements of Operations
(Unaudited)
(Dollars in millions, except share amounts and per share data)
For the Three Months Ended | For the Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenue | ||||||||||||||||
Management and leasing fees | $ | 12.2 | $ | 11.0 | $ | 54.1 | $ | 40.3 | ||||||||
Commissions | 1.8 | 6.8 | 14.0 | 13.0 | ||||||||||||
Rental and other income | 15.6 | 4.1 | 43.0 | 8.5 | ||||||||||||
Sale of real estate | — | 1.0 | 10.1 | 2.3 | ||||||||||||
Total revenue | 29.6 | 22.9 | 121.2 | 64.1 | ||||||||||||
Operating expenses | ||||||||||||||||
Commission and marketing expenses | 0.8 | 0.9 | 3.6 | 4.6 | ||||||||||||
Rental operating expenses | 7.0 | 1.9 | 18.9 | 4.5 | ||||||||||||
Cost of real estate sold | — | 1.0 | 7.9 | 2.2 | ||||||||||||
Compensation and related expenses | 23.9 | 25.2 | 76.7 | 55.8 | ||||||||||||
General and administrative | 6.9 | 5.8 | 24.6 | 19.5 | ||||||||||||
Depreciation and amortization | 5.4 | 2.0 | 17.4 | 4.9 | ||||||||||||
Total operating expenses | 44.0 | 36.8 | 149.1 | 91.5 | ||||||||||||
Equity in joint venture income | 8.8 | 9.1 | 29.8 | 21.5 | ||||||||||||
Interest income from loan pool participations and notes receivable | 3.3 | 2.1 | 13.5 | 9.2 | ||||||||||||
Operating (loss) income | (2.3 | ) | (2.7 | ) | 15.4 | 3.3 | ||||||||||
Non-operating income (expense) | ||||||||||||||||
Interest income | 0.2 | 0.4 | 0.6 | 2.9 | ||||||||||||
Acquisition-related gain | 45.5 | 25.5 | 56.6 | 25.5 | ||||||||||||
Gain on sale of marketable securities | — | 1.4 | — | 4.3 | ||||||||||||
Acquisition-related expenses | (1.1 | ) | (0.7 | ) | (1.6 | ) | (0.7 | ) | ||||||||
Interest expense - corporate debt | (10.2 | ) | (6.6 | ) | (39.9 | ) | (26.1 | ) | ||||||||
Interest expense - property level debt | (4.4 | ) | (2.0 | ) | (11.8 | ) | (2.5 | ) | ||||||||
Realized foreign currency translation | (2.8 | ) | — | (2.8 | ) | — | ||||||||||
Income from continuing operations before (provision for) benefit from income taxes | 24.9 | 15.3 | 16.5 | 6.7 | ||||||||||||
(Provision for) benefit from income taxes | (4.3 | ) | (4.9 | ) | (2.9 | ) | 0.2 | |||||||||
Income from continuing operations | 20.6 | 10.4 | 13.6 | 6.9 | ||||||||||||
Discontinued Operations | ||||||||||||||||
Loss from discontinued operations, net of income taxes | — | — | (0.3 | ) | — | |||||||||||
Gain (loss) from sale of real estate, net of income taxes | — | — | 0.6 | (0.2 | ) | |||||||||||
Net income | 20.6 | 10.4 | 13.9 | 6.7 | ||||||||||||
Net (income) loss attributable to the noncontrolling interests | (22.9 | ) | 0.4 | (20.3 | ) | (2.5 | ) | |||||||||
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. | (2.3 | ) | 10.8 | (6.4 | ) | 4.2 | ||||||||||
Preferred stock dividends and accretion of issuance costs | (2.0 | ) | (2.0 | ) | (8.1 | ) | (8.1 | ) | ||||||||
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | (4.3 | ) | $ | 8.8 | $ | (14.5 | ) | $ | (3.9 | ) | |||||
Basic earnings per share | ||||||||||||||||
Income (loss) per basic - continuing operations | $ | (0.05 | ) | $ | 0.15 | $ | (0.21 | ) | $ | (0.07 | ) | |||||
Income (loss) per basic - discontinued | — | — | — | — | ||||||||||||
Earnings (loss) per share - basic (a) | $ | (0.05 | ) | $ | 0.15 | $ | (0.21 | ) | $ | (0.07 | ) | |||||
Weighted average shares outstanding for basic | 79,173,585 | 60,450,450 | 71,159,919 | 55,285,833 | ||||||||||||
Diluted earnings per share | ||||||||||||||||
Income (loss) per diluted - continuing operations | $ | (0.05 | ) | $ | 0.15 | $ | (0.21 | ) | $ | (0.07 | ) | |||||
Income (loss) per diluted - discontinued | — | — | — | — | ||||||||||||
Earnings per share - diluted (a) | $ | (0.05 | ) | $ | 0.15 | $ | (0.21 | ) | $ | (0.07 | ) | |||||
Weighted average shares outstanding for diluted | 79,173,585 | 61,166,123 | 71,159,919 | 55,285,833 | ||||||||||||
Dividends declared per common share | $ | 0.07 | $ | 0.05 | $ | 0.28 | $ | 0.20 | ||||||||
(a) EPS amounts may not add due to rounding.
8
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Adjusted Net Income Attributable to Kennedy Wilson Common Shareholders
(Unaudited)
(Dollars in millions, except share amounts and per share data)
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | $ | (4.3 | ) | $ | 8.8 | $ | (14.5 | ) | $ | (3.9 | ) | |||||
Non-GAAP adjustments: | ||||||||||||||||
Add back: | ||||||||||||||||
Depreciation and amortization | 5.4 | 2.0 | 17.4 | 4.9 | ||||||||||||
Kennedy Wilson's share of depreciation and amortization included in investment in joint ventures | 15.4 | 9.6 | 46.7 | 22.6 | ||||||||||||
Share-based compensation | 2.0 | 3.1 | 7.5 | 8.1 | ||||||||||||
Adjusted Net Income | $ | 18.5 | $ | 23.5 | $ | 57.1 | $ | 31.7 | ||||||||
Basic Weighted Average Number of Common Shares Outstanding | 79,173,585 | 60,450,450 | 71,159,919 | 55,285,833 | ||||||||||||
Basic Adjusted Net Income Per Share | $ | 0.23 | $ | 0.39 | $ | 0.80 | $ | 0.57 | ||||||||
Kennedy-Wilson Holdings, Inc. and Subsidiaries
EBITDA and Adjusted EBITDA
(Unaudited)
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Net income | $ | 20.6 | $ | 10.4 | $ | 13.9 | $ | 6.7 | ||||||||
Non-GAAP adjustments: | ||||||||||||||||
Add back: | ||||||||||||||||
Interest expense - corporate debt | 10.2 | 6.6 | 39.9 | 26.1 | ||||||||||||
Interest expense - property level debt | 4.4 | 2.0 | 11.8 | 2.5 | ||||||||||||
Kennedy Wilson's share of interest expense included in investment in joint ventures and loan pool participations | 11.6 | 6.1 | 45.0 | 29.5 | ||||||||||||
Depreciation and amortization | 5.4 | 2.0 | 17.4 | 4.9 | ||||||||||||
Kennedy Wilson's share of depreciation and amortization included in investment in joint ventures | 15.4 | 9.6 | 46.7 | 22.6 | ||||||||||||
Provision for (benefit from) income taxes | 4.3 | 4.9 | 2.9 | (0.2 | ) | |||||||||||
EBITDA | 71.9 | 41.6 | 177.6 | 92.1 | ||||||||||||
Share-based compensation | 2.0 | 3.1 | 7.5 | 8.1 | ||||||||||||
Adjusted EBITDA | $ | 73.9 | $ | 44.7 | $ | 185.1 | $ | 100.2 | ||||||||
9
Kennedy-Wilson Holdings, Inc.
Capitalization Summary
(Unaudited)
(Dollars in millions, except share amounts and per share data)
December 31, 2013 | December 31, 2012 | |||||||
Market Data | ||||||||
Common stock price per share | $ | 22.25 | $ | 13.98 | ||||
Common stock and convertible preferred stock: | ||||||||
Basic shares outstanding (1) | 82,592,607 | 63,772,598 | ||||||
Series A mandatory convertible preferred (2) | 8,058,018 | 8,058,018 | ||||||
Series B mandatory convertible preferred (3) | 3,042,056 | 3,042,056 | ||||||
Total common stock and convertible preferred stock | 93,692,681 | 74,872,672 | ||||||
Equity Market Capitalization | $ | 2,084.7 | $ | 1,046.7 | ||||
Corporate Debt (4) | ||||||||
Senior notes payable | 405.0 | 405.0 | ||||||
Junior subordinated debentures | 40.0 | 40.0 | ||||||
Total corporate debt | 445.0 | 445.0 | ||||||
Noncontrolling interest | 50.6 | 9.1 | ||||||
Total Capitalization | 2,580.3 | 1,500.8 | ||||||
Less: cash and cash equivalents and short term investments | (178.2 | ) | (130.9 | ) | ||||
Total Enterprise Value | $ | 2,402.1 | $ | 1,369.9 | ||||
Warrants outstanding (5) | 2,710,742 | 5,822,744 | ||||||
(1) Basic share count and common stock share price per share as of December 31, 2013 and 2012.
(2) $100 million of Series A mandatory convertible preferred with a mandatory conversion date of May 19, 2015 and a conversion rate of $12.41 per share.
(3) $32.5 million of Series B mandatory convertible preferred with a mandatory conversion date of November 3, 2018 and a conversion rate of $10.70 per share.
(4) Excludes $407.7 million and $236.5 million of consolidated property level debt for the year ended December 31, 2013 and December 31, 2012, respectively.
(5) The warrants carry an exercise price of $12.50 and expire on November 14, 2014.
10
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Pro Forma Consolidated Statements of Operations (Non-GAAP)
(Unaudited)
(Dollars in millions)
Three months ended December 31, | ||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||
Consolidated | Pro Rata Unconsolidated Investments | Pro Forma Total | Consolidated | Pro Rata Unconsolidated Investments | Pro Forma Total | |||||||||||||||||||
Revenue | ||||||||||||||||||||||||
Management and leasing fees | $ | 12.2 | $ | — | $ | 12.2 | $ | 11.0 | $ | — | $ | 11.0 | ||||||||||||
Commissions | 1.8 | — | 1.8 | 6.8 | — | 6.8 | ||||||||||||||||||
Sale of real estate | — | 9.2 | 9.2 | 1.0 | 3.1 | 4.1 | ||||||||||||||||||
Rental and other income | 15.6 | 39.7 | 55.3 | 4.1 | 23.9 | 28.0 | ||||||||||||||||||
Interest income | — | 3.9 | 3.9 | — | 3.6 | 3.6 | ||||||||||||||||||
Total revenue | 29.6 | 52.8 | 82.4 | 22.9 | 30.6 | 53.5 | ||||||||||||||||||
Operating expenses | ||||||||||||||||||||||||
Commission and marketing expenses | 0.8 | — | 0.8 | 0.9 | — | 0.9 | ||||||||||||||||||
Rental operating expenses | 7.0 | 16.7 | 23.7 | 1.8 | 8.4 | 10.2 | ||||||||||||||||||
Cost of real estate sold | — | 6.8 | 6.8 | 1.0 | 2.7 | 3.7 | ||||||||||||||||||
Compensation and related expenses | 23.9 | 0.2 | 24.1 | 25.2 | 0.3 | 25.5 | ||||||||||||||||||
General and administrative | 6.9 | 0.6 | 7.5 | 5.8 | 0.3 | 6.1 | ||||||||||||||||||
Depreciation and amortization | 5.4 | 15.4 | 20.8 | 2.0 | 9.6 | 11.6 | ||||||||||||||||||
Total operating expenses | 44.0 | 39.7 | 83.7 | 36.7 | 21.3 | 58.0 | ||||||||||||||||||
Equity in joint venture income | 8.8 | (8.8 | ) | — | 9.1 | (9.1 | ) | — | ||||||||||||||||
Interest income from loan pool participations and notes receivable | 3.3 | (3.3 | ) | — | 2.1 | (2.1 | ) | — | ||||||||||||||||
Operating (loss) income | (2.3 | ) | 1.0 | (1.3 | ) | (2.6 | ) | (1.9 | ) | (4.5 | ) | |||||||||||||
Non-operating income (expense) | ||||||||||||||||||||||||
Interest income | 0.2 | (0.2 | ) | — | 0.4 | (0.4 | ) | — | ||||||||||||||||
Acquisition-related gain | 45.5 | 6.5 | 52.0 | 25.5 | — | 25.5 | ||||||||||||||||||
Gain on sale of marketable securities | — | — | — | 1.4 | — | 1.4 | ||||||||||||||||||
Acquisition-related expenses | (1.1 | ) | (1.5 | ) | (2.6 | ) | (0.7 | ) | (1.2 | ) | (1.9 | ) | ||||||||||||
Gain on refinancing | — | — | — | — | 1.5 | 1.5 | ||||||||||||||||||
Fair value gain | — | 5.1 | 5.1 | — | 9.5 | 9.5 | ||||||||||||||||||
Interest expense - corporate debt | (10.2 | ) | — | (10.2 | ) | (6.6 | ) | — | (6.6 | ) | ||||||||||||||
Interest expense - property level debt | (4.4 | ) | (11.6 | ) | (16.0 | ) | (2.0 | ) | (6.0 | ) | (8.0 | ) | ||||||||||||
Realized foreign currency translation | (2.8 | ) | — | (2.8 | ) | — | — | — | ||||||||||||||||
Other non-operating expenses | — | 0.7 | 0.7 | — | (1.5 | ) | (1.5 | ) | ||||||||||||||||
Income before benefit from income taxes | 24.9 | — | 24.9 | 15.4 | — | 15.4 | ||||||||||||||||||
Provision for income taxes | (4.3 | ) | — | (4.3 | ) | (4.9 | ) | — | (4.9 | ) | ||||||||||||||
Net income | $ | 20.6 | $ | — | $ | 20.6 | $ | 10.5 | $ | — | $ | 10.5 | ||||||||||||
11
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Pro Forma Consolidated Statements of Operations (Non-GAAP)
(Unaudited)
(Dollars in millions)
Twelve months ended December 31, | ||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||
Consolidated | Pro Rata Unconsolidated Investments | Pro Forma Total | Consolidated | Pro Rata Unconsolidated Investments | Pro Forma Total | |||||||||||||||||||
Revenue | ||||||||||||||||||||||||
Management and leasing fees | $ | 54.1 | $ | — | $ | 54.1 | $ | 40.3 | $ | — | $ | 40.3 | ||||||||||||
Commissions | 14.0 | — | 14.0 | 13.0 | — | 13.0 | ||||||||||||||||||
Sale of real estate | 10.1 | 55.1 | 65.2 | 2.3 | 61.9 | 64.2 | ||||||||||||||||||
Rental and other income | 43.0 | 134.7 | 177.7 | 8.5 | 78.4 | 86.9 | ||||||||||||||||||
Interest income | — | 19.3 | 19.3 | — | 16.3 | 16.3 | ||||||||||||||||||
Total revenue | 121.2 | 209.1 | 330.3 | 64.1 | 156.6 | 220.7 | ||||||||||||||||||
Operating expenses | ||||||||||||||||||||||||
Commission and marketing expenses | 3.6 | — | 3.6 | 4.6 | — | 4.6 | ||||||||||||||||||
Rental operating expenses | 18.9 | 56.8 | 75.7 | 4.5 | 27.2 | 31.7 | ||||||||||||||||||
Cost of real estate sold | 7.9 | 41.7 | 49.6 | 2.2 | 52.8 | 55.0 | ||||||||||||||||||
Compensation and related expenses | 76.7 | 0.8 | 77.5 | 55.8 | 1.0 | 56.8 | ||||||||||||||||||
General and administrative | 24.6 | 1.7 | 26.3 | 19.5 | 0.8 | 20.3 | ||||||||||||||||||
Depreciation and amortization | 17.4 | 46.7 | 64.1 | 4.9 | 22.6 | 27.5 | ||||||||||||||||||
Total operating expenses | 149.1 | 147.7 | 296.8 | 91.5 | 104.4 | 195.9 | ||||||||||||||||||
Equity in joint venture income | 29.8 | (29.8 | ) | — | 21.5 | (21.5 | ) | — | ||||||||||||||||
Interest income from loan pool participations and notes receivable | 13.5 | (13.5 | ) | — | 9.2 | (9.2 | ) | — | ||||||||||||||||
Operating income | 15.4 | 18.1 | 33.5 | 3.3 | 21.5 | 24.8 | ||||||||||||||||||
Non-operating income (expense) | ||||||||||||||||||||||||
Interest income | 0.6 | (0.6 | ) | — | 2.9 | (2.9 | ) | — | ||||||||||||||||
Acquisition-related gain | 56.6 | 36.2 | 92.8 | 25.5 | — | 25.5 | ||||||||||||||||||
Gain on sale of marketable securities | — | — | — | 4.3 | — | 4.3 | ||||||||||||||||||
Acquisition-related expenses | (1.6 | ) | (13.5 | ) | (15.1 | ) | (0.7 | ) | (2.4 | ) | (3.1 | ) | ||||||||||||
Carried interest on realized investment | — | — | — | — | 2.4 | 2.4 | ||||||||||||||||||
Gain on sale of interest in joint venture investments | — | — | — | — | 2.4 | 2.4 | ||||||||||||||||||
Gain on refinancing | — | — | — | — | 1.5 | 1.5 | ||||||||||||||||||
Fair value gain | — | 5.1 | 5.1 | — | 9.5 | 9.5 | ||||||||||||||||||
Interest expense - corporate debt | (39.9 | ) | — | (39.9 | ) | (26.1 | ) | — | (26.1 | ) | ||||||||||||||
Interest expense - property level debt | (11.8 | ) | (45.0 | ) | (56.8 | ) | (2.5 | ) | (29.4 | ) | (31.9 | ) | ||||||||||||
Realized foreign currency translation | (2.8 | ) | — | (2.8 | ) | — | — | — | ||||||||||||||||
Other non-operating expenses | — | (0.3 | ) | (0.3 | ) | — | (2.6 | ) | (2.6 | ) | ||||||||||||||
Income before benefit from income taxes | 16.5 | — | 16.5 | 6.7 | — | 6.7 | ||||||||||||||||||
(Provision for) benefit from income taxes | (2.9 | ) | — | (2.9 | ) | 0.2 | — | 0.2 | ||||||||||||||||
Income from continuing operations | 13.6 | — | 13.6 | 6.9 | — | 6.9 | ||||||||||||||||||
Discontinued Operations | ||||||||||||||||||||||||
Loss from discontinued operations, net of income taxes | (0.3 | ) | — | (0.3 | ) | — | — | — | ||||||||||||||||
Gain (loss) from sale of real estate | 0.6 | — | 0.6 | (0.2 | ) | — | (0.2 | ) | ||||||||||||||||
Net income | $ | 13.9 | $ | — | $ | 13.9 | $ | 6.7 | $ | — | $ | 6.7 | ||||||||||||
12
Kennedy-Wilson Holdings, Inc. and Subsidiaries
EBITDA by Segment
(Unaudited)
(Dollars in millions)
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Investments | ||||||||||||||||
Rental and other income and sale of real estate | $ | 15.6 | $ | 5.1 | $ | 53.1 | $ | 10.8 | ||||||||
Operating expenses | (28.6 | ) | (19.3 | ) | (84.7 | ) | (41.3 | ) | ||||||||
Equity in joint venture income | 8.8 | 9.0 | 29.8 | 21.5 | ||||||||||||
Income from loan pool participations and notes receivable | 3.3 | 2.2 | 13.5 | 9.3 | ||||||||||||
Operating (loss) income | (0.9 | ) | (3.0 | ) | 11.7 | 0.3 | ||||||||||
Interest income - related party | 0.1 | 0.4 | 0.3 | 2.8 | ||||||||||||
Acquisition related gain | 45.5 | 25.5 | 56.6 | 25.5 | ||||||||||||
Gain on sale of marketable securities | — | 1.5 | — | 4.4 | ||||||||||||
Acquisition-related expenses | (1.1 | ) | (0.7 | ) | (1.6 | ) | (0.7 | ) | ||||||||
Interest expense - consolidated property level debt | (4.4 | ) | (2.0 | ) | (11.8 | ) | (2.5 | ) | ||||||||
Realized foreign currency translation | (2.8 | ) | — | (2.8 | ) | — | ||||||||||
Income from continuing operations | 36.4 | 21.7 | 52.4 | 29.8 | ||||||||||||
Loss from discontinued operations, net of income taxes | — | — | (0.3 | ) | — | |||||||||||
Gain (loss) from sale of real estate, net of income taxes | 0.1 | — | 0.6 | (0.2 | ) | |||||||||||
Net income | 36.5 | 21.7 | 52.7 | 29.6 | ||||||||||||
Add back: | ||||||||||||||||
Interest expense - property level debt | 4.4 | 2.0 | 11.8 | 2.5 | ||||||||||||
Kennedy Wilson's share of interest expense included investment in joint ventures and loan pool participation | 11.6 | 6.1 | 45.0 | 29.4 | ||||||||||||
Depreciation and amortization | 4.5 | 1.9 | 15.6 | 4.4 | ||||||||||||
Kennedy Wilson's share of depreciation and amortization included in investment in joint ventures | 15.4 | 9.6 | 46.7 | 22.6 | ||||||||||||
EBITDA and Adjusted EBITDA | $ | 72.4 | $ | 41.3 | $ | 171.8 | $ | 88.5 | ||||||||
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Services | ||||||||||||||||
Management and leasing fees and commissions | $ | 14.1 | $ | 17.8 | $ | 68.1 | $ | 53.3 | ||||||||
Operating expenses | (10.1 | ) | (8.9 | ) | (42.0 | ) | (33.3 | ) | ||||||||
Operating income | 4.0 | 8.9 | 26.1 | 20.0 | ||||||||||||
Net income | 4.0 | 8.9 | 26.1 | 20.0 | ||||||||||||
Add back: | ||||||||||||||||
Depreciation and amortization | 0.8 | 0.1 | 1.3 | 0.2 | ||||||||||||
EBITDA and Adjusted EBITDA | $ | 4.8 | $ | 9.0 | $ | 27.4 | $ | 20.2 | ||||||||
13
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Investment Account - 2013
(Unaudited)
(Dollars in millions)
12/31/2013 | ||||
Investment in joint ventures(1) | $ | 724.5 | ||
Real estate | 668.8 | |||
Mortgage debt | (407.7 | ) | ||
Notes receivable | 56.8 | |||
Loan pool participations | 34.7 | |||
Other(2) | 23.2 | |||
Total net investment | 1,100.3 | |||
Add back: | ||||
Accumulated depreciation and amortization | 29.7 | |||
Kennedy Wilson's share of accumulated depreciation and amortization included in investment in joint ventures | 106.0 | |||
Total gross investment account | $ | 1,236.0 | ||
(1) Excludes $26.9 million related to our investment in a real estate and asset management servicing platform in Spain.
(2) Includes marketable securities and acquired in place lease values which are part of other assets.
Investment Account Detail at December 31, 2013 | |||||||||||||||||||||||||||||||||
Loans Secured by | |||||||||||||||||||||||||||||||||
Commercial | Multifamily | Real Estate | Residential, Hotel, and Other | Total | |||||||||||||||||||||||||||||
Western U.S. | $ | 212.8 | $ | 221.9 | $ | 112.5 | $ | 182.8 | $ | 730.0 | |||||||||||||||||||||||
Other U.S. | 3.4 | 0.2 | — | 7.8 | 11.4 | ||||||||||||||||||||||||||||
Japan | 4.1 | 68.8 | — | 0.4 | 73.3 | ||||||||||||||||||||||||||||
United Kingdom | 104.5 | — | 27.3 | — | 131.8 | ||||||||||||||||||||||||||||
Ireland | 97.3 | 48.2 | 8.3 | — | 153.8 | ||||||||||||||||||||||||||||
Total | $ | 422.1 | $ | 339.1 | $ | 148.1 | $ | 191.0 | $ | 1,100.3 | |||||||||||||||||||||||
Loans Secured by | |||||||||||||||||||||||||||||||||
Commercial | Multifamily | Real Estate | Residential, Hotel, and Other | ||||||||||||||||||||||||||||||
Properties | Rentable Sq. Ft. | Units | Properties | Rentable Sq. Ft. | Current UPB | # of Loans | Acres | Units | Lots | Hotel Rooms | # of Inv. | ||||||||||||||||||||||
Western U.S. | 31 | 4,702,393 | 13,988 | 38 | 12,337,940 | $ | 154.0 | 20 | 3,423 | 26 | 808 | 170 | 19 | ||||||||||||||||||||
Other U.S. | 2 | 355,925 | 208 | 2 | 165,276 | — | — | 38 | — | — | — | 4 | |||||||||||||||||||||
Japan | 1 | 9,633 | 2,410 | 50 | 936,000 | — | — | — | — | — | — | 1 | |||||||||||||||||||||
United Kingdom | 34 | 4,062,116 | — | — | — | 538.7 | 27 | — | — | — | — | — | |||||||||||||||||||||
Ireland | 17 | 900,297 | 749 | 3 | 606,711 | 367.6 | 100 | — | — | — | — | — | |||||||||||||||||||||
Total | 85 | 10,030,364 | 17,355 | 93 | 14,045,927 | $ | 1,060.3 | 147.0 | 3,461 | 26 | 808 | 170 | 24 | ||||||||||||||||||||
14
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Investment Account - 2012
(Unaudited)
(Dollars in millions)
12/31/2012 | ||||
Investment in joint ventures | $ | 543.2 | ||
Real estate | 289.4 | |||
Mortgage debt | (236.5 | ) | ||
Notes receivable | 136.6 | |||
Loan pool participations | 95.6 | |||
Other(1) | 9.3 | |||
Total net investment account | 837.6 | |||
Add back: | ||||
Accumulated depreciation and amortization | 12.0 | |||
Kennedy Wilson's share of accumulated depreciation and amortization included in investment in joint ventures | 59.3 | |||
Total gross investment account | $ | 908.9 | ||
(1) Includes marketable securities and acquired in place lease values which are part of other assets.
Investment Account Detail at December 31, 2012 | |||||||||||||||||||||||||||||||||
Multifamily | Loans Secured by Real Estate | Commercial | Residential and Other | Total | |||||||||||||||||||||||||||||
Western U.S. | $ | 171.7 | $ | 69.0 | $ | 167.9 | $ | 106.9 | $ | 515.5 | |||||||||||||||||||||||
Other U.S. | 0.4 | — | 3.3 | 10.5 | 14.2 | ||||||||||||||||||||||||||||
Japan | 102.7 | — | 8.6 | — | 111.3 | ||||||||||||||||||||||||||||
United Kingdom | — | 120.4 | — | — | 120.4 | ||||||||||||||||||||||||||||
Ireland | 22.4 | 44.3 | 9.5 | — | 76.2 | ||||||||||||||||||||||||||||
Total | $ | 297.2 | $ | 233.7 | $ | 189.3 | $ | 117.4 | $ | 837.6 | |||||||||||||||||||||||
Multifamily | Loans Secured by Real Estate | Commercial | Residential and Other | ||||||||||||||||||||||||||||||
Units | Properties | Rentable Sq. Ft. | Current UPB | # of Loans | Properties | Rentable Sq. Ft. | Acres | Units | Lots | # of Inv. | |||||||||||||||||||||||
Western U.S. | 11,649 | 31 | 10,123,838 | $ | 126.6 | 33 | 24 | 3,976,041 | 3,337 | 44 | 935 | 16 | |||||||||||||||||||||
Other U.S. | 376 | 3 | 294,984 | — | — | 4 | 478,450 | 50 | 43 | — | 5 | ||||||||||||||||||||||
Japan | 2,410 | 50 | 936,000 | — | — | 1 | 9,633 | — | — | — | — | ||||||||||||||||||||||
United Kingdom | — | — | — | 1,481.5 | 48 | — | — | — | — | — | — | ||||||||||||||||||||||
Ireland | 329 | 2 | 230,160 | 634.9 | 140 | 1 | 45,105 | — | — | — | — | ||||||||||||||||||||||
Total | 14,764 | 86 | 11,584,982 | $ | 2,243.0 | 221 | 30 | 4,509,229 | 3,387 | 87 | 935 | 21 | |||||||||||||||||||||
15
Investment Level Estimated Balance Sheet
(Unaudited)
(Dollars in millions)
The following estimated investment level balance sheet represents the estimated combined balance sheet of investments in which Kennedy Wilson has an ownership interest:
December 31, 2013 | December 31, 2012 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 126.5 | $ | 86.7 | ||||
Real estate, net | 4,996.2 | 3,569.0 | ||||||
Loan purchases and originations | 1,013.0 | 1,070.3 | ||||||
Other assets | 94.2 | 293.7 | ||||||
Total assets | 6,229.9 | 5,019.7 | ||||||
Liabilities and equity | ||||||||
Liabilities | ||||||||
Accounts payable, accrued and other | 170.8 | 109.2 | ||||||
Notes payable | 25.8 | 39.7 | ||||||
Mortgage loans payable | 3,294.9 | 2,396.6 | ||||||
Total liabilities | 3,491.5 | 2,545.5 | ||||||
Equity | ||||||||
Total equity | 2,738.4 | 2,474.2 | ||||||
Total liabilities and equity | $ | 6,229.9 | $ | 5,019.7 | ||||
16
Investment Level Estimated Income Statement
(Unaudited)
(Dollars in millions)
The following estimated investment level income statement represents the estimated combined income statement of investments in which Kennedy Wilson has an ownership interest:
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenue | ||||||||||||||||
Rental and other income | $ | 125.1 | $ | 78.9 | $ | 426.3 | $ | 286.7 | ||||||||
Sale of real estate | 54.8 | 10.0 | 232.3 | 265.4 | ||||||||||||
Interest income | 30.8 | 16.3 | 112.8 | 53.6 | ||||||||||||
Total revenue | 210.7 | 105.2 | 771.4 | 605.7 | ||||||||||||
Operating expenses | ||||||||||||||||
Compensation and related expenses | 0.6 | 0.6 | 2.0 | 2.3 | ||||||||||||
Cost of real estate sold | 37.0 | 8.3 | 173.1 | 229.8 | ||||||||||||
General and administrative | 1.6 | (0.2 | ) | 4.8 | 1.9 | |||||||||||
Depreciation and amortization | 51.0 | 18.5 | 145.6 | 81.1 | ||||||||||||
Rental operating expenses | 57.4 | 34.2 | 185.6 | 117.9 | ||||||||||||
Total operating expenses | 147.6 | 61.4 | 511.1 | 433.0 | ||||||||||||
Net operating income | 63.1 | 43.8 | 260.3 | 172.7 | ||||||||||||
Non-operating income (expense) | ||||||||||||||||
Interest expense | (39.1 | ) | (30.7 | ) | (135.5 | ) | (97.6 | ) | ||||||||
Other non-operating expenses | (3.4 | ) | (7.3 | ) | (25.5 | ) | (19.1 | ) | ||||||||
Gain of sale of interest in properties | — | — | — | 21.2 | ||||||||||||
Acquisition related expenses | (3.7 | ) | (3.1 | ) | (52.3 | ) | (7.7 | ) | ||||||||
Acquisition related gain | 68.8 | — | 128.2 | — | ||||||||||||
Net income | $ | 85.7 | $ | 2.7 | $ | 175.2 | $ | 69.5 | ||||||||
17
Kennedy-Wilson Holdings, Inc. and Subsidiaries
2013 Acquisition Activity
(Unaudited)
(Dollars in millions)
Acquisitions | |||||||||||||||||||||||||||||||
Three months ended December 31, 2013 | Year Ended December 31, 2013 | ||||||||||||||||||||||||||||||
Real Estate | Multifamily | Commercial | Residential & Other | Total Real Estate | Multifamily | Commercial | Residential & Other | Total Real Estate | |||||||||||||||||||||||
Investment | $ | 118.5 | $ | 24.9 | $ | 6.9 | $ | 150.3 | $ | 727.1 | $ | 1,125.6 | $ | 26.1 | $ | 1,878.8 | |||||||||||||||
KW Equity Invested | $ | 9.9 | $ | 9.1 | $ | 5.6 | $ | 24.6 | $ | 106.9 | $ | 164.7 | $ | 10.0 | $ | 281.6 | |||||||||||||||
3 properties 844 units | 4 properties 0.4 million Sq. Ft. | 17 lots | 9 properties 3,374 units | 62 properties 5.6 million Sq. Ft. | 33 lots | ||||||||||||||||||||||||||
Three months ended December 31, 2013 | Year Ended December 31, 2013 | ||||||||||||||||||||||
Loans | Discounted Loan Purchases | Loan Originations | Total Loans | Discounted Loan Purchases | Loan Originations | Total Loans | |||||||||||||||||
Investment | $ | 50.0 | $ | 1.2 | $ | 51.2 | $ | 915.2 | $ | 25.1 | $ | 940.3 | |||||||||||
KW Equity Invested | $ | 30.4 | $ | 1.0 | $ | 31.4 | $ | 89.4 | $ | 15.0 | $ | 104.4 | |||||||||||
59% Avg. Discount | 6.0% Avg. Interest Rate | 3 underlying properties | 47% Avg. Discount | 9.9% Avg. Interest Rate | 149 underlying properties | ||||||||||||||||||
18
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Investment Summary: Real Estate
(Unaudited)
(Dollars in millions)
Multifamily | |||||||||||||||||||||||
Net Operating Income (NOI) | |||||||||||||||||||||||
# of Properties | # of Units | Occupancy (1) | YTD Annualized (2) | Debt (3) | Pre-Promote Ownership % | KW Book Equity | |||||||||||||||||
Western U.S. | 38 | 13,988 | 94.1 | % | $ | 137.1 | $ | 1,570.9 | 37.8 | % | $ | 221.9 | |||||||||||
Other U.S. | 2 | 208 | 87.0 | 0.2 | 1.5 | 5.0 | 0.2 | ||||||||||||||||
Japan (4) | 50 | 2,410 | 95.1 | 21.9 | 276.7 | 40.8 | 68.8 | ||||||||||||||||
Ireland (4) | 3 | 749 | 98.7 | 10.1 | 110.9 | 50.0 | 48.2 | ||||||||||||||||
Total | 93 | 17,355 | 94.4 | % | $ | 169.3 | $ | 1,960.0 | 38.9 | % | $ | 339.1 | |||||||||||
Commercial | |||||||||||||||||||||||
Net Operating Income (NOI) | |||||||||||||||||||||||
# of Properties | Rentable Sq. Ft. | Occupancy (1) | YTD Annualized (2) | Debt (5) | Pre-Promote Ownership % | KW Book Equity | |||||||||||||||||
Western U.S. | 31 | 4,702,393 | 83.6 | % | $ | 48.0 | $ | 560.5 | 49.7 | % | $ | 212.8 | |||||||||||
Other U.S. | 2 | 355,925 | 77.1 | 2.2 | 22.8 | 35.1 | 3.4 | ||||||||||||||||
Japan (4) | 1 | 9,633 | 100.0 | 0.4 | 2.4 | 82.0 | 4.1 | ||||||||||||||||
United Kingdom(4) | 34 | 4,062,116 | 84.6 | 56.9 | 360.6 | 32.0 | 104.5 | ||||||||||||||||
Ireland (4) | 17 | 900,297 | 98.9 | 38.0 | 345.6 | 32.8 | 97.3 | ||||||||||||||||
Total | 85 | 10,030,364 | 85.2 | % | $ | 145.5 | $ | 1,291.9 | 38.2 | % | $ | 422.1 | |||||||||||
Residential, Hotel, and Other | |||||||||||||||||||||
# of Investments | ResidentialUnits | Total Acres | Residential Lots | Hotel Rooms | Pre-Promote Ownership% | KW Book Equity (1) | |||||||||||||||
Western U.S. | 19 | 26 | 3,423 | 808 | 170 | 61.1 | % | $ | 182.8 | ||||||||||||
Other U.S. | 4 | — | 38 | — | — | 96.8 | 7.8 | ||||||||||||||
Japan | 1 | — | — | — | — | 100.0 | 0.4 | ||||||||||||||
Total | 24 | 26 | 3,461 | 808 | 170 | 62.6 | % | $ | 191.0 | ||||||||||||
(1) As of December 31, 2013
(2) Represents year to date NOI on an annualized basis.
(3) Debt represents 100% debt balance against properties as of December 31, 2013.
(4) Estimated foreign exchange rates are ¥105 = $1 USD, £0.61 = $1 USD and €0.73 = $1 USD, related to NOI and debt.
(5) Debt represents 100% debt balance against properties as of December 31, 2013, excluding $5.9 million of partner loans.
(6) Includes the 8.5 acre site and 12 units that are in the process of being completed at Clancy Quay.
(7) Includes the 3.5 acre site adjacent to the State Street building.
19
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Investment Summary: Discounted Loan Purchases and Loan Originations
(Unaudited)
(Dollars in millions)
Discounted Loan Purchases
Initial # of Loans (1) | Initial UPB (2) | # of Unresolved Loans | Total Collections | Current UPB | Pre-Promote KW Share of Current UPB (net of venture-level debt) (5) | Venture-level Debt (3) | Pre-Promote Ownership% | KW Book Equity | ||||||||||||||||||||||||
Western U.S. | 72 | $ | 468.9 | 10 | $ | 300.2 | $ | 96.8 | $ | 75.6 | $ | — | 78.1 | % | $ | 55.3 | ||||||||||||||||
United Kingdom (4) | 113 | 3,758.9 | 27 | 2,721.0 | 538.7 | 39.2 | 72.7 | 14.0 | 27.3 | |||||||||||||||||||||||
Ireland (4) | 151 | 497.1 | 100 | 70.3 | 367.6 | 36.8 | — | 10.0 | 8.3 | |||||||||||||||||||||||
Total | 336 | $ | 4,724.9 | 137 | $ | 3,091.5 | $ | 1,003.1 | $ | 151.6 | $ | 72.7 | 18.7 | % | $ | 90.9 | ||||||||||||||||
Loan Originations
# of Loans | Current UPB | WAV Interest Rate | Venture-level Debt (3) | Pre-Promote Ownership% | KW Book Equity | |||||||||||||||
Western U.S. | 10 | $ | 57.2 | 10.1 | % | $ | — | 100.0 | % | $ | 57.2 | |||||||||
Total | 10 | $ | 57.2 | 10.1 | % | $ | — | 100.0 | % | $ | 57.2 | |||||||||
(1) Represents total number of loans at initial acquisition of respective pools.
(2) Unpaid Principal Balance.
(3) Venture-level debt represents 100% debt balance against loans as of December 31, 2013.
(4) Estimated foreign exchange rate is £0.61 = $1 USD and €0.73 = $1 USD.
(5) Represents the amount of cash we would receive if the loans are resolved at par, excluding our promoted interests.
20
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Same Property Analysis - Multifamily by Region
(Unaudited)
(Dollars in millions)
Three Months Ended December 31, | Same Property Units | Average % Leased | Rental Revenues | Net Operating Income | ||||||||||||||||||||||||||||||
2013 vs. 2012 | 2013 | 2013 | 2012 | % Change | 2013 | 2012 | % Change | 2013 | 2012 | % Change | ||||||||||||||||||||||||
Region: | ||||||||||||||||||||||||||||||||||
Western U.S. | 10,888 | 94.2 | % | 95.2 | % | (1.1 | )% | $ | 39.0 | $ | 36.7 | 6.3 | % | $ | 26.4 | $ | 24.3 | 8.6 | % | |||||||||||||||
Other U.S. | 208 | 87.0 | 76.6 | 13.6 | 0.2 | 0.2 | — | — | — | — | ||||||||||||||||||||||||
Japan | 2,410 | 96.2 | 95.0 | 1.3 | 7.2 | 7.0 | 2.9 | 5.9 | 5.7 | 3.5 | ||||||||||||||||||||||||
Ireland | 210 | 96.8 | 94.8 | 2.1 | 1.4 | 1.2 | 16.7 | 1.0 | 0.8 | 25.0 | ||||||||||||||||||||||||
Same Property Total | 13,716 | 94.5 | % | 94.9 | % | (0.4 | )% | $ | 47.8 | $ | 45.1 | 6.0 | % | $ | 33.3 | $ | 30.8 | 8.1 | % | |||||||||||||||
Year Ended December 31, | Same Property Units | Average % Leased | Rental Revenues | Net Operating Income | ||||||||||||||||||||||||||||||
2013 vs. 2012 | 2013 | 2013 | 2012 | % Change | 2013 | 2012 | % Change | 2013 | 2012 | % Change | ||||||||||||||||||||||||
Region: | ||||||||||||||||||||||||||||||||||
Western U.S. | 9,247 | 94.7 | % | 94.6 | % | 0.1 | % | $ | 126.4 | $ | 118.9 | 6.3 | % | $ | 85.7 | $ | 79.1 | 8.3 | % | |||||||||||||||
Other U.S. | 98 | 89.3 | 86.6 | 3.1 | 0.5 | 0.5 | — | 0.2 | 0.2 | — | ||||||||||||||||||||||||
Japan | 2,410 | 95.5 | 94.3 | 1.3 | 28.8 | 28.6 | 0.7 | 21.9 | 21.4 | 2.3 | ||||||||||||||||||||||||
Same Property Total | 11,755 | 94.8 | % | 94.5 | % | 0.3 | % | $ | 155.7 | $ | 148.0 | 5.2 | % | $ | 107.8 | $ | 100.7 | 7.1 | % | |||||||||||||||
21
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Same Property Analysis - Commercial by Region
(Unaudited)
(Dollars in millions)
Three Months Ended December 31, | Same Property Units | Average % Occupancy | Rental Revenues | Net Operating Income | ||||||||||||||||||||||||||||||
2013 vs. 2012 | 2013 | 2013 | 2012 | % Change | 2013 | 2012 | % Change | 2013 | 2012 | % Change | ||||||||||||||||||||||||
Region: | ||||||||||||||||||||||||||||||||||
Western U.S. | 3,112,859 | 86.2 | % | 81.8 | % | 5.4 | % | $ | 16.0 | $ | 15.1 | 6.0 | % | $ | 9.3 | $ | 8.8 | 5.7 | % | |||||||||||||||
Other U.S. | 355,925 | 76.8 | 74.7 | 2.8 | 1.3 | 1.2 | 8.3 | 0.5 | 0.5 | — | ||||||||||||||||||||||||
Japan | 9,633 | 100.0 | 100.0 | — | 0.1 | 0.1 | — | 0.1 | 0.1 | — | ||||||||||||||||||||||||
Ireland | 45,105 | 100.0 | 100.0 | — | 0.8 | 0.8 | — | 0.7 | 0.6 | 16.7 | ||||||||||||||||||||||||
Same Property Total | 3,523,522 | 85.5 | % | 81.4 | % | 5.0 | % | $ | 18.2 | $ | 17.2 | 5.8 | % | $ | 10.6 | $ | 10.0 | 6.0 | % | |||||||||||||||
Year Ended December 31, | Same Property Units | Average % Occupancy | Rental Revenues | Net Operating Income | ||||||||||||||||||||||||||||||
2013 vs. 2012 | 2013 | 2013 | 2012 | % Change | 2013 | 2012 | % Change | 2013 | 2012 | % Change | ||||||||||||||||||||||||
Region: | ||||||||||||||||||||||||||||||||||
Western U.S. | 2,498,729 | 83.7 | % | 79.5 | % | 5.3 | % | $ | 55.2 | $ | 48.5 | 13.8 | % | $ | 32.4 | $ | 27.8 | 16.5 | % | |||||||||||||||
Other U.S. | 355,925 | 74.9 | 71.0 | 5.5 | 5.1 | 4.6 | 10.9 | 2.2 | 1.8 | 22.2 | ||||||||||||||||||||||||
Japan | 9,633 | 100.0 | 100.0 | — | 0.4 | 0.4 | — | 0.4 | 0.4 | — | ||||||||||||||||||||||||
Same Property Total | 2,864,287 | 82.7 | % | 78.5 | % | 5.4 | % | $ | 60.7 | $ | 53.5 | 13.5 | % | $ | 35.0 | $ | 30.0 | 16.7 | % | |||||||||||||||
22
Kennedy-Wilson Holdings, Inc. and Subsidiaries
Debt Schedule
(Unaudited)
(Dollars in millions)
Consolidated Debt | Unconsolidated Asset Level Debt | Total Consolidated Debt + KW Share of Unconsolidated Asset Level Debt | ||||||||||||||||||||||||||
Maturity | Unsecured Corporate Debt | Asset Level Debt | Total | Total | KW Share | Amount Due at Maturity Date (2) | ||||||||||||||||||||||
2014 | $ | — | $ | 39.4 | $ | 39.4 | $ | 164.6 | $ | 94.5 | $ | 133.9 | $ | 118.0 | ||||||||||||||
2015 | — | 19.9 | 19.9 | 266.7 | 120.2 | 140.1 | 120.1 | |||||||||||||||||||||
2016 | — | 44.5 | 44.5 | 247.8 | 89.6 | 134.1 | 114.1 | |||||||||||||||||||||
2017 | — | 32.8 | 32.8 | 570.3 | 244.7 | 277.5 | 256.4 | |||||||||||||||||||||
2018 | — | 23.1 | 23.1 | 759.8 | 235.4 | 258.5 | 241.9 | |||||||||||||||||||||
2019 | 350.0 | (1 | ) | 6.5 | 356.5 | 144.2 | 34.3 | 390.8 | 379.2 | |||||||||||||||||||
2020 | — | 120.7 | 120.7 | 141.7 | 59.8 | 180.5 | 170.4 | |||||||||||||||||||||
Thereafter | 95.0 | 120.8 | 215.8 | 592.1 | 123.0 | 338.8 | 320.6 | |||||||||||||||||||||
Total | $ | 445.0 | $ | 407.7 | $ | 852.7 | $ | 2,887.2 | $ | 1,001.5 | $ | 1,854.2 | $ | 1,720.7 | ||||||||||||||
(1) Represents principal balance of senior notes.
(2) Amount does not reflect extension options.
Weighted average interest rate (KW Share): 5.1%
Weighted average remaining maturity in years (KW Share): 6.0 years
Kennedy Wilson has exposure to fixed and floating rate debt through its consolidated properties and its joint venture investments. The table below details Kennedy Wilson's total consolidated and unconsolidated asset level debt by interest rate type.
Fixed Rate Debt | Floating with Interest Rate Caps | Floating without Interest Rate Caps | Total Asset Level Debt (3) | ||||||||||||
Asset Level Debt | $ | 1,769.1 | $ | 1,156.4 | $ | 369.4 | $ | 3,294.9 | |||||||
(3) Represents $407.7 million of consolidated asset level debt and $2.9 billion of unconsolidated asset level debt. 98% of such asset level debt is non-recourse to the Company.
23