NEW YORK--(BUSINESS WIRE)--KKR & Co. L.P. (NYSE: KKR) today reported its second quarter 2011 results.
AUM was $61.9 billion as of June 30, 2011, up 13.8% from June 30, 2010. The increase resulted from continued investment appreciation as well as new capital raised, partially offset by distributions to the limited partners of our investment funds. Fee paying assets under management (“FPAUM”) were $46.4 billion as of June 30, 2011, up 11.5% from June 30, 2010. The increase was driven primarily by new capital raised.
For the quarter and six months ended June 30, 2011, our private equity investments appreciated 3.8% and 10.1%, respectively. ENI was $315.0 million for the quarter ended June 30, 2011, a decrease of $118.1 million, or 27.3%, as compared to ENI of $433.1 million for the quarter ended June 30, 2010. ENI was $1,057.5 million for the first six months of 2011, a decrease of $50.4 million, or 4.5%, as compared to ENI of $1,107.9 million for the first six months of 2010. The decrease in both comparative periods was primarily due to a lower level of investment income earned from our principal investments. While the fair value of our principal investments increased during the second quarter and first six months of 2011, the level of appreciation was lower than in the comparable periods of 2010.
“In an increasingly challenged global economic environment, our business continued its growth trajectory across all segments,” said Henry R. Kravis and George R. Roberts, Co-Founders, Co-Chairmen, and Co-Chief Executive Officers of KKR. “Our private equity investments outperformed the S&P 500 by nearly 400 basis points for the quarter, while our liquid credit strategies maintained top-quartile rankings, beating their benchmarks since inception. In addition, activity has been particularly robust despite the market volatility. This is especially true for our Private Markets segment, where we have announced 12 new investments and several realizations around the world since March 31.”
_______________________________________________________________________________________________________________________________
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. See calculation of gross
distributable earnings under “Distribution Calculation”.
GAAP RESULTS
GAAP results for the quarter and six months ended June 30, 2011 included net income attributable to KKR & Co. L.P. of $39.6 million and $199.2 million, respectively, and net income per common unit attributable to KKR & Co. L.P. of $0.18 and $0.92, respectively. For the quarter and six months ended June 30, 2010, net income attributable to KKR & Co. L.P. was $29.9 million and $143.7 million, respectively, and net income per common unit attributable to KKR & Co. L.P. was $0.15 and $0.70, respectively.
SEGMENT RESULTS
Private Markets
AUM was $47.1 billion as of June 30, 2011, an increase of $0.9 billion, or 1.9%, compared to AUM of $46.2 billion as of March 31, 2011. The increase was primarily due to appreciation in the fair value of KKR’s private equity portfolio and new capital raised for the natural resources strategy, partially offset by distributions to the limited partners of KKR’s private equity funds arising from realizations.
FPAUM was $38.4 billion as of June 30, 2011, an increase of $0.5 billion, or 1.3%, compared to FPAUM of $37.9 billion as of March 31, 2011. The increase was primarily due to new capital raised for the natural resources strategy, partially offset by distributions to the limited partners of KKR’s private equity funds arising from realizations.
FRE was $37.8 million for the quarter ended June 30, 2011, a decrease of $4.3 million, or 10.2%, compared to FRE of $42.1 million for the quarter ended June 30, 2010. The decrease was primarily due to higher compensation and other operating expenses in connection with the expansion of KKR’s business, partially offset by an increase in management fees related to new capital raised over the past year.
FRE was $128.4 million for the six months ended June 30, 2011, an increase of $30.1 million, or 30.6%, compared to FRE of $98.3 million for the six months ended June 30, 2010. The increase was primarily driven by (i) higher monitoring fees as a result of $76.6 million of termination payments on monitoring agreements with three portfolio companies during the six months ended June 30, 2011, which impacted FRE by $39.7 million net of associated fee credits and (ii) an increase in management fees related to new capital raised. These increases were partially offset by higher compensation and other operating expenses in connection with the expansion of KKR’s business.
ENI was $128.2 million for the quarter ended June 30, 2011, a decrease of $26.9 million, or 17.3%, compared to ENI of $155.1 million for the quarter ended June 30, 2010. The decrease was primarily due to lower net carried interest resulting from a higher level of management fee refunds and to a lesser extent the decrease in FRE discussed above.
ENI was $404.9 million for the six months ended June 30, 2011, an increase of $56.0 million, or 16.1%, compared to ENI of $348.9 million for the six months ended June 30, 2010. The increase was primarily driven by (i) the increase in FRE discussed above and (ii) higher net carried interest resulting from a lower level of management fee refunds.
Public Markets
AUM was $14.9 billion as of June 30, 2011, an increase of $0.1 billion, or 0.7%, compared to AUM of $14.8 billion as of March 31, 2011. FPAUM was $8.0 billion as of June 30, 2011, an increase of $0.2 billion, or 2.6%, compared to FPAUM of $7.8 billion as of March 31, 2011. For both AUM and FPAUM, the increases were attributable to appreciation in the net asset value of certain investment vehicles and new capital raised, partially offset by distributions to and redemptions by credit strategy investors.
FRE was $20.8 million for the quarter ended June 30, 2011, an increase of $9.0 million, or 76.3%, compared to FRE of $11.8 million for the quarter ended June 30, 2010. FRE was $35.3 million for the six months ended June 30, 2011, an increase of $7.9 million, or 28.8%, compared to FRE of $27.4 million for the six months ended June 30, 2010. The increase in both comparative periods was primarily due to growth in management fees related to new capital raised and higher incentive fees, partially offset by higher compensation expense in connection with the development of the equity strategies platform.
ENI was $21.4 million for the quarter ended June 30, 2011, an increase of $9.2 million, or 75.4%, compared to ENI of $12.2 million for the quarter ended June 30, 2010. ENI was $37.2 million for the six months ended June 30, 2011, an increase of $8.8 million, or 31.0%, compared to ENI of $28.4 million for the six months ended June 30, 2010. The increase in both comparative periods was primarily driven by the increase in FRE discussed above.
Capital Markets and Principal Activities
FRE was $17.5 million for the quarter ended June 30, 2011, an increase of $8.0 million, or 84.2%, compared to FRE of $9.5 million for the quarter ended June 30, 2010. FRE was $38.6 million for the six months ended June 30, 2011, an increase of $10.7 million, or 38.4%, compared to FRE of $27.9 million for the six months ended June 30, 2010. The increase in both comparative periods was primarily driven by a higher level of overall capital markets transaction activity partially offset by higher compensation expense, both of which reflect the growth and continued build-out of this business.
ENI was $165.5 million for the quarter ended June 30, 2011, a decrease of $100.3 million, or 37.7%, compared to ENI of $265.8 million for the quarter ended June 30, 2010. ENI was $615.4 million for the six months ended June 30, 2011, a decrease of $115.1 million, or 15.8%, compared to ENI of $730.5 million for the six months ended June 30, 2010. The decrease in both comparative periods was primarily due to a lower level of investment income. While the fair value of KKR’s principal investments increased during the second quarter and first six months of 2011, the level of appreciation was lower than in the comparable periods of 2010.
CAPITAL AND LIQUIDITY
As of June 30, 2011, KKR had an available cash balance of $952.5 million and $500.0 million of outstanding debt obligations under its senior notes. KKR’s availability for further borrowings was approximately $1.3 billion (which does not include a $500.0 million revolving credit facility for use in its capital markets business that was undrawn as of June 30, 2011).
As of June 30, 2011, KKR’s portion of total uncalled commitments to its investment funds was $835.3 million, consisting of the following (amounts in thousands):
| Commitments | |||||
|
Private Markets |
|||||
| 2006 Fund | $ | 306,226 | |||
| European Fund III | 292,636 | ||||
| Asian Fund | 97,413 | ||||
| Infrastructure Fund | 50,000 | ||||
| E2 Investors (Annex Fund) | 29,978 | ||||
| China Growth Fund | 8,506 | ||||
| Natural Resources I | 5,112 | ||||
| Other Private Markets Commitments | 1,027 | ||||
| Total Private Markets Commitments | 790,898 | ||||
|
Public Markets |
|||||
| Mezzanine Fund | 34,300 | ||||
| Special Situations Vehicles | 10,100 | ||||
| Total Public Markets Commitments | 44,400 | ||||
| Total Uncalled Commitments | $ | 835,298 | |||
DISTRIBUTION
A distribution of $0.11 per common unit will be paid on August 30, 2011 to unitholders of record as of the close of business on August 15, 2011.
CONFERENCE CALL
A conference call to discuss KKR’s financial results will be held on Wednesday, August 3, 2011 at 10:00 a.m. EDT. The conference call may be accessed by dialing (888) 820-9418 (U.S. callers) or +1 (913) 312-0406 (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 4638167, 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 $61.9 billion in assets under management as of June 30, 2011. With 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 platform. KKR is publicly traded on the New York Stock Exchange (NYSE: KKR). For additional information, please visit KKR’s website at www.kkr.com.
FORWARD-LOOKING STATEMENTS
This release contains certain forward-looking statements. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. The forward-looking statements are based on KKR’s beliefs, assumptions and expectations of its future performance, taking into account all information currently available to 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 AUM, FPAUM, FRE, gross distributable earnings, ENI, 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, Quarterly Report on Form 10-Q for the quarter ended March 31, 2011, filed with the SEC on May 5, 2011 and other filings with the SEC, which are available at www.sec.gov.
| KKR | |||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (GAAP BASIS - UNAUDITED) | |||||||||||||||||||
| (Amounts in thousands, except common unit and per common unit amounts) | |||||||||||||||||||
| Quarter Ended | Six Months Ended | ||||||||||||||||||
| June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | ||||||||||||||||
| Revenues | |||||||||||||||||||
| Fees | $ | 117,612 | $ | 87,070 | $ | 349,455 | $ | 193,101 | |||||||||||
| Expenses | |||||||||||||||||||
| Compensation and Benefits | 272,415 | 348,621 | 628,969 | 714,152 | |||||||||||||||
| Occupancy and Related Charges | 12,829 | 9,510 | 25,383 | 19,195 | |||||||||||||||
| General, Administrative and Other | 32,903 | 58,046 | 78,024 | 135,770 | |||||||||||||||
| Fund Expenses | 13,139 | 14,409 | 22,662 | 24,777 | |||||||||||||||
| Total Expenses | 331,286 | 430,586 | 755,038 | 893,894 | |||||||||||||||
| Investment Income (Loss) | |||||||||||||||||||
| Net Gains (Losses) from Investment Activities | 1,319,089 | 1,031,568 | 3,806,298 | 3,318,121 | |||||||||||||||
| Dividend Income | 31,215 | 147,373 | 36,023 | 590,280 | |||||||||||||||
| Interest Income | 88,749 | 56,152 | 154,117 | 104,455 | |||||||||||||||
| Interest Expense | (17,371 | ) | (10,134 | ) | (34,623 | ) | (23,961 | ) | |||||||||||
| Total Investment Income (Loss) | 1,421,682 | 1,224,959 | 3,961,815 | 3,988,895 | |||||||||||||||
| Income (Loss) Before Taxes | 1,208,008 | 881,443 | 3,556,232 | 3,288,102 | |||||||||||||||
| Income Taxes | 25,605 | 31,283 | 56,388 | 44,735 | |||||||||||||||
| Net Income (Loss) | 1,182,403 | 850,160 | 3,499,844 | 3,243,367 | |||||||||||||||
| Less: Net Income (Loss) Attributable to | |||||||||||||||||||
| Noncontrolling Interests in Consolidated Entities | 1,014,756 | 676,816 | 2,763,728 | 2,663,946 | |||||||||||||||
| Less: Net Income (Loss) Attributable to | |||||||||||||||||||
| Noncontrolling Interests Held by KKR Holdings L.P. | 128,026 | 143,437 | 536,930 | 435,678 | |||||||||||||||
| Net Income (Loss) Attributable to KKR & Co. L.P. | $ | 39,621 | $ | 29,907 | $ | 199,186 | $ | 143,743 | |||||||||||
| Distributions Declared per KKR & Co. L.P. Common Unit | $ | 0.11 | $ | 0.08 | $ | 0.32 | $ | 0.16 | |||||||||||
| Net Income (Loss) Attributable to KKR & Co. L.P. Per Common Unit | |||||||||||||||||||
| Basic | $ | 0.18 | $ | 0.15 | $ | 0.92 | $ | 0.70 | |||||||||||
| Diluted (a) | $ | 0.18 | $ | 0.15 | $ | 0.92 | $ | 0.70 | |||||||||||
|
Weighted Average Common Units Outstanding |
|||||||||||||||||||
| Basic | 219,188,351 | 204,902,226 | 216,349,760 | 204,902,226 | |||||||||||||||
| Diluted (a) | 220,213,799 | 204,902,226 | 216,880,234 | 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.
| KKR | ||||||||||||||||||||||||||
| STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION | ||||||||||||||||||||||||||
| TOTAL REPORTABLE SEGMENTS (UNAUDITED) | ||||||||||||||||||||||||||
| (Amounts in thousands, except unit and per unit amounts) | ||||||||||||||||||||||||||
| Quarter Ended | Six Months Ended | |||||||||||||||||||||||||
| June 30, 2011 | March 31, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | ||||||||||||||||||||||
| Fees | ||||||||||||||||||||||||||
| Management and incentive fees: | ||||||||||||||||||||||||||
| Management fees | $ | 126,229 | $ | 127,550 | $ | 110,669 | $ | 253,779 | $ | 221,698 | ||||||||||||||||
| Incentive fees | 16,146 | 12,013 | 8,350 | 28,159 | 20,850 | |||||||||||||||||||||
| Management and incentive fees | 142,375 | 139,563 | 119,019 | 281,938 | 242,548 | |||||||||||||||||||||
| Monitoring and transaction fees: | ||||||||||||||||||||||||||
| Monitoring fees | 30,653 | 90,427 | 20,512 | 121,080 | 43,044 | |||||||||||||||||||||
| Transaction fees | 34,885 | 87,276 | 37,441 | 122,161 | 92,975 | |||||||||||||||||||||
| Fee credits | (12,211 | ) | (72,992 | ) | (15,278 | ) | (85,203 | ) | (29,545 | ) | ||||||||||||||||
| Net monitoring and transaction fees | 53,327 | 104,711 | 42,675 | 158,038 | 106,474 | |||||||||||||||||||||
| Total fees | 195,702 | 244,274 | 161,694 | 439,976 | 349,022 | |||||||||||||||||||||
| Expenses | ||||||||||||||||||||||||||
| Compensation and benefits (a) | 63,110 | 63,140 | 49,431 | 126,250 | 101,684 | |||||||||||||||||||||
| Occupancy and related charges | 12,122 | 11,859 | 9,533 | 23,981 | 19,218 | |||||||||||||||||||||
| Other operating expenses | 44,337 | 43,072 | 39,394 | 87,409 | 74,395 | |||||||||||||||||||||
| Total expenses | 119,569 | 118,071 | 98,358 | 237,640 | 195,297 | |||||||||||||||||||||
| Fee Related Earnings | 76,133 | 126,203 | 63,336 | 202,336 | 153,725 | |||||||||||||||||||||
| Investment income (loss) | ||||||||||||||||||||||||||
| Gross carried interest | 201,384 | 332,121 | 229,494 | 533,505 | 552,705 | |||||||||||||||||||||
| Less: allocation to KKR carry pool | (79,591 | ) | (139,515 | ) | (96,029 | ) | (219,106 | ) | (195,411 | ) | ||||||||||||||||
| Less: management fee refunds (b) | (31,905 | ) | (4,804 | ) | (17,907 | ) | (36,709 | ) | (101,647 | ) | ||||||||||||||||
| Net carried interest | 89,888 | 187,802 | 115,558 | 277,690 | 255,647 | |||||||||||||||||||||
| Other investment income (loss) | 149,956 | 430,175 | 255,031 | 580,131 | 699,733 | |||||||||||||||||||||
| Total investment income (loss) | 239,844 | 617,977 | 370,589 | 857,821 | 955,380 | |||||||||||||||||||||
| Income (Loss) before noncontrolling interests | ||||||||||||||||||||||||||
| in Income of consolidated entities | 315,977 | 744,180 | 433,925 | 1,060,157 | 1,109,105 | |||||||||||||||||||||
| Income (Loss) attributable to | ||||||||||||||||||||||||||
| noncontrolling interests | 951 | 1,660 | 874 | 2,611 | 1,250 | |||||||||||||||||||||
| Economic Net Income (Loss) | $ | 315,026 | $ | 742,520 | $ | 433,051 | $ | 1,057,546 | $ | 1,107,855 | ||||||||||||||||
| Provision for Income Taxes | 69,721 | 88,739 | 104,935 | 158,460 | 145,012 | |||||||||||||||||||||
| Economic Net Income (Loss), After Taxes (c) | $ | 245,305 | $ | 653,781 | $ | 328,116 | $ | 899,086 | $ | 962,843 | ||||||||||||||||
| Economic Net Income (Loss), After Taxes per Adjusted Unit (c) | $ | 0.36 | $ | 0.96 | $ | 0.48 | $ | 1.32 | $ | 1.41 | ||||||||||||||||
| Assets Under Management | $ | 61,940,200 | $ | 61,043,200 | $ | 54,398,300 | $ | 61,940,200 | $ | 54,398,300 | ||||||||||||||||
| Fee Paying Assets Under Management | $ | 46,435,900 | $ | 45,716,600 | $ | 41,643,400 | $ | 46,435,900 | $ | 41,643,400 | ||||||||||||||||
| Committed Dollars Invested | $ | 497,100 | $ | 1,127,100 | $ | 879,200 | $ | 1,624,200 | $ | 2,021,900 | ||||||||||||||||
| Uncalled Commitments | $ | 13,698,900 | $ | 13,303,600 | $ | 13,264,200 | $ | 13,698,900 | $ | 13,264,200 | ||||||||||||||||
|
Other Information |
||||||||||||||||||||||||||
| Fee Related Earnings | $ | 76,133 | $ | 126,203 | $ | 63,336 | $ | 202,336 | $ | 153,725 | ||||||||||||||||
| Plus: depreciation and amortization | 2,609 | 2,641 | 3,762 | 5,250 | 6,200 | |||||||||||||||||||||
| Fee Related EBITDA | $ | 78,742 | $ | 128,844 | $ | 67,098 | $ | 207,586 | $ | 159,925 | ||||||||||||||||
| Gross Distributable Earnings | $ | 103,248 | $ | 192,938 | $ | 77,085 | $ | 296,186 | $ | 161,898 | ||||||||||||||||
| GAAP interest expense | $ | 17,371 | $ | 17,252 | $ | 10,134 | $ | 34,623 | $ | 23,961 | ||||||||||||||||
| Less: interest expense related to debt obligations | ||||||||||||||||||||||||||
| from investment financing arrangements | 6,772 | 6,557 | 6,205 | 13,329 | 12,918 | |||||||||||||||||||||
| Core Interest Expense (c) | $ | 10,599 | $ | 10,695 | $ | 3,929 | $ | 21,294 | $ | 11,043 | ||||||||||||||||
______________________________________________________________________________________________
(a) Excludes a $4.4 million charge for non-cash equity based compensation during the quarter ended June 30, 2011 associated with equity awards granted under the KKR & Co. L.P. 2010 Equity Incentive Plan.
(b) As of June 30, 2011, $48.8 million of carried interest is subject to management fee refunds, which may reduce carried interest in future periods.
(c) See definitions for ENI, after taxes, adjusted units, and core interest expense under “Notes to Reportable Segments”.
| KKR | |||||||||||||||||||||||||
| STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION | |||||||||||||||||||||||||
| PRIVATE MARKETS SEGMENT (UNAUDITED) | |||||||||||||||||||||||||
| (Amounts in thousands) | |||||||||||||||||||||||||
| Quarter Ended | Six Months Ended | ||||||||||||||||||||||||
| June 30, 2011 | March 31, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||||||||||
| Fees | |||||||||||||||||||||||||
| Management and incentive fees: | |||||||||||||||||||||||||
| Management fees | $ | 106,679 | $ | 110,257 | $ | 97,046 | $ | 216,936 | $ | 195,206 | |||||||||||||||
| Incentive fees | - | - | - | - | - | ||||||||||||||||||||
| Management and incentive fees | 106,679 | 110,257 | 97,046 | 216,936 | 195,206 | ||||||||||||||||||||
| Monitoring and transaction fees: | |||||||||||||||||||||||||
| Monitoring fees | 30,653 | 90,427 | 20,512 | 121,080 | 43,044 | ||||||||||||||||||||
| Transaction fees | 8,132 | 53,178 | 20,128 | 61,310 | 45,242 | ||||||||||||||||||||
| Fee credits | (12,113 | ) | (70,787 | ) | (13,872 | ) | (82,900 | ) | (23,949 | ) | |||||||||||||||
| Net monitoring and transaction fees | 26,672 | 72,818 | 26,768 | 99,490 | 64,337 | ||||||||||||||||||||
| Total fees | 133,351 | 183,075 | 123,814 | 316,426 | 259,543 | ||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||
| Compensation and benefits (a) | 46,205 | 45,975 | 38,463 | 92,180 | 79,304 | ||||||||||||||||||||
| Occupancy and related charges | 10,944 | 10,575 | 8,751 | 21,519 | 17,676 | ||||||||||||||||||||
| Other operating expenses | 38,424 | 35,884 | 34,486 | 74,308 | 64,232 | ||||||||||||||||||||
| Total expenses | 95,573 | 92,434 | 81,700 | 188,007 | 161,212 | ||||||||||||||||||||
| Fee Related Earnings | 37,778 | 90,641 | 42,114 | 128,419 | 98,331 | ||||||||||||||||||||
| Investment income (loss) | |||||||||||||||||||||||||
| Gross carried interest | 201,331 | 329,047 | 228,413 | 530,378 | 551,253 | ||||||||||||||||||||
| Less: allocation to KKR carry pool | (79,570 | ) | (138,285 | ) | (95,597 | ) | (217,855 | ) | (194,830 | ) | |||||||||||||||
| Less: management fee refunds | (31,905 | ) | (4,804 | ) | (17,907 | ) | (36,709 | ) | (101,647 | ) | |||||||||||||||
| Net carried interest | 89,856 | 185,958 | 114,909 | 275,814 | 254,776 | ||||||||||||||||||||
| Other investment income (loss) | 690 | 1,067 | (1,462 | ) | 1,757 | (4,056 | ) | ||||||||||||||||||
| Total investment income (loss) | 90,546 | 187,025 | 113,447 | 277,571 | 250,720 | ||||||||||||||||||||
| Income (Loss) before noncontrolling interests | |||||||||||||||||||||||||
| in Income of consolidated entities | 128,324 | 277,666 | 155,561 | 405,990 | 349,051 | ||||||||||||||||||||
| Income (Loss) attributable to | |||||||||||||||||||||||||
| noncontrolling interests | 168 | 927 | 436 | 1,095 | 186 | ||||||||||||||||||||
| Economic Net Income (Loss) | $ | 128,156 | $ | 276,739 | $ | 155,125 | $ | 404,895 | $ | 348,865 | |||||||||||||||
| Assets Under Management | $ | 47,071,900 | $ | 46,239,100 | $ | 41,031,100 | $ | 47,071,900 | $ | 41,031,100 | |||||||||||||||
| Fee Paying Assets Under Management | $ | 38,430,300 | $ | 37,883,600 | $ | 35,317,500 | $ | 38,430,300 | $ | 35,317,500 | |||||||||||||||
| Committed Dollars Invested | $ | 420,300 | $ | 809,700 | $ | 839,200 | $ | 1,230,000 | $ | 1,834,700 | |||||||||||||||
| Uncalled Commitments | $ | 12,456,800 | $ | 12,071,700 | $ | 11,901,100 | $ | 12,456,800 | $ | 11,901,100 | |||||||||||||||
______________________________________________________________________________________________________
(a) Excludes a $0.7 million charge for non-cash equity based compensation during the quarter ended June 30, 2011 associated with equity awards granted under the KKR & Co. L.P. 2010 Equity Incentive Plan.
| KKR | |||||||||||||||||||||||||
| STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION | |||||||||||||||||||||||||
| PUBLIC MARKETS SEGMENT (UNAUDITED) | |||||||||||||||||||||||||
| (Amounts in thousands) | |||||||||||||||||||||||||
| Quarter Ended | Six Months Ended | ||||||||||||||||||||||||
| June 30, 2011 | March 31, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||||||||||
| Fees | |||||||||||||||||||||||||
| Management and incentive fees: | |||||||||||||||||||||||||
| Management fees | $ | 19,550 | $ | 17,293 | $ | 13,623 | $ | 36,843 | $ | 26,492 | |||||||||||||||
| Incentive fees | 16,146 | 12,013 | 8,350 | 28,159 | 20,850 | ||||||||||||||||||||
| Management and incentive fees | 35,696 | 29,306 | 21,973 | 65,002 | 47,342 | ||||||||||||||||||||
| Monitoring and transaction fees: | |||||||||||||||||||||||||
| Monitoring fees | - | - | - | - | - | ||||||||||||||||||||
| Transaction fees | 356 | 3,729 | 2,330 | 4,085 | 8,153 | ||||||||||||||||||||
| Fee credits | (98 | ) | (2,205 | ) | (1,406 | ) | (2,303 | ) | (5,596 | ) | |||||||||||||||
| Net monitoring and transaction fees | 258 | 1,524 | 924 | 1,782 | 2,557 | ||||||||||||||||||||
| Total fees | 35,954 | 30,830 | 22,897 | 66,784 | 49,899 | ||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||
| Compensation and benefits (a) | 10,664 | 11,159 | 7,474 | 21,823 | 14,616 | ||||||||||||||||||||
| Occupancy and related charges | 818 | 955 | 580 | 1,773 | 1,148 | ||||||||||||||||||||
| Other operating expenses | 3,634 | 4,208 | 3,093 | 7,842 | 6,690 | ||||||||||||||||||||
| Total expenses | 15,116 | 16,322 | 11,147 | 31,438 | 22,454 | ||||||||||||||||||||
| Fee Related Earnings | 20,838 | 14,508 | 11,750 | 35,346 | 27,445 | ||||||||||||||||||||
| Investment income (loss) | |||||||||||||||||||||||||
| Gross carried interest | 53 | 3,074 | 1,081 | 3,127 | 1,452 | ||||||||||||||||||||
| Less: allocation to KKR carry pool | (21 | ) | (1,230 | ) | (432 | ) | (1,251 | ) | (581 | ) | |||||||||||||||
| Less: management fee refunds | - | - | - | - | - | ||||||||||||||||||||
| Net carried interest | 32 | 1,844 | 649 | 1,876 | 871 | ||||||||||||||||||||
| Other investment income (loss) | 661 | (351 | ) | (126 | ) | 310 | 382 | ||||||||||||||||||
| Total investment income (loss) | 693 | 1,493 | 523 | 2,186 | 1,253 | ||||||||||||||||||||
| Income (Loss) before noncontrolling interests | |||||||||||||||||||||||||
| in Income of consolidated entities | 21,531 | 16,001 | 12,273 | 37,532 | 28,698 | ||||||||||||||||||||
| Income (Loss) attributable to | |||||||||||||||||||||||||
| noncontrolling interests | 178 | 138 | 110 | 316 | 255 | ||||||||||||||||||||
| Economic Net Income (Loss) | $ | 21,353 | $ | 15,863 | $ | 12,163 | $ | 37,216 | $ | 28,443 | |||||||||||||||
| Assets Under Management | $ | 14,868,300 | $ | 14,804,100 | $ | 13,367,200 | $ | 14,868,300 | $ | 13,367,200 | |||||||||||||||
| Fee Paying Assets Under Management | $ | 8,005,600 | $ | 7,833,000 | $ | 6,325,900 | $ | 8,005,600 | $ | 6,325,900 | |||||||||||||||
| Committed Dollars Invested | $ | 76,800 | $ | 317,400 | $ | 40,000 | $ | 394,200 | $ | 187,200 | |||||||||||||||
| Uncalled Commitments | $ | 1,242,100 | $ | 1,231,900 | $ | 1,363,100 | $ | 1,242,100 | $ | 1,363,100 | |||||||||||||||
______________________________________________________________________________________________________
(a) Excludes a $3.7 million charge for non-cash equity based compensation during the quarter ended June 30, 2011 associated with equity awards granted under the KKR & Co. L.P. 2010 Equity Incentive Plan.
| KKR | ||||||||||||||||||||
| STATEMENTS OF OPERATIONS | ||||||||||||||||||||
| CAPITAL MARKETS AND PRINCIPAL ACTIVITIES SEGMENT (UNAUDITED) | ||||||||||||||||||||
| (Amounts in thousands) | ||||||||||||||||||||
| Quarter Ended | Six Months Ended | |||||||||||||||||||
| June 30, 2011 | March 31, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | ||||||||||||||||
| Fees | ||||||||||||||||||||
| Management and incentive fees: | ||||||||||||||||||||
| Management fees | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
| Incentive fees | - | - | - | - | - | |||||||||||||||
| Management and incentive fees | - | - | - | - | - | |||||||||||||||
| Monitoring and transaction fees: | ||||||||||||||||||||
| Monitoring fees | - | - | - | - | - | |||||||||||||||
| Transaction fees | 26,397 | 30,369 | 14,983 | 56,766 | 39,580 | |||||||||||||||
| Fee credits | - | - | - | - | - | |||||||||||||||
| Net monitoring and transaction fees | 26,397 | 30,369 | 14,983 | 56,766 | 39,580 | |||||||||||||||
| Total fees | 26,397 | 30,369 | 14,983 | 56,766 | 39,580 | |||||||||||||||
| Expenses | ||||||||||||||||||||
| Compensation and benefits | 6,241 | 6,006 | 3,494 | 12,247 | 7,764 | |||||||||||||||
| Occupancy and related charges | 360 | 329 | 202 | 689 | 394 | |||||||||||||||
| Other operating expenses | 2,279 | 2,980 | 1,815 | 5,259 | 3,473 | |||||||||||||||
| Total expenses | 8,880 | 9,315 | 5,511 | 18,195 | 11,631 | |||||||||||||||
| Fee Related Earnings | 17,517 | 21,054 | 9,472 | 38,571 | 27,949 | |||||||||||||||
| Investment income (loss) | ||||||||||||||||||||
| Gross carried interest | - | - | - | - | - | |||||||||||||||
| Less: allocation to KKR carry pool | - | - | - | - | - | |||||||||||||||
| Less: management fee refunds | - | - | - | - | - | |||||||||||||||
| Net carried interest | - | - | - | - | - | |||||||||||||||
| Other investment income (loss) | 148,605 | 429,459 | 256,619 | 578,064 | 703,407 | |||||||||||||||
| Total investment income (loss) | 148,605 | 429,459 | 256,619 | 578,064 | 703,407 | |||||||||||||||
| Income (Loss) before noncontrolling interests | ||||||||||||||||||||
| in Income of consolidated entities | 166,122 | 450,513 | 266,091 | 616,635 | 731,356 | |||||||||||||||
| Income (Loss) attributable to | ||||||||||||||||||||
| noncontrolling interests | 605 | 595 | 328 | 1,200 | 809 | |||||||||||||||
| Economic Net Income (Loss) | $ | 165,517 | $ | 449,918 | $ | 265,763 | $ | 615,435 | $ | 730,547 | ||||||||||
| KKR | |||||||||||||||||||||
| STATEMENTS OF OPERATIONS | |||||||||||||||||||||
| TOTAL REPORTABLE SEGMENTS (UNAUDITED) | |||||||||||||||||||||
| Quarter Ended June 30, 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 | $ | 106,679 | $ | 19,550 | $ | - | $ | 126,229 | |||||||||||||
| Incentive fees | - | 16,146 | - | 16,146 | |||||||||||||||||
| Management and incentive fees | 106,679 | 35,696 | - | 142,375 | |||||||||||||||||
| Monitoring and transaction fees: | |||||||||||||||||||||
| Monitoring fees | 30,653 | - | - | 30,653 | |||||||||||||||||
| Transaction fees | 8,132 | 356 | 26,397 | 34,885 | |||||||||||||||||
| Fee credits | (12,113 | ) | (98 | ) | - | (12,211 | ) | ||||||||||||||
| Net monitoring and transaction fees | 26,672 | 258 | 26,397 | 53,327 | |||||||||||||||||
| Total fees | 133,351 | 35,954 | 26,397 | 195,702 | |||||||||||||||||
| Expenses | |||||||||||||||||||||
| Compensation and benefits (a) | 46,205 | 10,664 | 6,241 | 63,110 | |||||||||||||||||
| Occupancy and related charges | 10,944 | 818 | 360 | 12,122 | |||||||||||||||||
| Other operating expenses | 38,424 | 3,634 | 2,279 | 44,337 | |||||||||||||||||
| Total expenses | 95,573 | 15,116 | 8,880 | 119,569 | |||||||||||||||||
| Fee Related Earnings | 37,778 | 20,838 | 17,517 | 76,133 | |||||||||||||||||
| Investment income (loss) | |||||||||||||||||||||
| Gross carried interest | 201,331 | 53 | - | 201,384 | |||||||||||||||||
| Less: allocation to KKR carry pool | (79,570 | ) | (21 | ) | - | (79,591 | ) | ||||||||||||||
| Less: management fee refunds | (31,905 | ) | - | - | (31,905 | ) | |||||||||||||||
| Net carried interest | 89,856 | 32 | - | 89,888 | |||||||||||||||||
| Other investment income (loss) | 690 | 661 | 148,605 | 149,956 | |||||||||||||||||
| Total investment income (loss) | 90,546 | 693 | 148,605 | 239,844 | |||||||||||||||||
| Income (Loss) before noncontrolling interests | |||||||||||||||||||||
| in Income of consolidated entities | 128,324 | 21,531 | 166,122 | 315,977 | |||||||||||||||||
| Income (Loss) attributable to | |||||||||||||||||||||
| noncontrolling interests | 168 | 178 | 605 | 951 | |||||||||||||||||
| Economic Net Income (Loss) | $ | 128,156 | $ | 21,353 | $ | 165,517 | $ | 315,026 | |||||||||||||
______________________________________________________________________________________________________
(a) Excludes a $4.4 million charge for non-cash equity based compensation during the quarter ended June 30, 2011 (Private Markets - $0.7 million and Public Markets - $3.7 million) associated with equity awards granted under the KKR & Co. L.P. 2010 Equity Incentive Plan.
| 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 | |||||||||||||
| KKR | |||||||||||||||||||||
| STATEMENTS OF OPERATIONS | |||||||||||||||||||||
| TOTAL REPORTABLE SEGMENTS (UNAUDITED) | |||||||||||||||||||||
| Quarter Ended June 30, 2010 | |||||||||||||||||||||
| (Amounts in thousands) | |||||||||||||||||||||
| Capital Markets | Total | ||||||||||||||||||||
| Private Markets | Public Markets | and Principal | Reportable | ||||||||||||||||||
| Segment | Segment | Activities Segment | Segments | ||||||||||||||||||
| Fees | |||||||||||||||||||||
| Management and incentive fees: | |||||||||||||||||||||
| Management fees | $ | 97,046 | $ | 13,623 | $ | - | $ | 110,669 | |||||||||||||
| Incentive fees | - | 8,350 | - | 8,350 | |||||||||||||||||
| Management and incentive fees | 97,046 | 21,973 | - | 119,019 | |||||||||||||||||
| Monitoring and transaction fees: | |||||||||||||||||||||
| Monitoring fees | 20,512 | - | - | 20,512 | |||||||||||||||||
| Transaction fees | 20,128 | 2,330 | 14,983 | 37,441 | |||||||||||||||||
| Fee credits | (13,872 | ) | (1,406 | ) | - | (15,278 | ) | ||||||||||||||
| Net monitoring and transaction fees | 26,768 | 924 | 14,983 | 42,675 | |||||||||||||||||
| Total fees | 123,814 | 22,897 | 14,983 | 161,694 | |||||||||||||||||
| Expenses | |||||||||||||||||||||
| Compensation and benefits | 38,463 | 7,474 | 3,494 | 49,431 | |||||||||||||||||
| Occupancy and related charges | 8,751 | 580 | 202 | 9,533 | |||||||||||||||||
| Other operating expenses | 34,486 | 3,093 | 1,815 | 39,394 | |||||||||||||||||
| Total expenses | 81,700 | 11,147 | 5,511 | 98,358 | |||||||||||||||||
| Fee Related Earnings | 42,114 | 11,750 | 9,472 | 63,336 | |||||||||||||||||
| Investment income (loss) | |||||||||||||||||||||
| Gross carried interest | 228,413 | 1,081 | - | 229,494 | |||||||||||||||||
| Less: allocation to KKR carry pool | (95,597 | ) | (432 | ) | - | (96,029 | ) | ||||||||||||||
| Less: management fee refunds | (17,907 | ) | - | - | (17,907 | ) | |||||||||||||||
| Net carried interest | 114,909 | 649 | - | 115,558 | |||||||||||||||||
| Other investment income (loss) | (1,462 | ) | (126 | ) | 256,619 | 255,031 | |||||||||||||||
| Total investment income (loss) | 113,447 | 523 | 256,619 | 370,589 | |||||||||||||||||
| Income (Loss) before noncontrolling interests | |||||||||||||||||||||
| in Income of consolidated entities | 155,561 | 12,273 | 266,091 | 433,925 | |||||||||||||||||
| Income (Loss) attributable to | |||||||||||||||||||||
| noncontrolling interests | 436 | 110 | 328 | 874 | |||||||||||||||||
| Economic Net Income (Loss) | $ | 155,125 | $ | 12,163 | $ | 265,763 | $ | 433,051 | |||||||||||||
| KKR | |||||||||||||||||||||
| STATEMENTS OF OPERATIONS | |||||||||||||||||||||
| TOTAL REPORTABLE SEGMENTS (UNAUDITED) | |||||||||||||||||||||
| Six Months Ended June 30, 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 | $ | 216,936 | $ | 36,843 | $ | - | $ | 253,779 | |||||||||||||
| Incentive fees | - | 28,159 | - | 28,159 | |||||||||||||||||
| Management and incentive fees | 216,936 | 65,002 | - | 281,938 | |||||||||||||||||
| Monitoring and transaction fees: | |||||||||||||||||||||
| Monitoring fees | 121,080 | - | - | 121,080 | |||||||||||||||||
| Transaction fees | 61,310 | 4,085 | 56,766 | 122,161 | |||||||||||||||||
| Fee credits | (82,900 | ) | (2,303 | ) | - | (85,203 | ) | ||||||||||||||
| Net monitoring and transaction fees | 99,490 | 1,782 | 56,766 | 158,038 | |||||||||||||||||
| Total fees | 316,426 | 66,784 | 56,766 | 439,976 | |||||||||||||||||
| Expenses | |||||||||||||||||||||
| Compensation and benefits (a) | 92,180 | 21,823 | 12,247 | 126,250 | |||||||||||||||||
| Occupancy and related charges | 21,519 | 1,773 | 689 | 23,981 | |||||||||||||||||
| Other operating expenses | 74,308 | 7,842 | 5,259 | 87,409 | |||||||||||||||||
| Total expenses | 188,007 | 31,438 | 18,195 | 237,640 | |||||||||||||||||
| Fee Related Earnings | 128,419 | 35,346 | 38,571 | 202,336 | |||||||||||||||||
| Investment income (loss) | |||||||||||||||||||||
| Gross carried interest | 530,378 | 3,127 | - | 533,505 | |||||||||||||||||
| Less: allocation to KKR carry pool | (217,855 | ) | (1,251 | ) | - | (219,106 | ) | ||||||||||||||
| Less: management fee refunds | (36,709 | ) | - | - | (36,709 | ) | |||||||||||||||
| Net carried interest | 275,814 | 1,876 | - | 277,690 | |||||||||||||||||
| Other investment income (loss) | 1,757 | 310 | 578,064 | 580,131 | |||||||||||||||||
| Total investment income (loss) | 277,571 | 2,186 | 578,064 | 857,821 | |||||||||||||||||
| Income (Loss) before noncontrolling interests | |||||||||||||||||||||
| in Income of consolidated entities | 405,990 | 37,532 | 616,635 | 1,060,157 | |||||||||||||||||
| Income (Loss) attributable to | |||||||||||||||||||||
| noncontrolling interests | 1,095 | 316 | 1,200 | 2,611 | |||||||||||||||||
| Economic Net Income (Loss) | $ | 404,895 | $ | 37,216 | $ | 615,435 | $ | 1,057,546 | |||||||||||||
______________________________________________________________________________________________________
(a) Excludes a $4.4 million charge for non-cash equity based compensation during the quarter ended June 30, 2011 (Private Markets - $0.7 million and Public Markets - $3.7 million) associated with equity awards granted under the KKR & Co. L.P. 2010 Equity Incentive Plan.
| KKR | |||||||||||||||||||||
| STATEMENTS OF OPERATIONS | |||||||||||||||||||||
| TOTAL REPORTABLE SEGMENTS (UNAUDITED) | |||||||||||||||||||||
| Six Months Ended June 30, 2010 | |||||||||||||||||||||
| (Amounts in thousands) | |||||||||||||||||||||
| Capital Markets | Total | ||||||||||||||||||||
| Private Markets | Public Markets | and Principal | Reportable | ||||||||||||||||||
| Segment | Segment | Activities Segment | Segments | ||||||||||||||||||
| Fees | |||||||||||||||||||||
| Management and incentive fees: | |||||||||||||||||||||
| Management fees | $ | 195,206 | $ | 26,492 | $ | - | $ | 221,698 | |||||||||||||
| Incentive fees | - | 20,850 | - | 20,850 | |||||||||||||||||
| Management and incentive fees | 195,206 | 47,342 | - | 242,548 | |||||||||||||||||
| Monitoring and transaction fees: | |||||||||||||||||||||
| Monitoring fees | 43,044 | - | - | 43,044 | |||||||||||||||||
| Transaction fees | 45,242 | 8,153 | 39,580 | 92,975 | |||||||||||||||||
| Fee credits | (23,949 | ) | (5,596 | ) | - | (29,545 | ) | ||||||||||||||
| Net monitoring and transaction fees | 64,337 | 2,557 | 39,580 | 106,474 | |||||||||||||||||
| Total fees | 259,543 | 49,899 | 39,580 | 349,022 | |||||||||||||||||
| Expenses | |||||||||||||||||||||
| Compensation and benefits | 79,304 | 14,616 | 7,764 | 101,684 | |||||||||||||||||
| Occupancy and related charges | 17,676 | 1,148 | 394 | 19,218 | |||||||||||||||||
| Other operating expenses | 64,232 | 6,690 | 3,473 | 74,395 | |||||||||||||||||
| Total expenses | 161,212 | 22,454 | 11,631 | 195,297 | |||||||||||||||||
| Fee Related Earnings | 98,331 | 27,445 | 27,949 | 153,725 | |||||||||||||||||
| Investment income (loss) | |||||||||||||||||||||
| Gross carried interest | 551,253 | 1,452 | - | 552,705 | |||||||||||||||||
| Less: allocation to KKR carry pool | (194,830 | ) | (581 | ) | - | (195,411 | ) | ||||||||||||||
| Less: management fee refunds | (101,647 | ) | - | - | (101,647 | ) | |||||||||||||||
| Net carried interest | 254,776 | 871 | - | 255,647 | |||||||||||||||||
| Other investment income (loss) | (4,056 | ) | 382 | 703,407 | 699,733 | ||||||||||||||||
| Total investment income (loss) | 250,720 | 1,253 | 703,407 | 955,380 | |||||||||||||||||
| Income (Loss) before noncontrolling interests | |||||||||||||||||||||
| in Income of consolidated entities | 349,051 | 28,698 | 731,356 | 1,109,105 | |||||||||||||||||
| Income (Loss) attributable to | |||||||||||||||||||||
| noncontrolling interests | 186 | 255 | 809 | 1,250 | |||||||||||||||||
| Economic Net Income (Loss) | $ | 348,865 | $ | 28,443 | $ | 730,547 | $ | 1,107,855 | |||||||||||||
| KKR | ||||||||||||||||||
| BALANCE SHEETS | ||||||||||||||||||
| TOTAL REPORTABLE SEGMENTS (UNAUDITED) | ||||||||||||||||||
| (Amounts in thousands, except per unit amounts) | ||||||||||||||||||
| As of June 30, 2011 | ||||||||||||||||||
|
Private |
Public |
Capital |
Total |
|||||||||||||||
| Cash and cash equivalents | $ | 256,578 | $ | 7,573 | $ | 688,341 | $ | 952,492 | ||||||||||
| Investments | - | - | 5,181,945 | (a) | 5,181,945 | |||||||||||||
| Unrealized carry | 675,148 | 4,877 | - | 680,025 | ||||||||||||||
| Other assets | 123,114 | 61,922 | 76,163 | 261,199 | ||||||||||||||
| Total assets | $ | 1,054,840 | $ | 74,372 | $ | 5,946,449 | $ | 7,075,661 | ||||||||||
| Debt obligations | $ | - | $ | - | $ | 500,000 | $ | 500,000 | ||||||||||
| Other liabilities | 181,680 | 13,512 | 59,355 | 254,547 | ||||||||||||||
| Total liabilities | $ | 181,680 | $ | 13,512 | $ | 559,355 | $ | 754,547 | ||||||||||
| Noncontrolling interests | (1,841 | ) | 787 | 17,131 | 16,077 | |||||||||||||
| Partners' capital | $ | 875,001 | $ | 60,073 | $ | 5,369,963 | $ | 6,305,037 | ||||||||||
| Book value per adjusted unit (b) | $ | 1.28 | $ | 0.09 | $ | 7.85 | $ | 9.22 | ||||||||||
| As of December 31, 2010 | ||||||||||||||||||
|
Private |
Public |
Capital |
Total |
|||||||||||||||
| 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 on pages 16 and 17.
(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.
| KKR | ||||||||||
| CAPITAL MARKETS AND PRINCIPAL ACTIVITIES SEGMENT SCHEDULE OF INVESTMENTS | ||||||||||
| (Amounts in thousands, except percentage amounts) | ||||||||||
| As of June 30, 2011 | ||||||||||
| Investment | Cost |
Fair |
Fair Value as |
|||||||
| Private Equity Investments | ||||||||||
| Co-investments in portfolio companies of | ||||||||||
| private equity funds: | ||||||||||
| Dollar General Corporation | $ | 164,291 | $ | 636,321 | 12.3 | % | ||||
| HCA Inc. | 171,228 | 499,127 | 9.6 | |||||||
| The Nielsen Company B.V. | 156,839 | 324,872 | 6.3 | |||||||
| Alliance Boots GmbH | 301,352 | 313,026 | 6.0 | |||||||
| NXP B.V. | 207,964 | 210,619 | 4.1 | |||||||
| Biomet, Inc. | 151,443 | 136,299 | 2.6 | |||||||
| U.S. Foodservice, Inc. | 100,000 | 120,000 | 2.3 | |||||||
| ProSiebenSat.1 Media AG | 226,913 | 115,768 | 2.2 | |||||||
| KION Group GmbH | 128,058 | 101,697 | 2.0 | |||||||
| First Data Corporation | 135,258 | 81,155 | 1.6 | |||||||
| Energy Future Holdings Corp. | 200,000 | 40,000 | 0.8 | |||||||
| PagesJaunes Groupe S.A. | 235,201 | — | — | |||||||
| Capmark Financial Group Inc. | 137,321 | — | — | |||||||
| 2,315,868 | 2,578,884 | 49.8 | ||||||||
| Private equity funds: | ||||||||||
| KKR 2006 Fund L.P. | 1,083,813 | 1,170,033 | 22.7 | |||||||
| KKR Asian Fund L.P. | 196,029 | 276,253 | 5.3 | |||||||
| KKR European Fund III, Limited Partnership | 173,032 | 193,377 | 3.7 | |||||||
| KKR Millennium Fund L.P. | 181,961 | 179,282 | 3.5 | |||||||
| KKR European Fund, Limited Partnership | 97,388 | 105,978 | 2.0 | |||||||
| KKR European Fund II, Limited Partnership | 89,899 | 79,372 | 1.5 | |||||||
| KKR E2 Investors, L.P. | 10,282 | 15,978 | 0.3 | |||||||
| KKR China Growth Fund L.P. | 1,479 | 2,217 | 0.0 | |||||||
| 1,833,883 | 2,022,490 | 39.0 | ||||||||
| Other Investments | 564,327 | 580,571 | 11.2 | |||||||
| $ | 4,714,078 | $ | 5,181,945 | 100.0 | % | |||||
| KKR | ||||||||||
| CAPITAL MARKETS AND PRINCIPAL ACTIVITIES SEGMENT SCHEDULE OF INVESTMENTS, CONTINUED | ||||||||||
| (Amounts in thousands, except percentage amounts) | ||||||||||
| As of June 30, 2011 | ||||||||||
| Investment | Cost |
Fair |
Fair Value as |
|||||||
| Significant Aggregate Investments: (a) | ||||||||||
| Dollar General Corporation | $ | 227,972 | $ | 846,374 | 16.3 | % | ||||
| HCA Inc. | 217,011 | 615,051 | 11.9 | |||||||
| Alliance Boots GmbH | 426,523 | 448,882 | 8.8 | |||||||
| The Nielsen Company B.V. | 172,841 | 354,775 | 6.8 | |||||||
| 1,044,347 | 2,265,082 | 43.8 | ||||||||
| Other portfolio companies (b) | 3,105,404 | 2,336,292 | 45.1 | |||||||
| Other investments | 564,327 | 580,571 | 11.1 | |||||||
| $ | 4,714,078 | $ | 5,181,945 | 100.0 | % | |||||
| Investments by Geography: | ||||||||||
| North America | $ | 2,805,193 | $ | 3,533,343 | 68.2 | % | ||||
| Europe | 1,640,910 | 1,267,396 | 24.5 | |||||||
| Asia-Pacific | 267,975 | 381,206 | 7.3 | |||||||
| $ | 4,714,078 | $ | 5,181,945 | 100.0 | % | |||||
| Investments by Industry: | ||||||||||
| Healthcare | $ | 929,123 | $ | 1,327,734 | 25.6 | % | ||||
| Retail | 536,984 | 1,154,260 | 22.3 | |||||||
| Media/Telecom | 889,449 | 741,111 | 14.3 | |||||||
| Financial Services | 904,868 | 654,344 | 12.6 | |||||||
| Technology | 462,932 | 510,712 | 9.9 | |||||||
| Industrial | 304,611 | 325,551 | 6.3 | |||||||
| Energy | 518,161 | 258,125 | 5.0 | |||||||
| Consumer Products | 155,060 | 182,113 | 3.5 | |||||||
| Other | 12,890 | 27,995 | 0.5 | |||||||
| $ | 4,714,078 | $ | 5,181,945 | 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 June 30, 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 June 30, 2011.
| KKR | ||||||||||||
| ASSETS UNDER MANAGEMENT AND FEE PAYING ASSETS UNDER MANAGEMENT | ||||||||||||
| (Amounts in thousands) | ||||||||||||
| Assets Under Management | ||||||||||||
|
Private Markets |
Public Markets |
Total |
||||||||||
|
Quarter Ended June 30, 2011 |
||||||||||||
| March 31, 2011 | $ 46,239,100 | $ 14,804,100 | $ 61,043,200 | |||||||||
| New Capital Raised | 750,000 | 123,600 | 873,600 | |||||||||
| Distributions | (1,400,400) | (259,600) | (1,660,000) | |||||||||
| Foreign Exchange | 60,400 | - | 60,400 | |||||||||
| Change in Value | 1,422,800 | 200,200 | 1,623,000 | |||||||||
| June 30, 2011 | $ 47,071,900 | $ 14,868,300 | $ 61,940,200 | |||||||||
|
Six Months Ended June 30, 2011 |
||||||||||||
|
December 31, 2010 |
$ 46,223,900 | $ 14,773,600 | $ 60,997,500 | |||||||||
| New Capital Raised | 816,200 | 351,400 | 1,167,600 | |||||||||
| Distributions | (3,873,300) | (748,200) | (4,621,500) | |||||||||
| Foreign Exchange | 206,400 | - | 206,400 | |||||||||
| Change in Value | 3,698,700 | 491,500 | 4,190,200 | |||||||||
|
June 30, 2011 |
$ 47,071,900 | $ 14,868,300 | $ 61,940,200 | |||||||||
| Fee Paying Assets Under Management | ||||||||||||
|
Private Markets |
Public Markets |
Total |
||||||||||
|
Quarter Ended June 30, 2011 |
||||||||||||
|
March 31, 2011 |
$ 37,883,600 | $ 7,833,000 | $ 45,716,600 | |||||||||
| New Capital Raised | 750,000 | 114,300 | 864,300 | |||||||||
| Distributions | (351,100) | (125,300) | (476,400) | |||||||||
| Foreign Exchange | 150,400 | - | 150,400 | |||||||||
| Change in Value | (2,600) | 183,600 | 181,000 | |||||||||
|
June 30, 2011 |
$ 38,430,300 | $ 8,005,600 | $ 46,435,900 | |||||||||
|
Six Months Ended June 30, 2011 |
||||||||||||
|
December 31, 2010 |
$ 38,186,700 | $ 7,824,400 | $ 46,011,100 | |||||||||
| New Capital Raised | 816,200 | 341,800 | 1,158,000 | |||||||||
| Distributions | (1,126,600) | (600,000) | (1,726,600) | |||||||||
| Foreign Exchange | 542,500 | - | 542,500 | |||||||||
| Change in Value | 11,500 | 439,400 | 450,900 | |||||||||
|
June 30, 2011 |
$ 38,430,300 | $ 8,005,600 | $ 46,435,900 | |||||||||
| KKR | ||||||||||||||||||||||||||||
| INVESTMENT VEHICLE SUMMARY (UNAUDITED) | ||||||||||||||||||||||||||||
| As of June 30, 2011 | ||||||||||||||||||||||||||||
| (Amounts in millions, except percentages) | ||||||||||||||||||||||||||||
| Investment Period | Amount | |||||||||||||||||||||||||||
|
Commencement |
End |
Commitment |
Uncalled |
Percentage |
Invested |
Realized |
Remaining |
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 | $ | 162.0 | ||||||||||||
| E2 Investors (Annex Fund) | 8/2009 | 11/2011 | 554.8 | 427.9 | 4.1 | % | 126.9 | - | 126.9 | 204.4 | ||||||||||||||||||
| European Fund III | 3/2008 | 3/2014 | 6,147.1 | 3,789.8 | 4.4 | % | 2,357.3 | - | 2,357.3 | 2,626.2 | ||||||||||||||||||
| Asian Fund | 7/2007 | 7/2013 | 3,983.2 | 1,323.3 | 2.5 | % | 2,659.9 | 119.1 | 2,597.4 | 3,984.2 | ||||||||||||||||||
| 2006 Fund | 9/2006 | 9/2012 | 17,642.2 | 3,988.3 | 2.1 | % | 13,653.9 | 2,927.0 | 12,055.3 | 14,869.1 | ||||||||||||||||||
| European Fund II | 11/2005 | 10/2008 | 5,750.8 | - | 2.1 | % | 5,750.8 | 1,380.2 | 4,780.1 | 4,459.8 | ||||||||||||||||||
| Millennium Fund | 12/2002 | 12/2008 | 6,000.0 | - | 2.5 | % | 6,000.0 | 6,810.9 | 3,484.7 | 5,785.3 | ||||||||||||||||||
| European Fund | 12/1999 | 12/2005 | 3,085.4 | - | 3.2 | % | 3,085.4 | 7,719.0 | 217.0 | 1,270.2 | ||||||||||||||||||
| Total Private Equity Funds | 44,173.5 | 10,433.0 | 33,740.5 | 18,956.2 | 25,725.0 | 33,361.2 | ||||||||||||||||||||||
| Co-Investment Vehicles | Various | Various | 1,992.1 | 551.3 | Various | 1,440.8 | 335.0 | 1,353.8 | 2,107.2 | |||||||||||||||||||
| Total Private Equity | 46,165.6 | 10,984.3 | 35,181.3 | 19,291.2 | 27,078.8 | 35,468.4 | ||||||||||||||||||||||
| Energy / Infrastructure | ||||||||||||||||||||||||||||
| Natural Resources I | 3/2010 | 10/2013 | 1,007.0 | 925.0 | 0.7 | % | 82.0 | - | 82.0 | 82.0 | ||||||||||||||||||
| Infrastructure Fund | 9/2010 | 9/2016 | 515.0 | 515.0 | 9.7 | % | - | - | - | - | ||||||||||||||||||
| Co-Investment Vehicles | Various | Various | 1,187.3 | 32.5 | Various | 1,154.8 | 35.3 | 1,154.8 | 1,286.9 | |||||||||||||||||||
| Total Energy / Infrastructure | 2,709.3 | 1,472.5 | 1,236.8 | 35.3 | 1,236.8 | 1,368.9 | ||||||||||||||||||||||
| Private Markets Total | 48,874.9 | 12,456.8 | 36,418.1 | 19,326.5 | 28,315.6 | 36,837.3 | ||||||||||||||||||||||
|
Public Markets |
||||||||||||||||||||||||||||
|
Special Situations Vehicles |
Various | Various | 1,861.5 | 746.1 | Various | 1,115.4 | 14.1 | 1,115.4 | 1,193.4 | |||||||||||||||||||
| Mezzanine Fund | 3/2010 | 8/2015 | 642.8 | 496.0 | 7.0 | % | 146.8 | 2.2 | 146.8 | 154.3 | ||||||||||||||||||
| Public Markets Total | 2,504.3 | 1,242.1 | 1,262.2 | 16.3 | 1,262.2 | 1,347.7 | ||||||||||||||||||||||
| Total | $ | 51,379.2 | $ | 13,698.9 | $ | 37,680.3 | $ | 19,342.8 | $ | 29,577.8 | $ | 38,185.0 | ||||||||||||||||
| KKR | ||||||||||
| DISTRIBUTION CALCULATION | ||||||||||
| (Amounts in thousands, except unit and per unit amounts) | ||||||||||
| Quarter Ended | ||||||||||
| June 30, 2011 | ||||||||||
| FRE | $ | 76,133 | ||||||||
| Realized cash carry | 32,725 | |||||||||
| Less: local income taxes | (4,659 | ) | ||||||||
| Less: noncontrolling interests | (951 | ) | ||||||||
| Gross distributable earnings | 103,248 | |||||||||
| Distributable earnings to KKR & Co. L.P. (32.58%) | 33,639 | |||||||||
| Less: estimated current corporate income taxes | (8,492 | ) | ||||||||
| Total distribution | $ | 25,147 | ||||||||
| Distribution per KKR & Co. L.P. common unit | $ | 0.11 | ||||||||
| Outstanding KKR & Co. L.P. common units (As of June 30, 2011) | 222,531,607 | |||||||||
_____________________________________________________________________________________________________________________________________
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.
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 or incurred under the KKR & Co. L.P. 2010 Equity Incentive Plan; (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.
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.
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; (iv) the value of outstanding structured finance vehicles; and (v) the fair value of other assets managed by KKR. 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.
Adjusted units represent the weighted-average fully diluted unit count for ENI purposes using the if-converted method. See Exhibit B for a reconciliation of this item to the comparable GAAP measure.
Core interest expense excludes interest expense related to debt obligations from investment financing arrangements related to certain of KKR’s private equity funds, investment vehicles 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.
Fee Credits require KKR to share an agreed upon percentage of monitoring and transaction fees received from portfolio companies with limited partners in certain of its investment funds. Limited partners receive fee credits only with respect to monitoring and transaction fees that are allocable to their fund’s investment in the portfolio company and not, for example, any fees allocable to capital invested through co-investment vehicles. Fee credits are calculated after deducting certain fund-related expenses and generally amount to 80% of allocable monitoring and transaction fees after fund-related expenses are recovered, although the actual percentage may vary from fund to fund.
KKR Carry Pool represents a portion of the carried interest earned in relation to certain of KKR’s active and future investment funds and co-investment vehicles that will be allocated to its principals, other professionals and selected other individuals.
Management Fee Refunds represent 20% of any cash management fees earned from limited partners in the event that certain of KKR’s investment funds recognize a carried interest. At such time as the fund recognizes a carried interest in an amount sufficient to cover 20% of the 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, ENI, after taxes, AUM and FPAUM may differ from the calculation of other investment managers and, as a result, its measurements of FRE, ENI, ENI, after taxes, AUM and FPAUM may not be comparable to similar measures presented by other investment managers.
| 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 | ||||||||||||||
| June 30, 2011 | March 31, 2011 | June 30, 2010 | ||||||||||||||
| Total reportable segments fee related earnings | $ | 76,133 | $ | 126,203 | $ | 63,336 | ||||||||||
| Investment income | 239,844 | 617,977 | 370,589 | |||||||||||||
| Less: Income attributable to noncontrolling interests | (951 | ) | (1,660 | ) | (874 | ) | ||||||||||
| Economic net income (loss) | 315,026 | 742,520 | 433,051 | |||||||||||||
| Income taxes | (25,605 | ) | (30,783 | ) | (31,283 | ) | ||||||||||
| Amortization of intangibles and other, net | (1,081 | ) | (1,286 | ) | (1,341 | ) | ||||||||||
| Non-cash equity based charges | (120,693 | ) | (141,982 | ) | (227,083 | ) | ||||||||||
| Allocation to noncontrolling | ||||||||||||||||
| interests held by KKR Holdings L.P. | (128,026 | ) | (408,904 | ) | (143,437 | ) | ||||||||||
| Net (income) loss attributable to KKR & Co. L.P. | $ | 39,621 | $ | 159,565 | $ | 29,907 | ||||||||||
| Six Months Ended | Six Months Ended | |||||||||||||||
| June 30, 2011 | June 30, 2010 | |||||||||||||||
| Total reportable segments fee related earnings | $ | 202,336 | $ | 153,725 | ||||||||||||
| Investment income | 857,821 | 955,380 | ||||||||||||||
| Less: Income attributable to noncontrolling interests | (2,611 | ) | (1,250 | ) | ||||||||||||
| Economic net income (loss) | 1,057,546 | 1,107,855 | ||||||||||||||
| Income taxes | (56,388 | ) | (44,735 | ) | ||||||||||||
| Amortization of intangibles and other, net | (2,367 | ) | (3,857 | ) | ||||||||||||
| Non-cash equity based charges | (262,675 | ) | (479,842 | ) | ||||||||||||
| Allocation to noncontrolling | ||||||||||||||||
| interests held by KKR Holdings L.P. | (536,930 | ) | (435,678 | ) | ||||||||||||
| Net (income) loss attributable to KKR & Co. L.P. | $ | 199,186 | $ | 143,743 | ||||||||||||
___________________________________________________________________________________________________________________
|
RECONCILIATION OF TOTAL REPORTABLE SEGMENTS PARTNERS' CAPITAL
TO KKR & CO. L.P. PARTNERS' (GAAP BASIS UNAUDITED) (Amounts in thousands) |
|||||||||
|
As of
June 30, 2011 |
As of
December 31, 2010 |
||||||||
| Total Reportable Segments Partners' Capital | $ | 6,305,037 | $ | 5,725,626 | |||||
| Plus: Equity impact of KKR Management Holdings Corp. and other | (52,766 | ) | (52,745 | ) | |||||
| Less: Noncontrolling Interests held by KKR Holdings L.P. | 4,727,983 | 4,346,388 | |||||||
| Total KKR & Co. L.P. Partners' Capital | $ | 1,524,288 | $ | 1,326,493 | |||||
| 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 | ||||||||||||
| June 30, 2011 | March 31, 2011 | June 30, 2010 | ||||||||||
| Weighted Average GAAP Common Units Outstanding - Basic | 219,188,351 | 213,479,630 | 204,902,226 | |||||||||
| Weighted Average Unvested Common Units(a) | 1,025,448 | 30,000 | - | |||||||||
| Weighted Average GAAP Common Units Outstanding - Diluted | 220,213,799 | 213,509,630 | 204,902,226 | |||||||||
| Adjustments: | ||||||||||||
| Weighted Average KKR Holdings Units (b) | 463,829,657 | 469,527,790 | 478,105,194 | |||||||||
| Weighted Average Adjusted Units | 684,043,456 | 683,037,420 | 683,007,420 | |||||||||
| Six Months Ended | ||||||||||||
| June 30, 2011 | June 30, 2010 | |||||||||||
| Weighted Average GAAP Common Units Outstanding - Basic | 216,349,760 | 204,902,226 | ||||||||||
| Adjustments: | ||||||||||||
| Weighted Average Unvested Common Units(a) | 530,474 | - | ||||||||||
| Weighted Average GAAP Common Units Outstanding - Diluted | 216,880,234 | 204,902,226 | ||||||||||
| Adjustments: | ||||||||||||
| Weighted Average KKR Holdings Units (b) | 466,662,983 | 478,105,194 | ||||||||||
| Weighted Average Adjusted Units | 683,543,217 | 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 | ||||||||
| June 30, 2011 | December 31, 2010 | ||||||||
| GAAP Common Units Outstanding - Basic | 222,531,607 | 212,770,091 | |||||||
| Unvested Common Units(a) | 1,099,616 | 30,000 | |||||||
| GAAP Common Units Outstanding - Diluted | 223,631,223 | 212,800,091 | |||||||
| Adjustments: | |||||||||
| KKR Holdings Units (b) | 460,493,018 | 470,237,329 | |||||||
| Adjusted Units | 684,124,241 | 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.