Kennedy Wilson Reports Third Quarter 2016 Results

Kennedy-Wilson Holdings, Inc. (NYSE: KW) today reported results for 3Q-2016:
    3Q     YTD
(Amounts in millions, except per share data) 2016     2015 2016     2015

GAAP Results
GAAP Net (Loss) Income to Common Shareholders ($2.5 ) $ 14.9 ($11.6 ) $ 42.6
Per Diluted Share (0.03 ) 0.13 (0.12 ) 0.40
 

Non-GAAP Results
Adjusted EBITDA $ 87.7 $ 83.0 $ 233.0 $ 249.5
Adjusted Net Income       44.9         47.0         126.6         140.5

"This quarter we saw significant growth in recurring cash flow across our platforms, highlighted by strong same property performance in our multifamily portfolio" said William McMorrow, chairman and CEO of Kennedy Wilson. "Additionally, as part of our capital recycling program, we continue to invest in value-add asset management which will add substantial recurring NOI upon completion."

3Q Highlights

  • Growth in Recurring NOI: Kennedy Wilson's share of 3Q Property NOI grew by 17% to $61.0 million from 3Q-2015.
  • Continued Strong Same Property Performance 1 :
    • Multifamily: Revenues +10%; NOI +13% from 3Q-2015 on occupancy of 94%
    • Commercial: Revenues + 3%; NOI +3% from 3Q-2015 on occupancy of 96%
  • Value-Add Capex Initiatives: The Company's share of cash invested into various value-add capital improvement initiatives was $30.8 million during 3Q-2016 (including $7.2 million related to Capital Dock, a prime waterfront 690,000 sq. ft. commercial and multifamily development in Dublin, Ireland) compared to $19.3 million during 3Q-2015.
  • Gains on Sale Up and Acquisition-Related Gains Down: GAAP Net Income, Adjusted Net Income, and Adjusted EBITDA for 3Q and YTD were impacted by an increase in realized gains on sale of real estate and a reduction in acquisition-related gains:
    Kennedy Wilson's Share     Kennedy Wilson's Share
($ in millions) 3Q-2016     3Q-2015 YTD - 2016     YTD - 2015
Gains on sale of real estate $26.6 $7.8 $46.1 $33.6
Acquisition-related gains 8.0   29.0   14.7   75.8
      $34.6       $36.8       $60.8       $109.4

Included in gains on sale of real estate for 3Q-2016 were the sale of three unconsolidated multifamily properties located in the Western U.S. Upon sale, the Company recognized gains of $23.9 million (including promoted interests), resulting in a 2.9x equity multiple to Kennedy Wilson over the life of the investments.
  • Bond Issuance: Kennedy Wilson issued an additional $250.0 million of 5.875% senior unsecured notes due 2024 at par during the quarter. The proceeds were used to pay off the outstanding balance on the Company's line of credit and for general corporate purposes. The Company does not have any corporate debt maturities until 2024.

Investments business

For 3Q-2016, the Company's Investments segment reported the following results:
  • Same Property Results 1 : The three- and nine- month change in same property multifamily and commercial real estate are as follows:
    3Q-2016 vs 3Q-2015     YTD-2016 vs YTD-2015
Occupancy     Revenue     NOI Occupancy     Revenue     NOI
Multifamily (0.5 )% 9.6 % 12.6 % (0.3 )% 9.9 % 12.6 %
Commercial     1.2 %     3.4 %     3.0 %     1.2 %     2.8 %     2.1 %
  • KWE: Kennedy Wilson's ownership in KWE grew to 21.8% as of September 30, 2016 compared to 18.2% as of December 31, 2015. Kennedy Wilson received cash dividends of $4.5 million from its investment in KWE during the quarter, resulting in $13.9 million of total cash dividends for YTD 2016, an increase of 63% from the same period in 2015.
  • Investment Transactions: The Company, together with its equity partners (including KWE) completed the following investment transactions:
($ in millions)   Gross   Kennedy Wilson's Share

Aggregate
Income   Non - income       KW
3Q - 2016

Purchase/Sale Price
Producing Producing Total NOI Cap Rate ((1))
Acquisitions (2) $ 459.8 $ 244.9 $ 30.5 $275.4 $ 13.4 5.5 %
Dispositions (3)   444.2   96.9 18.7 115.6   5.1 5.3 %
Total Transactions $ 904.0 $ 391.0
 
YTD - 2016
Acquisitions (2) $ 1,051.5 $ 415.3 $ 38.6 $453.9 $ 23.3 5.7 %
Dispositions (3)   1,186.7   207.7 60.3 268.0   10.3 5.0 %
Total Transactions   $ 2,238.2             $721.9          

*Please see footnotes at the end of the earnings release

Investment Management and Real Estate Services Business

This segment earns fees primarily from its investment management business along with its real estate services activities. For 3Q-2016, the Company's Investment Management and Real Estate Services segment reported the following results:
  3Q     YTD
($ amounts in millions) 2016   2015 2016   2015

GAAP Results
Investment Management, Property Services, and Research Fees $ 14.1 $ 15.1 $ 46.7 $ 47.0
 

Non-GAAP Results
Adjusted Fees (1)(2) $ 24.2 $ 30.2 $ 86.3 $ 94.0
Adjusted EBITDA     9.4       13.0         39.5       45.9

(1) Includes accrued performance fees related to KWE of $0 for each of the three and nine months ended September 30, 2016 and $4.2 and $12.8 million for the three and nine months ended September 30, 2015, respectively. Please see additional footnotes at the end of the earnings release.

Share Repurchase

On February 25, 2016, the Company announced a $100 million share repurchase plan authorized by the Company's Board of Directors. As of September 30, 2016, the Company has repurchased and retired 1.5 million shares for an aggregate purchase price of $29 million. Future purchases under the program may be made in the open market, in privately negotiated transactions or otherwise, with the amount and timing of the repurchases depending on market conditions and subject to the Company's discretion.

Foreign Currency Fluctuations and Hedging

For 3Q-2016, changes in foreign currency rates reduced consolidated revenue by 7% and Adjusted EBITDA by 3% compared to foreign currency rates as of September 30, 2015. During the quarter, the net decrease in shareholder's equity related to fluctuations in foreign currency and related hedges (in the GBP, EUR and JPY) was $5.6 million.

Subsequent Events

The Company and an equity partner acquired Equinox, a 204-unit multifamily community in Seattle, Washington, for $90 million. The Company and its equity partner invested $39 million of equity (inclusive of closing costs), of which the Company's share is 51%.

The Company sold a wholly-owned 175,000 sq. ft. office building located in North Hollywood, CA for $61.5 million. Kennedy Wilson received $28.5 million in net proceeds resulting in an approximate $13 million cash profit over the life of the investment and a 1.6x equity multiple.

Subsequent to the 3Q-2016, the Company and its equity partners entered into separate contracts to sell five investments (three multifamily properties, one office property and a residential land investment) at an aggregate purchase price of approximately $309 million and a contract to purchase a multifamily investment for approximately $93 million. The Company's equity investment in the acquisition has not yet been determined and these transactions are subject to certain conditions and there can be no assurances that we will complete them.

On September 28, 2016, KWE announced a share repurchase of up to £100 million. As of November 3, 2016, KWE had repurchased and retired 4.9 million shares for a total purchase price of £50 million. As of November 3, 2016, Kennedy Wilson owns 22.6% of the outstanding share capital of KWE.

Footnote for same property results table

(1) The same property analysis reflects, and is weighted by, Kennedy Wilson's ownership in each underlying property, and excludes Kennedy Wilson's affordable multifamily portfolio. Previously, the Company had presented this analysis without adjusting for Kennedy Wilson's ownership interest. For additional details and the presentation of the analysis under the previous methodology and a presentation of the affordable multifamily portfolio's same property results, please see the Company's supplemental financial information available at www.kennedywilson.com.

Footnotes for investment transactions table

(1) KW Cap rate includes only stabilized income-producing properties. Please see "common definitions" for a definition of cap rate.

(2) The three and nine months ended September 30, 2016 includes $0.0 million and $250.0 million of acquisitions by KWE, respectively.

(3) The three and nine months ended September 30, 2016 includes $80.0 million and $329.2 million of dispositions by KWE, respectively.

Footnotes for IMRES performance table

(1) Adjusted Fees earned from KWE were $5.7 million and $10.0 million for the three months ended September 30, 2016 and 2015, respectively, and $17.3 million and $29.9 million for the nine months ended September 30, 2016 and 2015, respectively.

(2) Adjusted fees includes $7.5 million and $12.1 million for the three months ended September 30, 2016 and 2015, respectively, and $30.3 million and $36.4 million for the nine months ended September 30, 2016 and 2015, respectively, of fees eliminated in consolidation.

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 November 4, 2016.

The direct dial-in number for the conference call is (866) 807-9684 for U.S. callers and (412) 317-5415 for international callers. To join the call, please reference Kennedy Wilson.

A replay of the call will be available for one week beginning one hour after the live call and can be accessed by (877) 344-7529 for U.S. callers and (412) 317-0088 for international callers.

The webcast will be available at: http://services.choruscall.com/links/kw161104dLpGetQu.html. A replay of the webcast will be available one hour after the original webcast on the Company's investor relations web site for three months.

About Kennedy Wilson

Kennedy Wilson (NYSE:KW) is a global real estate investment company. We own, operate, and invest in real estate both on our own and through our investment management platform. We focus on multifamily and commercial properties located in the Western U.S., UK, Ireland, Spain, Italy and Japan. To complement our investment business, the Company also provides real estate services primarily to financial services clients. 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 21E 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 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," "may," "plan," "expect," "project" or the negative of these, as well as similar expressions, are intended to identify forward-looking statements. These statements, which include various annualized or estimated performance metrics included in this release, 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 ended December 31, 2015, 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.

Common Definitions

· "KWH," "KW," "Kennedy Wilson," the "Company," "we," "our," or "us" refers to Kennedy-Wilson Holdings, Inc. and its wholly-owned subsidiaries. The consolidated financial statements of the Company include the results of the Company's consolidated subsidiaries (including KWE).

· "KWE" refers to Kennedy Wilson Europe Real Estate plc, a London Stock Exchange-listed company that we externally manage through a wholly-owned subsidiary. In our capacity as external manager of KWE, we are entitled to receive certain (i) management fees equal to 1% of KWE's adjusted net asset value (EPRA NAV), half of which are paid in cash and the remainder of which is paid are KWE shares; and (ii) performance fees, all of which are paid in KWE shares. In accordance with U.S. GAAP, the results of KWE are consolidated in our financial statements. We own an approximately 21.8% equity interest in KWE as of September 30, 2016, and throughout this release and supplemental financial information, we refer to our pro-rata ownership stake (based on our 21.8% equity interest or weighted-average ownership interest during the period, as applicable) in investments made and held directly by KWE and its subsidiaries.

· "Acquisition-related gains" consist of non-cash gains recognized by the Company or its consolidated subsidiaries upon a GAAP -required fair value measurement due to a business combination. These gains are typically recognized when a loan is converted into consolidated real estate owned and the fair value of the underlying real estate at the time of conversion exceeds the basis in the previously held loan. These gains also arise when there is a change of control of an investment. The gain amount is based upon the fair value of the Company's or its consolidated subsidiaries' equity in the investment in excess of the carrying amount of the equity immediately preceding the change of control.

· "Adjusted EBITDA" represents Consolidated EBITDA, as defined below, adjusted to exclude, share-based compensation expense for the Company and EBITDA attributable to noncontrolling interests. Our management uses Adjusted EBITDA to analyze our business because it adjusts Consolidated EBITDA for items we believe do not accurately reflect the nature of our business going forward or that relate to non-cash compensation expense or noncontrolling interests. Such items may vary for different companies for reasons unrelated to overall operating performance. Additionally, we believe Adjusted EBITDA is useful to investors to assist them in getting a more accurate picture of our results from operations. However, Consolidated EBITDA and Adjusted EBITDA are not recognized measurements under GAAP and when analyzing our operating performance, readers should use Consolidated EBITDA and Adjusted EBITDA in addition to, and not as an alternative for, net income as determined in accordance with GAAP. Because not all companies use identical calculations, our presentation of Consolidated EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures of other companies. Furthermore, Consolidated EBITDA and Adjusted EBITDA are not intended to be a measure of free cash flow for our management's discretionary use, as they do not remove all non-cash items (such as acquisition-related gains) or consider certain cash requirements such as tax and debt service payments. The amounts shown for Consolidated EBITDA and Adjusted EBITDA also differ from the amounts calculated under similarly titled definitions in our debt instruments, which are further adjusted to reflect certain other cash and non-cash charges and are used to determine compliance with financial covenants and our ability to engage in certain activities, such as incurring additional debt and making certain restricted payments.

· "Adjusted fees'' refers to Kennedy Wilson's gross investment management, property services and research fees adjusted to include fees eliminated in consolidation and Kennedy Wilson's share of fees in unconsolidated service businesses. Our management uses Adjusted fees to analyze our investment management and real estate services business because the measure removes required eliminations under GAAP for properties in which the Company provides services but also has an ownership interest. These eliminations understate the economic value of the investment management, property services and research fees and makes the Company comparable to other real estate companies that provide investment management and real estate services but do not have an ownership interest in the properties they manage. Our management believes that adjusting GAAP fees to reflect these amounts eliminated in consolidation presents a more holistic measure of the scope of our investment management and real estate services business.

· "Adjusted Net Asset Value'' is calculated by KWE as net asset value adjusted to include properties and other investment interests at fair value and to exclude certain items not expected to crystallize in a long-term investment property business model such as the fair value of financial derivatives and deferred taxes on property valuation surpluses.

· "Adjusted Net Income" represents Consolidated Adjusted Net Income as defined below, adjusted to exclude net income attributable to noncontrolling interests, before depreciation and amortization.

· "Cap rate" represents the net operating income of an investment for the year preceding its acquisition or disposition, as applicable, divided by the purchase or sale price, as applicable. Cap rates set forth in this presentation only includes data from income-producing properties. We calculate cap rates based on information that is supplied to us during the acquisition diligence process. This information is often not audited or reviewed by independent accountants and may be presented in a manner that is different from similar information included in our financial statements prepared in accordance with GAAP. In addition, cap rates represent historical performance and are not a guarantee of future NOI. Properties for which a cap rate is provided may not continue to perform at that cap rate.

· "Consolidated Adjusted Net Income" represents net income before depreciation and amortization, our share of depreciation and amortization included in income from unconsolidated investments and share-based compensation expense.

· "Consolidated EBITDA" represents net income before interest expense, our share of interest expense included in income from investments in unconsolidated investments, depreciation and amortization, our share of depreciation and amortization included in income from unconsolidated investments, loss on early extinguishment of corporate debt and income taxes.

· "Consolidated investment account" refers to the sum of Kennedy Wilson's equity in: cash held by consolidated investments, consolidated real estate and acquired in-place leases gross of accumulated depreciation and amortization, net hedge asset or liability, unconsolidated investments, consolidated loans, and net other assets.

· "Equity multiple" is calculated by dividing the amount of total distributions received by KW from an investment (including any gains, return of equity invested by KW and promoted interests) by the amount of total contributions invested by KW in such investment. This metric does not take into account management fees, organizational fees, or other similar expenses, all of which in the aggregate may be substantial and lower the overall return to KW. Equity multiples represent historical performance and are not a guarantee of the future performance of investments.

· "Equity partners" refers to non-wholly-owned subsidiaries that we consolidate in our financial statements under U.S. GAAP, including KWE, and third-party equity providers.

· "Estimated annualized NOI" is a property-level non-GAAP measure representing the estimated annualized net operating income from each property as of the date shown, inclusive of rent abatements (if applicable). The calculation excludes depreciation and amortization expense, and does not capture the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures, tenant improvements, and leasing commissions necessary to maintain the operating performance of our properties. Any of the enumerated items above could have a material effect on the performance of our properties. Also, where specifically noted, for properties purchased in 2016, the NOI represents estimated Year 1 NOI from our original underwriting. Estimated year 1 NOI for properties purchased in 2015 may not be indicative of the actual results for those properties. Estimated annualized NOI is not an indicator of the actual annual net operating income that the Company will or expects to realize in any period. Estimated annualized NOI for properties held by KWE are presented as reported by KWE. Please also see the definition of "Net operating income" below.

· "Investment account" refers to the consolidated investment account presented after noncontrolling interest on invested assets gross of accumulated depreciation and amortization.

· "Investment Management and Real Estate Services Assets under Management" ("IMRES AUM") generally refers to the properties and other assets with respect to which we provide (or participate in) oversight, investment management services and other advice, and which generally consist of real estate properties or loans, and investments in joint ventures. Our IMRES AUM is principally intended to reflect the extent of our presence in the real estate market, not the basis for determining our management fees. Our IMRES AUM consists of the total estimated fair value of the real estate properties and other real estate related assets either owned by third parties, wholly owned by us or held by joint ventures and other entities in which our sponsored funds or investment vehicles and client accounts have invested. Committed (but unfunded) capital from investors in our sponsored funds is not included in our IMRES AUM. The estimated value of development properties is included at estimated completion cost.

· " KW Cap Rate" represents the Cap Rate (as defined above) weighted by the Company's ownership interest in the underlying investments. Cap rates set forth in this presentation includes data only from income-producing properties. We calculate cap rates based on information that is supplied to us during the acquisition diligence process. This information is often not audited or reviewed by independent accountants and may be presented in a manner that is different from similar information included in our financial statements prepared in accordance with GAAP. In addition, cap rates represent historical performance and are not a guarantee of future NOI. Properties for which a cap rate is provided may not continue to perform at that cap rate.

· "Net operating income" or " NOI" is a non-GAAP measure representing the income produced by a property calculated by deducting operating expenses from operating revenues. Our management uses net operating income to assess and compare the performance of our properties and to estimate their fair value. Net operating income does not include the effects of depreciation or amortization or gains or losses from the sale of properties because the effects of those items do not necessarily represent the actual change in the value of our properties resulting from our value-add initiatives or changing market conditions. Our management believes that net operating income reflects the core revenues and costs of operating our properties and is better suited to evaluate trends in occupancy and lease rates.

· "Noncontrolling interests" represents the portion of equity ownership in a consolidated subsidiary not attributable to Kennedy Wilson.

· "Pro-Rata" represents Kennedy Wilson's share calculated by using our proportionate economic ownership of each asset in our portfolio, including our 21.8% ownership in KWE as of September 30, 2016. Please also refer to the pro-rata financial data in our supplemental financial information.

· "Property net operating income" is a non-GAAP measure calculated by deducting the Company's Pro-rata share of rental and hotel operating expenses from the Company's Pro-rata rental and hotel revenues.

· "Same property" refers to properties in which Kennedy Wilson has an ownership interest during the entire span of both periods being compared. The same property information presented throughout this report is shown on a cash basis and excludes non-recurring expenses. This analysis excludes properties that are either under development or undergoing lease up as part of our asset management strategy.

Note about Non-GAAP and certain other 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 has provided certain information, which includes non-GAAP financial measures (including, Consolidated EBITDA, Adjusted EBITDA, Consolidated Adjusted Net Income, Adjusted Net Income, Adjusted Net Income Per Basic Share and Adjusted Fees, as defined above). Such information is reconciled to its closest GAAP measure in accordance with the rules of the SEC, and such reconciliations are included within this presentation. These measures may contain cash and non-cash acquisition-related gains and expenses and gains and losses from the sale of real-estate related investments. Consolidated non-GAAP measures discussed throughout this report contain income or losses attributable to non-controlling interests. 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. Annualized figures used throughout this release and supplemental financial information, including annualized net operating income, are not an indicator of the actual net operating income that the Company will or expects to realize in any period.

KW-IR

Kennedy-Wilson Holdings, Inc.

Consolidated Balance Sheets

(Unaudited)

(Dollars in millions)
 
  September 30,   December 31,
2016 2015
Assets
Cash and cash equivalents $ 282.7 $ 182.6
Cash held by consolidated investments 692.5 549.0
Accounts receivable 64.1 54.7
Real estate and acquired in place lease values, net of accumulated depreciation and amortization 6,129.1 5,797.5
Loan purchases and originations 109.2 299.7
Unconsolidated investments 432.9 444.9
Other assets 256.3   267.2  
Total assets $ 7,966.8   $ 7,595.6  
 
Liabilities
Accounts payable $ 14.6 $ 22.2
Accrued expenses and other liabilities 440.1 392.0
Investment debt 4,047.6 3,627.5
Senior notes payable 936.5   688.8  
Total liabilities 5,438.8   4,730.5  
Equity
Cumulative preferred stock
Common stock
Additional paid-in capital 1,231.6 1,225.7
Accumulated deficit (106.7 ) (44.2 )
Accumulated other comprehensive loss (61.7 ) (47.7 )
Total Kennedy-Wilson Holdings, Inc. shareholders' equity 1,063.2 1,133.8
Noncontrolling interests 1,464.8   1,731.3  
Total equity 2,528.0   2,865.1  
Total liabilities and equity $ 7,966.8   $ 7,595.6  
 

Kennedy-Wilson Holdings, Inc.

Consolidated Statements of Operations

(Unaudited)

(Dollars in millions, except share amounts and per share data)
 
  Three Months Ended   Nine Months Ended
September 30, September 30,
2016   2015 2016   2015
Revenue
Rental $ 122.9 $ 106.6 $ 363.1 $ 295.3
Hotel 31.4 31.3 87.3 78.0
Sale of real estate 2.5 1.6 16.7 3.7
Investment management, property services and research fees 14.1 15.1 46.7 47.0
Loan purchases, loan originations and other 3.4   4.6   9.2   13.4  
Total revenue 174.3 159.2 523.0 437.4
Operating expenses
Rental operating 34.6 29.4 98.4 78.5
Hotel operating 23.8 22.7 71.9 66.1
Cost of real estate sold 2.5 1.1 13.1 2.6
Commission and marketing 2.5 1.2 6.0 4.4
Compensation and related 42.2 35.2 128.4 105.4
General and administrative 10.5 10.0 32.5 31.3
Depreciation and amortization 50.0   44.9   147.3   119.5  
Total operating expenses 166.1 144.5 497.6 407.8
Income from unconsolidated investments, net of depreciation and amortization 31.7   15.9   59.3   44.1  
Operating income 39.9 30.6 84.7 73.7
Non-operating income (expense)
Gain on sale of real estate 21.5 4.6 76.0 44.7
Acquisition-related gains 7.6 29.9 16.2 87.2
Acquisition-related expenses (1.0 ) (8.2 ) (9.4 ) (28.3 )
Interest expense-investment (36.8 ) (31.3 ) (102.9 ) (77.9 )
Interest expense-corporate (14.5 ) (11.7 ) (38.8 ) (35.5 )
Other income 1.9   (4.3 ) 7.6   (0.7 )
Income before provision for income taxes 18.6 9.6 33.4 63.2
Provision for income taxes (5.5 ) (4.5 ) (2.1 ) (32.5 )
Net income 13.1 5.1 31.3 30.7
Net (income) loss attributable to noncontrolling interests (15.1 ) 10.3 (41.3 ) 15.0
Preferred stock dividends and accretion of issuance costs (0.5 ) (0.5 ) (1.6 ) (3.1 )
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders $ (2.5 ) $ 14.9   $ (11.6 ) $ 42.6  
Basic earnings per share (1)
(Loss) income per basic $ (0.03 ) $ 0.13 $ (0.12 ) $ 0.40
Weighted average shares outstanding for basic 108,634,228 107,433,124 108,966,540 101,361,606
Diluted earnings per share (1)
(Loss) income per diluted $ (0.03 ) $ 0.13 $ (0.12 ) $ 0.40
Weighted average shares outstanding for diluted 108,634,228 107,433,124 108,966,540 105,517,172
Dividends declared per common share $ 0.14 $ 0.12 $ 0.42 $ 0.36

(1) Includes impact of the Company allocating income and dividends per basic and diluted share to participating securities.

Kennedy-Wilson Holdings, Inc.

Consolidated Adjusted Net Income and Adjusted Net Income

(Unaudited)

(Dollars in millions)
 
  Three Months Ended   Nine Months Ended
September 30, September 30,
2016   2015 2016   2015
Net income $ 13.1 $ 5.1 $ 31.3 $ 30.7
Non-GAAP adjustments:
Add back:
Depreciation and amortization 50.0 44.9 147.3 119.5
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments 5.5 5.3 16.0 22.5
Share-based compensation 15.6   5.5   47.8   19.6  
Consolidated Adjusted Net Income 84.2   60.8   242.4     192.3  
Less:
Net income attributable to the noncontrolling interests, before depreciation and amortization (1) (39.3 ) (13.8 ) (115.8 ) (51.8 )
Adjusted Net Income $ 44.9   $ 47.0   $ 126.6   $ 140.5  

(1) Includes $24.2 million and $24.2 million of depreciation and amortization for the three months ended September 30, 2016 and 2015, respectively, and $74.6 million and $66.8 million for the nine months ended September 30, 2016 and 2015, respectively.

Consolidated EBITDA and Adjusted EBITDA

(Unaudited)

(Dollars in millions)
 
  Three Months Ended   Nine Months Ended
September 30, September 30,
2016   2015 2016   2015
Net income $ 13.1 $ 5.1 $ 31.3 $ 30.7
Non-GAAP adjustments:
Add back:
Interest expense-investment 36.8 31.3 102.9 77.9
Interest expense-corporate 14.5 11.7 38.8 35.5
Kennedy Wilson's share of interest expense included in unconsolidated investments 6.3 7.1 18.6 20.7
Depreciation and amortization 50.0 44.9 147.3 119.5
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments 5.5 5.3 16.0 22.5
Provision for income taxes 5.5   4.5   2.1   32.5  
Consolidated EBITDA 131.7   109.9   357.0   339.3  
Add back (less):
Share-based compensation 15.6 5.5 47.8 19.6
EBITDA attributable to noncontrolling interests (1) (59.6 ) (32.4 ) (171.8 ) (109.4 )
Adjusted EBITDA (2) $ 87.7   $ 83.0   $ 233.0   $ 249.5  

(1) EBITDA attributable to noncontrolling interest includes $24.2 million and $24.2 million of depreciation and amortization, $18.4 million and $15.5 million of interest, and $1.9 million and $3.0 million of taxes, for the three months ended September 30, 2016 and 2015, respectively. EBITDA attributable to noncontrolling interest includes $74.6 million and $66.8 million of depreciation and amortization, $52.0 million and $36.8 million of interest, and $3.9 million and $20.8 million of taxes, for the nine months ended September 30, 2016 and 2015, respectively.

(2) Kennedy Wilson's share of depreciation and amortization is $31.3 million and $26.0 million, share of interest is $24.7 million and $22.9 million, and share of taxes is $3.6 million and $1.5 million, for the three months ended September 30, 2016 and 2015, respectively. Kennedy Wilson's share of depreciation is $88.7 million and $75.2 million, share of interest is $69.5 million and $61.8 million, and share of taxes is $(1.8) million and $11.7 million, for the nine months ended September 30, 2016 and 2015, respectively.

View source version on businesswire.com: http://www.businesswire.com/news/home/20161103006757/en/

Copyright Business Wire 2010

If you liked this article you might like

12 High-Yield Stocks From Deutsche Bank's Best Long Ideas

12 High-Yield Stocks From Deutsche Bank's Best Long Ideas

Kennedy-Wilson Holdings (KW) Weak On High Volume

Kennedy-Wilson Holdings (KW) Weak On High Volume

Ex-Dividends To Watch: 3 Stocks Going Ex-Dividend Tuesday: BCRH, KW, COR

Ex-Dividends To Watch: 3 Stocks Going Ex-Dividend Tuesday: BCRH, KW, COR

Insider Trading Alert - SPAR, AR And KW Traded By Insiders

Insider Trading Alert - SPAR, AR And KW Traded By Insiders

Insider Trading Alert - KW, AVB And SPAR Traded By Insiders

Insider Trading Alert - KW, AVB And SPAR Traded By Insiders