Adjusted EBITDA of $53.7 million and Adjusted Net Income of $30.5 million

Same property NOI up 11% for Multifamily, 6% for Commercial

BEVERLY HILLS, Calif.--(BUSINESS WIRE)-- Kennedy-Wilson Holdings, Inc. (NYSE: KW) today reported results for the first quarter of 2015.

For the three months ended March 31, 2015:

• Adjusted EBITDA was $53.7 million compared to $69.2 million for the same period in 2014, which includes acquisition-related gains (net of non-controlling interest) of $0.6 million and $43.9 million for the first quarter of 2015 and 2014, respectively.
• Adjusted Net Income was $30.5 million or $0.33 per basic share compared to $34.3 million or $0.39 per basic share for the same period in 2014, which includes acquisition-related gains (net of non-controlling interest) of $0.6 million or $0.01 per basic share and $43.9 million or $0.50 per basic share for the first quarter of 2015 and 2014, respectively.
• GAAP net income (loss) to common shareholders was a loss of $3.5 million or $0.05 loss per basic and diluted share compared to net income of $10.5 million or $0.12 per basic and diluted share for the same period in 2014.

“We continue to focus on value creation within our existing portfolio through strategic capital enhancement programs and intensive asset management, as demonstrated by significant improvements in our property operating performance,” said William McMorrow, chairman and CEO of Kennedy Wilson. “Additionally, Kennedy Wilson (along with our equity partners) had an extremely active first quarter with over $1.1 billion of investment transactions and $879 million of property financings.”

1Q Highlights

• For same property multifamily units, total revenues increased 8%, net operating income increased 11% and occupancy remained at 95% from the same period in 2014.
• For same property commercial real estate, total revenues increased 4%, net operating income increased 6% and occupancy increased 2% to 89% from the same period in 2014.
• During the three months ended March 31, 2015, the Company and its equity partners (including KWE) completed approximately $1.1 billion of investment transactions. The Company invested $36.7 million in $922.9 million of acquisitions and received $14.8 million from $227.3 million of dispositions.
• In March, Kennedy Wilson issued and sold 7.5 million shares of common stock, resulting in gross proceeds of $191.6 million during the quarter. As a result, Kennedy Wilson’s shareholders equity now exceeds $1 billion. Subsequent to quarter-end, the underwriters exercised the option to purchase additional shares, resulting in an additional 1.1 million shares being sold for gross proceeds of $28.7 million.
• In January, Kennedy Wilson entered into a purchase agreement with a wholly-owned subsidiary of Winthrop Realty Trust to acquire a 61.5% interest in Vintage Housing Holdings, LLC (“VHH”) for approximately $86 million. VHH owns certain interests in 30 multifamily properties totaling 5,485 units, which have been capitalized using tax credit financing. During fiscal year 2014, the portfolio produced net operating income of approximately $32 million. During the quarter, the Company made a non-refundable deposit of $7.5 million and expects the acquisition to close during the second quarter, subject to certain customary closing conditions.

Investments business

For the three months ended March 31, 2015, the Company’s Investments segment reported the following results:

• Adjusted EBITDA was $44.2 million compared to $68.1 million for the same period in 2014, which includes acquisition-related gains (net of non-controlling interest) of $0.6 million and $43.9 million for the first quarter of 2015 and 2014, respectively.
• The Company and its equity partners invested approximately $48.7 million (including $19.1 million by Kennedy Wilson) into 17 existing properties undergoing value-add initiatives. These initiatives are expected to ultimately result in additional multifamily units, commercial rentable square feet, and residential lots and properties, along with substantial upgrades to certain multifamily and commercial properties and hotels.
• The Company and its equity partners acquired approximately $922.9 million of real estate-related investments (including $819.7 million acquired by KWE), which had annualized net operating income (at acquisition) of $67.4 million. The Company invested $36.7 million of equity, representing an approximate 19% weighted-average ownership stake. The Company’s investments for the quarter were directed 69% to the United Kingdom and Ireland and 31% to the Western U.S.
• The Company and its equity partners completed financings totaling approximately $879 million during the first quarter. Investment-level acquisition financings totaled $582.6 million (64% fixed-rate), with a weighted-average interest rate of 2.99% and a weighted-average maturity of 5.5 years. The Company and its equity partners also refinanced $296.2 million (100% fixed-rate) of investment-level debt, with a resulting weighted-average interest rate of 2.90% and weighted-average maturity of 10.3 years. The loan terms prior to refinancing were $229.1 million of debt with a weighted-average interest rate of 5.41% and a weighted-average maturity of 4.9 years.
• The Company and its equity partners sold six commercial properties, three multifamily properties, one condo unit, and seven residential investments, which resulted in gross sales proceeds of $227.3 million. These investments had annualized net operating income (at the time of sale) of $9.3 million and the Company had a weighted-average ownership of 15% in these investments. The Company’s share of the net proceeds (after repayment of debt) was $14.8 million, including promoted interests (compared to $9.5 million of net book value).

Services business

For the three months ended March 31, 2015, the Company’s Services segment reported the following results:

• Adjusted Fees were $27.1 million, a 49% increase from $18.2 million for the same period in 2014.
• Adjusted EBITDA was $12.8 million, a 125% increase from $5.7 million for the same period in 2014.

Kennedy Wilson Europe Real Estate Plc (LSE: KWE)

• As of March 31, 2015, Kennedy Wilson owns approximately 21.7 million shares of KWE with a cost basis of $359 million, which represents 16.0% of KWE’s total share capital.
• Since its launch in February 2014 through March 31, 2015, KWE has acquired 250 direct real estate assets with approximately 9.4 million square feet and four loan portfolios secured by 36 real estate assets totaling $3.2 billion in purchase price. KWE currently expects these investments to produce approximately $200 million of annualized net operating income (net rental income for property portfolios, EBITDA for hotels and interest income for loan portfolios).
• In its capacity as external manager of KWE, KWH is entitled to receive management fees (50% of which are paid in KWE shares) equal to 1% of KWE’s adjusted net asset value (reported by KWE to be $2.1 billion at March 31, 2015) and certain performance fees. During the first quarter, KWH earned $5.4 million in management fees and no performance fees. Since KWE’s inception through March 31, 2015, KWH earned approximately $19.4 million in management fees and no performance fees. Such fees are eliminated from the consolidated financial results in the statement of operations.

Subsequent events

• On April 8, 2015, entities controlled by the Company entered into agreements to sell all of their equity interests in 50 multifamily buildings, totaling 2,410 units, located throughout Japan (the “Portfolio”) in a transaction which values the Portfolio at 58.5 billion JPY (approximately $487.9 million), including the assumption of approximately 27.7 billion JPY (approximately $231.0 million) of mortgage debt and net assets. The Company expects to receive pre-tax net proceeds of approximately $105.0 million (for its 41% ownership interests in the entities), which represents a pre-tax cash profit of between $70.0 million to $75.0 million (including the effect of foreign currency and related hedges). The closing of the transaction is expected to be consummated in the second quarter of 2015, subject to customary closing conditions. As a part of this transaction, the Company expects to invest approximately $7 million alongside the purchaser to retain approximately 5% of the equity interests in the Portfolio. In addition, a wholly-owned subsidiary of the Company will enter into an asset management agreement with the purchaser to provide asset management services.

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 May 7, 2015.

The direct dial-in number for the conference call is 877-261-8992 for U.S. callers and 847-619-6548 for international callers. The confirmation number for the live call is 39478178.

A replay of the call will be available for one week beginning two hours after the live call and can be accessed by 888-843-7419 for U.S. callers and 630-652-3042 for international callers. The passcode for the replay is 39478178#.

The webcast will be available at: http://edge.media-server.com/m/p/y3m4vqo5. A replay of the webcast will be available two hours after the original webcast on the Company’s investor relations web site for one year.

About Kennedy Wilson

Founded in 1977, Kennedy Wilson is a vertically integrated global real estate investment and services company headquartered in Beverly Hills, CA, with 25 offices in the U.S., U.K., Ireland, Spain, Jersey and Japan. The company, on its own or with partners, invests opportunistically in a variety of real estate related investments, including multi-family, commercial, loan purchases and originations, residential, and hotels. Kennedy Wilson offers a comprehensive array of real estate services including investment management, property services, auction, conventional sales, brokerage and research. For further information on Kennedy Wilson, please visit www.kennedywilson.com.

Forward-Looking Statements

Statements made by us in this report and in other reports and statements released by us that are not historical facts constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 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,” “plan,” “expect,” “project” or the negative of these, as well as similar expressions, are intended to identify forward-looking statements. These statements are not guarantees of future performance, rely on a number of assumptions concerning future events, many of which are outside of our control, and involve known and unknown risks and uncertainties that could cause our actual results, performance or achievement, or industry results, to differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. These risks and uncertainties may include the factors and the risks and uncertainties described elsewhere in this report and other filings with the Securities and Exchange Commission (the “SEC”), including the Item 1A “Risk Factors” section of our Annual Report on Form 10-K for the year end December 31, 2014, 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,” “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 is paid in cash and the remainder of which is paid in KWE shares; and (ii) performance fees, all of which is paid in KWE shares. In accordance with U.S. GAAP, the results of KWE are consolidated in our financial statements. We own an approximately 16.0% equity interest in KWE, and throughout this release and supplemental financial information, we refer to our pro-rata ownership stake (based on our 16.0% equity interest or weighted-average ownership interest during the period, as applicable) in investments made and held directly by KWE and its subsidiaries.
• “Adjusted EBITDA” represents Consolidated EBITDA as defined below, adjusted to exclude share-based compensation expense and EBITDA attributable to noncontrolling interests.
• “Adjusted fees” refers to Kennedy Wilson’s 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.
• “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.
• “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, unconsolidated investments and consolidated loans gross of accumulated depreciation and amortization.
• “Equity partners” refers to subsidiaries that we consolidate in our financial statements under U.S. GAAP (other than wholly-owned subsidiaries), including KWE, and third-party equity providers.
• “Investment account” refers to the consolidated investment account presented after noncontrolling interest on invested assets gross of accumulated depreciation.
• “Same property” refers to properties in which Kennedy Wilson has an ownership interest during the entire span of both periods being compared.

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.

Kennedy-Wilson Holdings, Inc.
Consolidated Balance Sheets
(Unaudited)
(Dollars in millions)
				March 31,						December 31,
				2015						2014
Assets
Cash and cash equivalents				$	195.0					$	174.6
Cash held by consolidated investments					474.9						763.1
Accounts receivable					57.6						55.6
Loan purchases and originations					336.0						313.4
Real estate and acquired in place lease values, net of accumulated depreciation and amortization					4,776.4						4,228.1
Unconsolidated investments					486.8						492.2
Other assets					353.9						305.1
Total assets				$	6,680.6					$	6,332.1
Liabilities
Accounts payable, accrued expenses and other liabilities					242.3						264.9
Investment debt					2,672.7						2,195.9
Senior notes payable					702.4						702.4
Line of credit					—						125.0
Total liabilities					3,617.4						3,288.2
Equity
Cumulative preferred stock					—						—
Common stock					—						—
Additional paid-in capital					1,182.5						991.3
Retained earnings (accumulated deficit)					(78.0	)					(62.0	)
Accumulated other comprehensive loss					(48.5	)					(28.2	)
Total Kennedy-Wilson Holdings, Inc. shareholders’ equity					1,056.0						901.1
Noncontrolling interests					2,007.2						2,142.8
Total equity					3,063.2						3,043.9
Total liabilities and equity				$	6,680.6					$	6,332.1

Kennedy-Wilson Holdings, Inc.
Consolidated Statements of Operations
(Unaudited)
(Dollars in millions, except share amounts and per share data)
				Three Months Ended
				March 31,
				2015						2014
Revenue
Investment management, property services and research fees				$	16.4					$	13.2
Rental					90.4						16.0
Hotel					23.4						9.3
Sale of real estate					2.1						11.3
Loan purchases, loan originations and other					5.4						1.7
Total revenue					137.7						51.5
Operating expenses
Commission and marketing					1.4						1.0
Rental operating					24.6						5.6
Hotel operating					21.6						8.5
Cost of real estate sold					1.5						9.7
Compensation and related					26.2						20.5
General and administrative					9.5						8.2
Depreciation and amortization					36.6						7.3
Total operating expenses					121.4						60.8
Income from unconsolidated investments, net of depreciation and amortization					11.2						2.8
Operating income					27.5						(6.5	)
Non-operating income (expense)
Gain on sale of real estate					5.6						—
Acquisition-related gains					4.2						84.2
Acquisition-related expenses					(18.1	)					(4.0	)
Interest expense-investment					(19.4	)					(5.3	)
Interest expense-corporate					(13.0	)					(10.5	)
Other income					0.8						0.8
(Loss) income before benefit from (provision for) income taxes					(12.4	)					58.7
Benefit from (provision for) income taxes					8.1						(8.8	)
Net (loss) income					(4.3	)					49.9
Net loss (income) attributable to the noncontrolling interests					2.8						(37.4	)
Preferred stock dividends and accretion of issuance costs					(2.0	)					(2.0	)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc common shareholders				$	(3.5	)				$	10.5
Basic earnings per share(1)
(Loss) income per basic				$	(0.05	)				$	0.12
Weighted average shares outstanding for basic					91,547,838						88,142,576
Diluted earnings per share(1)
(Loss) income per diluted				$	(0.05	)				$	0.12
Weighted average shares outstanding for diluted					91,547,838						89,422,885
Dividends declared per common share				$	0.12					$	0.09
(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, except share amounts and per share data)
				Three Months Ended
				March 31,
				2015						2014
Net (loss) income				$	(4.3	)				$	49.9
Non-GAAP adjustments:
Add back:
Depreciation and amortization					36.6						7.3
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments					8.8						14.8
Share-based compensation					7.3						1.7
Consolidated Adjusted Net Income					48.4						73.7
Less:
Net income attributable to the noncontrolling interests, before depreciation and amortization(1)					(17.9	)					(39.4	)
Adjusted Net Income				$	30.5					$	34.3
Basic weighted average number of common shares outstanding					91,547,838						88,142,576
Basic Adjusted Net Income per share				$	0.33					$	0.39
(1) $20.7 million and $2.0 million of depreciation and amortization for the three months ended March 31, 2015 and 2014, respectively.

Consolidated EBITDA and Adjusted EBITDA
(Unaudited)
(Dollars in millions)
				Three Months Ended
				March 31,
				2015						2014
Net (loss) income				$	(4.3	)				$	49.9
Non-GAAP adjustments:
Add back:
Interest expense-investment					19.4						5.3
Interest expense-corporate					13.0						10.5
Kennedy Wilson's share of interest expense included in unconsolidated investments					6.4						11.0
Depreciation and amortization					36.6						7.3
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments					8.8						14.8
(Benefit from) provision for income taxes					(8.1	)					8.8
Consolidated EBITDA					71.8						107.6
Add back (less):
Share-based compensation					7.3						1.7
EBITDA attributable to noncontrolling interests (1)					(25.4	)					(40.1	)
Adjusted EBITDA				$	53.7					$	69.2
(1) $28.2 million and $2.7 million of depreciation, amortization and interest for the three months ended March 31, 2015 and 2014, respectively.

Kennedy Wilson

Christina Cha, 310-887-6217

Vice President of Corporate Communication

[email protected]

www.kennedywilson.com

Source: Kennedy-Wilson Holdings, Inc.

Press Releases

Kennedy-Wilson (KW) Reports Q1 Loss Per Share of 5cMay 6, 2015 5:58 PM