KW 10-Q Quarterly Report June 30, 2015

KENNEDY-WILSON HOLDINGS, INC.

10-Ks and 10-Qs

10-Q	Quarter ended Sept. 30, 2025
10-Q	Quarter ended June 30, 2025
10-Q	Quarter ended March 31, 2025
10-K	Fiscal year ended Dec. 31, 2024
10-Q	Quarter ended Sept. 30, 2024
10-Q	Quarter ended June 30, 2024
10-Q	Quarter ended March 31, 2024
10-K	Fiscal year ended Dec. 31, 2023
10-Q	Quarter ended Sept. 30, 2023
10-Q	Quarter ended June 30, 2023
10-Q	Quarter ended March 31, 2023
10-K	Fiscal year ended Dec. 31, 2022
10-Q	Quarter ended Sept. 30, 2022
10-Q	Quarter ended June 30, 2022
10-Q	Quarter ended March 31, 2022
10-K	Fiscal year ended Dec. 31, 2021
10-Q	Quarter ended Sept. 30, 2021
10-Q	Quarter ended June 30, 2021
10-Q	Quarter ended March 31, 2021
10-K	Fiscal year ended Dec. 31, 2020
10-Q	Quarter ended Sept. 30, 2020
10-Q	Quarter ended June 30, 2020
10-Q	Quarter ended March 31, 2020
10-K	Fiscal year ended Dec. 31, 2019
10-Q	Quarter ended Sept. 30, 2019
10-Q	Quarter ended June 30, 2019
10-Q	Quarter ended March 31, 2019
10-K	Fiscal year ended Dec. 31, 2018
10-Q	Quarter ended Sept. 30, 2018
10-Q	Quarter ended June 30, 2018
10-Q	Quarter ended March 31, 2018
10-K	Fiscal year ended Dec. 31, 2017
10-Q	Quarter ended Sept. 30, 2017
10-Q	Quarter ended June 30, 2017
10-Q	Quarter ended March 31, 2017
10-K	Fiscal year ended Dec. 31, 2016
10-Q	Quarter ended Sept. 30, 2016
10-Q	Quarter ended June 30, 2016
10-Q	Quarter ended March 31, 2016
10-K	Fiscal year ended Dec. 31, 2015
10-Q	Quarter ended Sept. 30, 2015
10-Q	Quarter ended June 30, 2015
10-Q	Quarter ended March 31, 2015
10-K	Fiscal year ended Dec. 31, 2014
10-Q	Quarter ended Sept. 30, 2014
10-Q	Quarter ended June 30, 2014
10-Q	Quarter ended March 31, 2014
10-K	Fiscal year ended Dec. 31, 2013
10-Q	Quarter ended Sept. 30, 2013
10-Q	Quarter ended June 30, 2013
10-Q	Quarter ended March 31, 2013
10-K	Fiscal year ended Dec. 31, 2012
10-Q	Quarter ended Sept. 30, 2012
10-Q	Quarter ended June 30, 2012
10-Q	Quarter ended March 31, 2012
10-K	Fiscal year ended Dec. 31, 2011
10-Q	Quarter ended Sept. 30, 2011
10-Q	Quarter ended June 30, 2011
10-Q	Quarter ended March 31, 2011
10-K	Fiscal year ended Dec. 31, 2010
10-Q	Quarter ended Sept. 30, 2010
10-Q	Quarter ended June 30, 2010
10-Q	Quarter ended March 31, 2010
10-K	Fiscal year ended Dec. 31, 2009

PROXIES

DEF 14A	Filed on June 5, 2025
DEF 14A	Filed on April 25, 2025
DEF 14A	Filed on June 6, 2024
DEF 14A	Filed on April 26, 2024
DEF 14A	Filed on April 27, 2023
DEF 14A	Filed on June 9, 2022
DEF 14A	Filed on April 28, 2022
DEF 14A	Filed on April 29, 2021
DEF 14A	Filed on April 28, 2020
DEF 14A	Filed on April 26, 2019
DEF 14A	Filed on April 27, 2018
DEF 14A	Filed on April 28, 2017
DEF 14A	Filed on April 29, 2016
DEF 14A	Filed on April 30, 2015
DEF 14A	Filed on April 29, 2014
DEF 14A	Filed on April 30, 2013
DEF 14A	Filed on April 27, 2012
DEF 14A	Filed on April 28, 2011
DEF 14A	Filed on Aug. 9, 2010

10-Q 1 kw2015063010q.htm FORM 10-Q KW 2015.06.30 10Q

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)



x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2015



o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to .

Commission file number 001-33824

Kennedy-Wilson Holdings, Inc.

(Exact name of Registrant as specified in its charter)



Delaware		26-0508760
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

9701 Wilshire Blvd., Suite 700

Beverly Hills, CA 90212

(Address of principal executive offices)

Registrant’s telephone number, including area code:

(310) 887-6400

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.

(See definition of “large accelerated filer, accelerated filer and smaller reporting company” in Rule 12b-2 of the Exchange Act). (Check one):



Large Accelerated Filer	x	Accelerated Filer	o

Non-Accelerated Filer	o	Smaller Reporting Company	o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). o Yes x No

The number of shares of common stock outstanding as of August 10, 2015 was 112,882,859 .

Table of Contents

Index



PART I FINANCIAL INFORMATION

Item 1.	Financial Statements (Unaudited)	1
	Consolidated Balance Sheets	1
	Consolidated Statements of Operations	2
	Consolidated Statements of Comprehensive (Loss) Income	3
	Consolidated Statement of Equity	4
	Consolidated Statements of Cash Flows	5
	Notes to Consolidated Financial Statements	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	38
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	62
Item 4.	Controls and Procedures	64

PART II OTHER INFORMATION		65

Item 1.	Legal Proceedings	65
Item 1A.	Risk Factors	65
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	65
Item 3.	Defaults Upon Senior Securities	65
Item 4.	Mine Safety Disclosure	65
Item 5.	Other Information	65
Item 6.	Exhibits	65

SIGNATURE		66

Table of Contents

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 (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). 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,” "may," “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 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, 2014. Any such forward-looking statements, whether made in this report or elsewhere, should be considered in the context of the various disclosures made by us about our businesses including, without limitation, the risk factors discussed in our filings with the SEC. Except as required under the federal securities laws and the rules and regulations of the SEC, we do not have any intention or obligation to update publicly any forward-looking statements, whether as a result of new information, future events, changes in assumptions, or otherwise.

Non-GAAP Measures and Certain Definitions

“KWH,” “Kennedy Wilson,” the "Company," "we," "our," or "us" refer to Kennedy-Wilson Holdings, Inc. and its wholly-owned subsidiaries.

“KWE” refers to Kennedy Wilson Europe Real Estate plc, a London Stock Exchange listed company that we externally manage through a wholly-owned subsidiary. The results of KWE are consolidated in our financial statements due to our control of KWE as of June 30, 2015 . We own an approximately 16.2% equity interest in KWE and throughout this report, we refer to our pro-rata ownership stake in investments made and held directly by KWE.

"KW Group" refers to Kennedy Wilson and its consolidated subsidiaries that we consolidate in our financial statements under U.S. GAAP, including KWE.

" Acquisition-related gains" 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 exceeds the basis in the previously held loan. These gains also arise when the Company acquires control of an unconsolidated 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 directly preceding the change of control.

"Adjusted EBITDA" represents Consolidated EBITDA, as defined below, adjusted to exclude corporate merger and acquisition-related expenses, 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 it does 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 the Company’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, in accordance with the standards set forth by EPRA, as net asset value adjusted to include properties and other investment interests at fair value and to exclude certain items not expected to be realized

Table of Contents

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.

"Assets under Management" ("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 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 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 AUM. The estimated value of development properties is included at estimated completion cost.

"Cap rate” represents the net operating income of an investment for the year preceding its acquisition or disposition divided by the purchase or sale price. Cap rates set forth herein only include data from income-producing properties. Cap rates represent historical performance and are not a guarantee of future net operating income. 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. We do not adjust Consolidated EBITDA for gains or losses on the extinguishment of mortgage debt as we are in the business of purchasing discounted notes secured by real estate and, in connection with these note purchases, we may resolve these loans through discounted payoffs with the borrowers. Consolidated EBITDA is not a recognized term under U.S. generally accepted accounting principles, or GAAP, and does not purport to be an alternative to net earnings as a measure of operating performance or to cash flows from operating activities as a measure of liquidity. Additionally, Consolidated EBITDA is not intended to be a measure of free cash flow available for management's discretionary use, as it does not remove all non-cash items (such as acquisition-related gains) or consider certain cash requirements such as interest payments, tax payments and debt service requirements. Our presentation of Consolidated EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Our management believes Consolidated EBITDA is useful in evaluating our operating performance compared to that of other companies in our industry because the calculation of Consolidated EBITDA generally eliminates the effects of financing and income taxes and the accounting effects of capital spending and acquisitions. Such items may vary for different companies for reasons unrelated to overall operating performance. Additionally, we believe Consolidated EBITDA is useful to investors to assist them in getting a more accurate picture of our results from operations.

" Consolidated investment account" refers to the sum of the Company’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 in invested assets gross of accumulated depreciation and amortization.

“Net operating income" or "NOI” is a non-GAAP measure representing the income produced by a property incorporating the operating revenues and expenses.

"Operating associates" generally refer to individuals that are employed by or affiliated with third-party consultants, contractors, property managers or other service providers that we manage and oversee on a day-to-day basis with respect to our investments and services businesses.

“Same property" refers to properties in which Kennedy Wilson and its consolidated subsidiaries has an ownership interest during the entire span of both periods being compared.

Table of Contents

PART I

FINANCIAL INFORMATION


Item 1.	Financial Statements (Unaudited)

Kennedy-Wilson Holdings, Inc.

Consolidated Balance Sheets

(Unaudited)



	June 30, 2015			December 31, 2014
(Dollars in millions, except share and per share amounts)
Assets
Cash and cash equivalents	$	188.6		$	174.6
Cash held by consolidated investments	804.0			763.1
Accounts receivable (including $25.3 and $18.0 of related party)	64.3			55.6
Loan purchases and originations (including $38.7 and $0 of related party)	453.1			313.4
Real estate and acquired in place lease values, net of accumulated depreciation and amortization	4,986.7			4,228.1
Unconsolidated investments (including $186.6 and $85.9 at fair value)	551.4			492.2
Other assets	298.9			305.1
Total assets	$	7,347.0		$	6,332.1

Liabilities and equity
Liabilities
Accounts payable	14.9			11.7
Accrued expenses and other liabilities	305.1			253.2
Investment debt	3,277.9			2,195.9
Senior notes payable	702.5			702.4
Line of credit	—			125.0
Total liabilities	4,300.4			3,288.2

Equity
Cumulative preferred stock, $0.0001 par value per share: 1,000,000 shares authorized $1,000 per share liquidation preference	—			—
Common stock, 112,882,859 and 96,091,446 shares issued and outstanding as of June 30, 2015 and December 31, 2014	—			—
Additional paid-in capital	1,209.1			991.3
Accumulated deficit	(60.2		)	(62.0		)
Accumulated other comprehensive loss	(33.6		)	(28.2		)
Total Kennedy-Wilson Holdings, Inc. shareholders' equity	1,115.3			901.1
Noncontrolling interests	1,931.3			2,142.8
Total equity	3,046.6			3,043.9
Total liabilities and equity	$	7,347.0		$	6,332.1

See accompanying notes to consolidated financial statements.

Table of Contents

Kennedy-Wilson Holdings, Inc.

Consolidated Statements of Operations

(Unaudited)



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in millions, except share and per share amounts)	2015			2014			2015			2014
Revenue
Investment management, property services and research fees (includes $9.2, $33.3, $18.7, and $40.6 of related party fees)	$	15.5		$	39.0		$	31.9		$	52.1
Rental	98.3			37.8			188.7			53.7
Hotel	23.3			4.8			46.7			14.1
Sale of real estate	—			6.1			2.1			17.4
Loan purchases, loan originations and other	3.4			4.3			8.8			6.0
Total revenue	140.5			92.0			278.2			143.3
Operating expenses
Commission and marketing	1.8			0.9			3.2			1.8
Rental operating	24.5			11.2			49.1			16.9
Hotel operating	21.8			6.7			43.4			15.2
Cost of real estate sold	—			3.9			1.5			13.5
Compensation and related	44.0			32.2			70.2			52.8
General and administrative	11.8			8.4			21.3			16.5
Depreciation and amortization	38.0			25.3			74.6			32.6
Total operating expenses	141.9			88.6			263.3			149.3
Income from unconsolidated investments	17.0			31.0			28.2			33.8
Operating income	15.6			34.4			43.1			27.8
Non-operating income (expense)
Gain on sale of real estate	34.5			—			40.1			—
Acquisition-related gains	53.1			86.0			57.3			170.3
Acquisition-related expenses	(2.0		)	(7.6		)	(20.1		)	(11.6		)
Interest expense-investment	(27.2		)	(11.1		)	(46.6		)	(16.4		)
Interest expense-corporate	(10.8		)	(14.7		)	(23.8		)	(25.2		)
Other income	2.8			2.1			3.6			2.9
Income before provision for income taxes	66.0			89.1			53.6			147.8
Provision for income taxes	(36.1		)	(25.4		)	(28.0		)	(34.2		)
Net income	29.9			63.7			25.6			113.6
Net loss (income) attributable to the noncontrolling interests	1.9			(25.3		)	4.7			(62.7		)
Preferred dividends and accretion of preferred stock issuance costs	(0.6		)	(2.1		)	(2.6		)	(4.1		)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	31.2		$	36.3		$	27.7		$	46.8
Basic earnings per share
Income per basic	$	0.29		$	0.39		$	0.27		$	0.51
Weighted average shares outstanding for basic	103,721,472			89,140,498			97,669,080			88,645,002
Diluted earnings per share
Income per diluted	$	0.27		$	0.38		$	0.27		$	0.50
Weighted average shares outstanding for diluted	111,428,358			102,115,350			103,936,881			101,435,250
Dividends declared per common share	$	0.12		$	0.09		$	0.24		$	0.18

See accompanying notes to consolidated financial statements.

Table of Contents

Kennedy-Wilson Holdings, Inc.

Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in millions)	2015			2014			2015			2014

Net income	$	29.9		$	63.7		$	25.6		$	113.6
Other comprehensive income (loss), net of tax:
Unrealized foreign currency translation gain (loss)	68.7			23.1			(36.2		)	21.9
Unrealized gain on marketable securities	—			—			0.1			—
Amounts reclassified out of AOCI during the period	10.3			(8.3		)	10.0			(7.1		)
Unrealized currency derivative contracts and other (loss) gain	(3.4		)	(2.1		)	15.0			(3.6		)
Total other comprehensive gain (loss) for the period	75.6			12.7			(11.1		)	11.2

Comprehensive income	105.5			76.4			14.5			124.8
Comprehensive (income) loss attributable to noncontrolling interests ⁽¹⁾	(58.9		)	(44.1		)	10.4			(81.5		)
Comprehensive income attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	46.6		$	32.3		$	24.9		$	43.3

⁽¹⁾ Comprehensive income attributable to noncontrolling interest includes allocation of unrealized currency translation losses and currency derivative contracts.

See accompanying notes to consolidated financial statements.

Table of Contents

Kennedy-Wilson Holdings, Inc.

Consolidated Statement of Equity

(Unaudited)



	Preferred Stock				Common Stock				Additional Paid-in Capital			Retained Earnings (Accumulated Deficit)			Accumulated Other Comprehensive Income (Loss)			Noncontrolling Interests
(Dollars in millions, except share amounts)	Shares		Amount		Shares		Amount		Additional Paid-in Capital			Retained Earnings (Accumulated Deficit)			Accumulated Other Comprehensive Income (Loss)			Noncontrolling Interests			Total
Balance at December 31, 2014	132,550		$	—	96,091,446		$	—	$	991.3		$	(62.0	)	$	(28.2	)	$	2,142.8		$	3,043.9
Issuance of 8,625,000 shares, net	—		—		8,625,000		—		215.0			—			—			—			215.0
Shares forfeited	—		—		(26,024	)	—		—			—			—			—			—
RSG Grants	—		—		41,400							—			—			—			—
Shares retired due to RSG Vesting	—		—		(403,911	)			(11.3		)	—			—			—			(11.3		)
Conversion of preferred stock to common stock	(100,000	)	—		8,554,948		—		—			—			—			—			—
Stock based compensation	—		—						14.1			—			—			—			14.1
Other comprehensive income (loss):
Unrealized foreign currency translation loss, net of tax	—		—		—		—		—			—			(6.4		)	(10.7		)	(17.1		)
Unrealized foreign currency derivative contract gain, net of tax	—		—		—		—		—			—			1.0			5.0			6.0
Preferred stock dividends	—		—		—		—		—			(2.6		)	—			—			(2.6		)
Common stock dividends	—		—		—		—		—			(25.9		)	—			—			(25.9		)
Net income	—		—		—		—		—			30.3			—			(4.7		)	25.6
Acquisition of Kennedy Wilson Europe (KWE) shares from noncontrolling interest holders	—		—		—		—		—			—			—			(24.4		)	(24.4		)
Contributions from noncontrolling interests, excluding KWE	—		—		—		—		—			—			—			6.4			6.4
Distributions to noncontrolling interests	—		—		—		—		—			—			—			(183.1		)	(183.1		)
Balance at June 30, 2015	32,550		$	—	112,882,859		$	—	$	1,209.1		$	(60.2	)	$	(33.6	)	$	1,931.3		$	3,046.6

See accompanying notes to consolidated financial statements.

Table of Contents

Kennedy-Wilson Holdings, Inc.

Consolidated Statements of Cash Flows (Unaudited)



	Six Months Ended June 30,
(Dollars in millions)	2015			2014
Cash flows from operating activities:
Net income	$	25.6		$	113.6
Adjustments to reconcile net income to net cash provided by operating activities:
Net gain from sale of real estate	(40.8		)	(3.9		)
Acquisition-related gain	(57.3		)	(170.3		)
Depreciation and amortization	74.6			32.6
Provision for deferred income taxes	0.9			34.2
Amortization of deferred loan costs	3.2			1.6
Amortization of discount and accretion of premium on issuance of the senior notes and investment debt	(9.2		)	(1.2		)
Unrealized net gains on derivatives	(1.8		)	—
Income from unconsolidated investments and loan purchases and originations	(32.0		)	(34.1		)
Operating distributions from unconsolidated investments	33.1			57.7
Operating distributions from loan purchases and originations	4.1			—
Stock-based compensation	14.1			3.4
Change in assets and liabilities:
Accounts receivable	(4.2		)	(15.8		)
Other assets	0.9			(4.4		)
Accounts payable, accrued expenses and other liabilities	26.1			51.7
Net cash provided by operating activities	37.3			65.1
Cash flows from investing activities:
Additions to loans	(233.5		)	(373.3		)
Collections of loans	4.6			18.7
Net proceeds from sale of real estate	504.0			15.0
Purchases of and additions to real estate	(986.7		)	(1,289.8		)
Additions to nonrefundable escrow deposits	(3.4		)	—
Proceeds from settlement of foreign derivative contracts	35.8			—
Purchases of foreign derivative contracts	(5.2		)	—
Investment in marketable securities	—			(6.9		)
Proceeds from sale of marketable securities	6.2			—
Distributions from unconsolidated investments	33.9			55.6
Contributions to unconsolidated investments	(128.6		)	(106.0		)
Net cash used in investing activities	(772.9		)	(1,686.7		)
Cash flows from financing activities:
Borrowings under senior notes payable	—			297.2
Borrowings under line of credit	75.0			90.0
Repayment of line of credit	(200.0		)	(90.0		)
Borrowings under investment debt	1,574.4			295.2
Repayment of investment debt	(605.0		)	(14.0		)
Debt issue costs	(13.1		)	(11.3		)
Issuance of common stock	215.0			190.7
Repurchase and retirement of common stock	(11.3		)	(2.6		)
Proceeds from the issuance of KWE shares, net	—			1,351.1
Dividends paid	(23.6		)	(18.1		)
Change in restricted cash	—			(42.6		)
Acquisition of KWE shares from noncontrolling interest holders	(24.4		)	(16.8		)
Contributions from noncontrolling interests, excluding KWE	6.4			8.6
Distributions to noncontrolling interests	(183.1		)	(13.5		)
Net cash provided by financing activities	810.3			2,023.9
Effect of currency exchange rate changes on cash and cash equivalents	(19.8		)	19.2
Net change in cash and cash equivalents ⁽¹⁾	54.9			421.5
Cash and cash equivalents, beginning of period	937.7			178.2
Cash and cash equivalents, end of period	$	992.6		$	599.7

⁽¹⁾ See discussion of non-cash effects in notes to statement of cash flows.

See accompanying notes to consolidated financial statements.

Table of Contents

Kennedy-Wilson Holdings, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

Supplemental cash flow information:



	Six Months Ended June 30,
(Dollars in millions)	2015		2014
Cash paid for:
Interest	$	59.7	$	34.7
Income taxes	2.7		0.1

Supplemental disclosure of non-cash investing and financing activities:



	June 30,
(Dollars in millions)	2015		2014

Accrued capital expenditures	$	5.0	$	—
Dividends declared but not paid on common stock	13.5		8.2

On May 19, 2015, all 100,000 outstanding shares of the Series A Preferred Stock were mandatorily converted into an aggregate of 8,554,948 shares of the Company’s common stock, $0.0001 par value per share, based on a conversion price of approximately $11.69 per share of Common Stock.

During the six months ended June 30, 2015, KWE foreclosed on two notes secured by office buildings located in Dublin, Ireland and the Company acquired additional equity interests in a multifamily and commercial property in the Western United States that were previously unconsolidated. The assets and liabilities of these properties were consolidated in KW Group's financial statements at fair value in accordance with FASB ASC Topic 805 Business Combinations . As the fair value of the KW Group's interests in these properties were in excess of their carrying value of their ownership interest, KW Group recorded acquisition-related gains of $57.3 million . See Note 4 for more detail.

On February 28, 2014, Kennedy Wilson contributed its 50% interest in an unconsolidated investment which held 14 commercial, retail, and industrial properties portfolio to KWE as part of Kennedy Wilson's subscription in KWE's initial public offering as described in note 1.

On March 31, 2014 and June 30, 2014, Kennedy Wilson amended the existing operating agreements governing certain of its investments with certain of its equity partners thereby allowing Kennedy Wilson to gain control of these operating properties. As a result of obtaining control, the assets and liabilities of these properties were consolidated in KW Group's financial statements at fair value in accordance with FASB ASC Topic 805 Business Combinations . As the fair value of our interests in these properties were in excess of their carrying value of their ownership interest, we recorded acquisition-related gains of $80.5 million for the quarter ended March 31, 2014, of which $40.3 million was allocated to noncontrolling equity partners.

During the six months ended June 30, 2014, Kennedy Wilson foreclosed on a 133,000 square foot retail center and an adjacent 2.4 acre vacant lot in Van Nuys, CA. As a result of the foreclosure, the Company was required to consolidate the assets and liabilities of the retail center at fair value under ASC Topic 805 Business Combinations and recorded the vacant lot at fair market value.

See accompanying notes to consolidated financial statements.

Table of Contents

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

NOTE 1—BASIS OF PRESENTATION

KW Group's unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations of the U.S. Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in the financial statements prepared in accordance with accounting principles generally accepted in the United States ("U.S. GAAP") may have been condensed or omitted pursuant to SEC rules and regulations, although we believe that the disclosures are adequate to make their presentation not misleading. In our opinion, all adjustments, consisting of only normal and recurring items, necessary for a fair presentation of the results of operations for the three and six months ended June 30, 2015 and 2014 have been included. The results of operations for these periods are not necessarily indicative of results that might be expected for the full year ending December 31, 2015 . For further information, your attention is directed to the footnote disclosures found in our Annual Report on Form 10-K for the year ended December 31, 2014 . Throughout this unaudited interim consolidated financial statements we refer to “KW Group,” which we define as the Company and its subsidiaries that are consolidated in its financial statements under U.S. GAAP (including KWE as defined below). All significant intercompany balances and transactions have been eliminated in consolidation. We also refer to “KWH,” “Kennedy Wilson,” the “Company,” “we,” “our,” or “us” which we define as Kennedy-Wilson Holdings, Inc. and its wholly-owned subsidiaries.

Kennedy Wilson Europe Real Estate Plc (“KWE,” LSE: KWE), a Jersey investment company formed to invest in real estate and real estate-related assets in Europe, closed its initial public offering ("IPO") on the London Stock Exchange during the quarter ended March 31, 2014. KWE is externally managed by a wholly-owned subsidiary of Kennedy Wilson incorporated in Jersey pursuant to an investment management agreement. Due to the terms provided in the investment management agreement and Kennedy Wilson's equity ownership interest in KWE, pursuant to the guidance set forth in Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Subtopic 810 - Consolidation (“Subtopic 810”), the Company is required to consolidate KWE’s results in its consolidated financial statements. As of June 30, 2015 , the Company has invested $295.5 million of cash and contributed $58.3 million of assets into KWE which represents a 16.2% ownership interest of KWE’s total issued share capital as of June 30, 2015 .

In addition to its investment in KWE, prior to KWE's formation the Company (along with its equity partners ) directly invested in 15 properties, four loan pools and a servicing platform in Europe which have total assets of $914.3 million included in the Company's consolidated balance sheet as of June 30, 2015 . Kennedy Wilson's total equity in these investments was $270.0 million and the Company's weighted average ownership in these investments was 57.6% as of June 30, 2015 .

In addition, throughout these unaudited interim consolidated financial statements, we refer to our “equity partners,” which we define as the subsidiaries that we consolidate in our financial statements under U.S. GAAP (other than wholly-owned subsidiaries), including KWE, and third-party equity providers.

Kennedy Wilson evaluates its relationships with other entities to identify whether they are variable interest entities ("VIEs") as defined in the FASB ASC Subtopic 810-10 and to assess whether it is the primary beneficiary of such entities. If the determination is made that Kennedy Wilson is the primary beneficiary, then that entity is included in the consolidated financial statements in accordance with the ASC Subtopic 810-10.

The preparation of the accompanying consolidated financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions about future events. These estimates and the underlying assumptions affect the amounts of assets and liabilities reported, disclosure about contingent assets and liabilities, and reported amounts of revenues and expenses. As future events and their effects cannot be determined with precision, actual results could differ significantly from these estimates. See comment in Note 4 about the preliminary nature of the estimates used in relation to acquisitions.

NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ADOPTION OF NEW ACCOUNTING PRONOUNCEMENTS

REVENUE RECOGNITION—Performance fees or carried interests are allocated to the general partner, special limited partner or asset manager of our real estate funds and loan pool participations based on the cumulative performance of the funds and loan pools and are subject to preferred return thresholds of the limited partners and participants. At the end of each reporting period, we calculate the performance fee that would be due to the general partner, special limited partner or asset manager's interests for a fund or loan pool, pursuant to the fund agreement or participation agreements, as if the fair value of the underlying investments were realized as of such date, irrespective of whether such amounts have been realized. As the fair value of underlying investments varies between reporting periods, it is necessary to make adjustments to amounts recorded as performance fees to reflect either

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

(a) positive performance resulting in an increase in the performance fee allocated to the general partner or asset manager or (b) negative performance that would cause the amount due to us to be less than the amount previously recognized as revenue, resulting in a negative adjustment to performance fees allocated to the general partner or asset manager. A majority of the performance fees are recognized in investment management revenue, and substantially all of the carried interest is recognized in income from unconsolidated investments in our consolidated statements of operations. Total performance fees recognized from inception through June 30, 2015 that may be reversed in future periods if there is negative fund or loan pool performance totaled $22.8 million . Performance fees accrued as of June 30, 2015 and December 31, 2014 were $22.8 million and $15.8 million , respectively, and are included in accounts receivable in the accompanying consolidated balance sheet.

REAL ESTATE ACQUISITIONS—The purchase price of acquired properties is recorded to land, buildings and building improvements and intangible lease value (value of above-market and below-market leases, acquired in-place lease values, and tenant relationships, if any) based on their respective estimated fair values in accordance with ASC Subtopics 805-10 Business Combinations . Acquisition-related costs are expensed as incurred. The ownership of the other interest holders in consolidated subsidiaries is reflected as noncontrolling interests.

The valuations of real estate are based on management estimates of the real estate assets using income and market approaches. The indebtedness securing the real estate is valued, in part, based on third party valuations and management estimates also using an income approach.

NONCONTROLLING INTERESTS—Noncontrolling interests are reported within equity as a separate component in accordance with ASC Subtopic 810-10, Noncontrolling Interests in Consolidated Financial Statements . Revenues, expenses, gains, losses, net income (loss), and other comprehensive income (loss) are reported in the consolidated statements of operations at the consolidated amounts and net income (loss) and comprehensive income (loss) attributable to noncontrolling interests are separately stated.

The largest component of noncontrolling interest is the Company's investment in KWE which had a balance of $1.7 billion as of June 30, 2015 .

FOREIGN CURRENCIES—The financial statements of KW Group's subsidiaries located outside the United States are measured using the local currency as this is their functional currency. The assets and liabilities of these subsidiaries are translated at the rates of exchange at the balance sheet date, and income and expenses are translated at the average monthly rate. The foreign currencies include the euro, the British pound sterling, and the Japanese yen. Cumulative translation adjustments, to the extent not included in cumulative net income, are included in the consolidated statement of equity as a component of accumulated other comprehensive income.

DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES—All derivative instruments are recognized as either assets or liabilities in the balance sheet at their respective fair values. For derivatives designated in hedging relationships, changes in fair value of cash flow hedges or net investment hedges are recognized in accumulated other comprehensive income, to the extent the derivative is effective at offsetting the changes in the item being hedged until the hedged item affects earnings. Changes in fair value for fair value hedges are recognized in earnings.

Fluctuations in foreign exchanges rates may have a significant impact on the results of our operations. In order to manage the effect of these fluctuations, we generally hedge our book equity exposure to changes in foreign currency rates through currency forward contracts and options. We typically hedge 50% - 100% of book equity exposure against these foreign currencies.

INCOME TAXES—Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. In accordance with ASC Subtopic 740-10 Accounting for Uncertainty in Income Taxes , the effect of income tax positions is recognized only if those positions are more likely than not to be sustained. Recognized income tax positions are measured at the largest amount that is greater than 50% likely of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.

RECENT ACCOUNTING PRONOUNCEMENTS—On April 10, 2014, the FASB issued ASU 2014-08, which amends the definition of discontinued operations and requires additional disclosures for disposal transactions that do not meet the revised

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

discontinued operations criteria. ASU 2014-08 is required to be adopted for fiscal years beginning after December 15, 2014, with early adoption permitted. Our early adoption of this pronouncement on January 1, 2014 did not have a material impact on KW Group's consolidated financial statements in the year of adoption.

In May 2014, the FASB issued ASU 2014-09 Revenue from Contracts with Customers, a five step model to recognize revenue from customer contracts in an effort to increase consistency and comparability throughout global capital markets and across industries. The model will identify the contract, identify any separate performance obligations in the contract, determine the transaction price, allocate the transaction price and recognize revenue when the performance obligation is satisfied. The new standard will replace most existing revenue recognition in GAAP when it becomes effective for the Company on January 1, 2018. We have not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.

In February 2015, the FASB issued ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis , which makes certain changes to both the variable interest model and the voting model, including changes to (1) the identification of variable interests (fees paid to a decision maker or service provider), (2) the variable interest entity characteristics for a limited partnership or similar entity and (3) the primary beneficiary determination. ASU 2015-02 is effective for KW Group beginning January 1, 2016. Early adoption is permitted. KW Group is still evaluating the impact the adoption of this standard will have on the consolidated financial statements.

In April 2015, the FASB issued ASU 2015-03 Simplifying the Presentation of Debt Issuance Costs to reduce the complexity of financial statement presentation pursuant to which debt issuance costs will be presented as a direct deduction from the carrying amount of debt liabilities as opposed to a deferred charge recognized as an asset. ASU 2015-03 is required to be adopted for fiscal years beginning after December 15, 2015 and the Company does not expect its adoption to have a material impact on KW Group's consolidated financial statements.

The FASB did not issue any other ASCs during the first six months of 2015 that we expect to be applicable and have a material impact on our financial position or results of operations.

RECLASSIFICATIONS—Certain balances included in prior year's financial statements have been reclassified to conform to the current year's presentation.

NOTE 3—LOAN PURCHASES AND ORIGINATIONS

KW Group's investment in loan purchases and originations was $453.1 million and $313.4 million at June 30, 2015 and December 31, 2014 , respectively.

During the second quarter of 2015, KWH originated a loan to an existing joint venture in an amount equal to approximately $38.7 million . With the proceeds of such loan, the joint venture purchased a note secured by a resort in Kona, Hawaii, for approximately $38.7 million . Additionally, during the second quarter of 2015, KWE acquired a nonperforming loan secured by a residential property in London, England, for $108.4 million .

During the fourth quarter of 2014, KWE acquired the loans secured by an office building in Dublin, Ireland for $53.0 million . During the first quarter of 2015, KWE converted the loans into a 100% direct ownership interest in the office building. Additionally, during the first quarter of 2015, KWE acquired eight loans secured by eight hotels located throughout the United Kingdom for $95.2 million .

KW Group recognized interest income on loans of $ 3.4 million and $ 8.8 million during the three and six months ended June 30, 2015 , respectively, and $4.3 million and $6.0 million during three and six months ended June 30, 2014 , respectively.

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

NOTE 4—REAL ESTATE AND IN-PLACE LEASE VALUE

The following table summarizes KW Group's investment in consolidated real estate properties at June 30, 2015 and December 31, 2014 , respectively:



	June 30,			December 31,
(Dollars in millions)	2015			2014
Land	$	1,257.5		$	1,046.9
Buildings	3,403.8			2,945.1
Building improvements	138.8			75.1
In-place lease value	366.2			282.6
	5,166.3			4,349.7
Less accumulated depreciation and amortization	(179.6		)	(121.6		)
Real estate and acquired in place lease values, net of accumulated depreciation and amortization	$	4,986.7		$	4,228.1

Real property, including land, buildings, and building improvements, are included in real estate and are generally stated at cost. Buildings and building improvements are depreciated on a straight-line method over their estimated lives not to exceed 40 years. Acquired in-place lease values are recorded at their estimated fair value and depreciated over their respective weighted-average lease term which was 8.1 years at June 30, 2015 .

Consolidated Acquisitions

The purchase of property is recorded to land, buildings, building improvements, and intangible lease value (including the value of above-market and below-market leases, acquired in-place lease values, and tenant relationships, if any) based on their respective estimated fair values. The purchase price generally approximates the fair value of the properties as acquisitions are generally transacted with third-party willing sellers.

During the six months ended June 30, 2015 , KW Group acquired the following consolidated properties:



(Dollars in millions)		Preliminary Purchase Price Allocation at Acquisition ⁽¹⁾
Location	Description	Land		Building		Acquired in place lease values ⁽²⁾		Investment debt		NCI ⁽³⁾		KWH Shareholders' Equity
Western U.S.	449k square feet of commercial properties and 1,216 multifamily units ⁽⁶⁾	$	115.1	$	263.1	$	18.9	$	244.7	$	6.1	$	146.3
United Kingdom	Portfolio of 171 commercial, retail, and industrial properties ⁽⁴⁾	265.5		407.8		73.6		512.0		197.3		37.6
Ireland	Three properties that total 149k square feet ⁽⁴⁾⁽⁵⁾	21.0		68.4		9.8		—		82.7		16.5
Spain	Two development projects ⁽⁴⁾	—		43.9		—		—		36.8		7.1
		$	401.6	$	783.2	$	102.3	$	756.7	$	322.9	$	207.5

⁽¹⁾ Excludes acquisition expenses and net other assets. The purchase price allocations for properties acquired during the six months ended June 30, 2015 are based on preliminary measurements of fair value that are subject to change. These allocations represent the Company's current best estimates of fair value.

⁽²⁾ Includes above and below market leases in this table. Above and below market leases are part of other assets and accrued expenses and other liabilities.

⁽³⁾ Noncontrolling interest amounts associated with acquisition.

⁽⁴⁾ These portfolios of properties were directly acquired and are held by KWE. Kennedy Wilson owns approximately 16.2% of the total issued share capital of KWE as of June 30, 2015 .

⁽⁵⁾ KWE recognized an acquisition-related gain of $ 10.1 million on these transaction as the property was previously a mortgage note that KWE foreclosed on and converted to real estate. As the fair value of the assets was in excess of the basis in the previously held mortgage notes, KWE recognized an acquisition-related gain upon conversion.

⁽⁶⁾ Prior to June 30, 2015, properties included within this group were accounted for under equity method. KW Group purchased the third party equity partners' interests and consolidated the properties resulting in acquisition-related gains of $47.2 million .

Gains on real estate

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

KW Group sold its investment in its Japanese multifamily portfolio, which resulted in a gain of $33.5 million before noncontrolling interest and KWE sold seven commercial properties during the year, which resulted in a gain of $6.6 million before noncontrolling interest. These gains are presented net as a component of non-operating income (expense) as the properties were treated as businesses at acquisition. Acquisition-related gains of $57.3 million were also recognized for acquiring additional equity interests in a multifamily and commercial property in the Western United States and the conversion of mortgage notes held by KWE into commercial real estate properties in Dublin.

Pro forma results of operations

The results of operations of the assets acquired have been included in our consolidated financial statements since the date of their acquisition. KW Group's unaudited pro forma results have been prepared for comparative purposes only and do not purport to be indicative of the results of operations that would have occurred had this acquisition been consummated at the beginning of the periods presented.

The pro forma data presented below assumes that the acquisitions during the three and six months ended June 30, 2015 occurred as of January 1, 2014.



	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in millions, except for per share data)	2015		2014		2015		2014
Pro forma revenues	$	146.7	$	117.4	$	298.4	$	194.2
Pro forma net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders ⁽¹⁾	32.2		38.9		30.5		51.9
Pro forma net income (loss) per share:
Basic	$	0.30	$	0.42	$	0.30	$	0.56
Diluted	$	0.28	$	0.40	$	0.29	$	0.55

⁽¹⁾ Excludes the effects of acquisition-related gains.

NOTE 5—UNCONSOLIDATED INVESTMENTS

KW Group has unconsolidated investments through real estate related joint ventures and loan pool participations. The following table details its investments in joint ventures and loan pool participations as of June 30, 2015 and December 31, 2014 :



	June 30,		December 31,
(Dollars in millions)	2015		2014
Investments in joint ventures	$	502.6	$	435.8
Investments in loan pool participations	48.8		56.4
Total	$	551.4	$	492.2

Investments in Joint Ventures

Kennedy Wilson has a number of joint venture interests, generally ranging from 5% to 50% , that were formed to acquire, manage, develop, service and/or sell real estate and invest in loan pools and discounted loan portfolios. Kennedy Wilson has significant influence over these entities, but not control, and accordingly, these investments are accounted for under the equity method.

Joint Venture Holdings

As of June 30, 2015 and December 31, 2014 , Kennedy Wilson's investment in joint ventures totaled $502.6 million and $435.8 million , respectively.

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

The following table details our investments in joint ventures by investment type and geographic location as of June 30, 2015 :



(Dollars in millions)	Multifamily		Commercial		Loan		Residential		Other		Total
Western U.S.	$	221.0	$	79.5	$	50.6	$	77.2	$	11.9	$	440.2
Japan	5.0		—		—		—		—		5.0
United Kingdom	—		27.8		—		—		—		27.8
Spain	—		—		—		—		29.6		29.6
Total	$	226.0	$	107.3	$	50.6	$	77.2	$	41.5	$	502.6

The following table details our investments in joint ventures by investment type and geographic location as of December 31, 2014 :



(Dollars in millions)	Multifamily		Commercial		Loan		Residential		Other		Total
Western U.S.	$	134.5	$	110.3	$	50.3	$	71.0	$	9.3	$	375.4
United Kingdom	—		31.5		—		—		—		31.5
Spain	—		—		—		—		28.9		28.9
Total	$	134.5	$	141.8	$	50.3	$	71.0	$	38.2	$	435.8

Vintage Housing Holdings ("VHH")

During the second quarter of 2015, the Company purchased a 61% noncontrolling interest for $78.7 million in VHH, an existing venture that holds controlling interests in 30 syndicated limited partnerships ("LPs") that own multifamily properties via a traditional low-income tax credit structure in the Western United States. The remaining 39% is held by one non-affiliated entity who is appointed as the manager. Neither party controls VHH, and, accordingly, the Company will account for its investment under the equity method.

The LPs generate cash flow through their controlling interests in entities owning multifamily housing that is predominantly structured with low income housing credits to benefit the LPs. The Company has elected the fair value option on its unconsolidated investment in VHH. During the quarter, the Company recognized a $12.9 million fair value gain through income from unconsolidated investments due to various factors including a long period between the execution of binding agreements between the parties and the closing of the transaction. During that interim period, various beneficial valuation events occurred such as a $2.1 million distribution from the investment that the Company received, which contributed to the value of the investment reported at June 30, 2015 exceeding the amount of the Company’s initial investment.

VHH is KW Group's largest joint venture investment; there were no other investments that represented more than 10% of the joint venture balance as of June 30, 2015 or December 31, 2014 .

Contributions to Joint Ventures

During the six months ended June 30, 2015 , Kennedy Wilson contributed $85.6 million to new joint ventures as an initial investment, including the $78.7 million for the VHH investment discussed above. In addition, Kennedy Wilson contributed $43.0 million to existing joint ventures to fund our share of a development project, to pay off external debt and for capital expenditures and working capital needs.

Distributions from Joint Ventures and Investments in Loan Pools

During the six months ended June 30, 2015 , Kennedy Wilson received $67.0 million in operating and investing distributions from its joint ventures and loan pools. Investing distributions resulted from the refinancing of property level debt and asset sales. Operating distributions resulted from operating cash flow generated by the joint venture investments.

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

The following table details cash distributions by investment type and geographic location for the six months ended June 30, 2015 :



	Multifamily				Commercial				Loan Pools				Residential and Other				Total
(Dollars in millions)	Operating		Investing		Operating		Investing		Operating		Investing		Operating		Investing		Operating		Investing
Western U.S.	$	14.3	$	5.2	$	8.3	18.0		$	—	$	2.2	4.8		$	0.1	$	27.4	$	25.5
United Kingdom	—		—		1.1		1.6		3.1		1.7		—		—		4.2		3.3
Ireland	—		—		—		—		1.5		5.1		—		—		1.5		5.1
Total	$	14.3	$	5.2	$	9.4	$	19.6	$	4.6	$	9.0	$	4.8	$	0.1	$	33.1	$	33.9

Consolidation Considerations

We determine the appropriate accounting method with respect to all investments that are not VIEs based on the control-based framework (controlled entities are consolidated) provided by the consolidations guidance in FASB ASC Topic 810. Kennedy Wilson's determination considers specific factors cited under FASB ASC Topic 810-20 Control of Partnerships and Similar Entities which presumes that control is held by the general partner (and managing member equivalents in limited liability companies). Limited partners' substantive participation rights may overcome this presumption of control. We account for joint ventures where it is deemed that we do not have control through the equity method of accounting while entities we control are consolidated in KW Group's financial statements.

Capital Commitments

As of June 30, 2015 , Kennedy Wilson has unfulfilled capital commitments totaling $28.1 million to four of its joint ventures. We may be called upon to contribute additional capital to joint ventures in satisfaction of such capital commitment obligations. Subsequent to June 30, 2015 , the Company made an additional $25.0 million commitment to one of its joint ventures.

Guarantees

Kennedy Wilson has certain guarantees associated with loans secured by consolidated assets or assets held directly or in various joint ventures. As of June 30, 2015 , the maximum potential amount of future payments (undiscounted) Kennedy Wilson could be required to make under the guarantees was approximately $54.4 million which is approximately 1% of investment level debt of Kennedy Wilson and its equity partners. The guarantees expire through 2025 , and Kennedy Wilson’s performance under the guarantees would be required to the extent there is a shortfall upon liquidation between the principal amount of the loan and the net sale proceeds from the property. Based on our evaluation of guarantees under FASB ASC Subtopic 460-10 Estimated Fair Value of Guarantees, the estimated fair value of guarantees made as of June 30, 2015 and December 31, 2014 was immaterial.

Investments in loan pool participation

As of June 30, 2015 and December 31, 2014 , KW Group's investment in loan pool participations totaled $48.8 million and $56.4 million , respectively.

The following table presents the income from unconsolidated investments for loan pools and foreign currency gain and (loss) recognized by KW Group during the three and six months ended June 30, 2015 and 2014 for the loan pools that were outstanding:



	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in millions)	2015		2014		2015			2014
Income from unconsolidated investments - loan pools	$	3.0	$	2.5	$	6.1		$	4.6
Foreign currency translation gain (loss) ⁽¹⁾	2.3		0.2		(0.3		)	0.4
Total	$	5.3	$	2.7	$	5.8		$	5.0

⁽¹⁾ Excludes impact of currency derivative contracts. These amounts are recognized through the Statement of Comprehensive Income (Loss).

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

NOTE 6—FAIR VALUE MEASUREMENTS AND THE FAIR VALUE OPTION

The following table presents fair value measurements (including items that are required to be measured at fair value and items for which the fair value option has been elected) as of June 30, 2015 :



(Dollars in millions)	Level 1		Level 2			Level 3		Total
Marketable securities	$	0.3	$	—		$	—	$	0.3
Unconsolidated investments	—		—			186.6		186.6
Currency forward contracts	—		29.5			—		29.5
Currency option contracts	—		(1.6		)	—		(1.6		)
Total	$	0.3	$	27.9		$	186.6	$	214.8

The following table presents fair value measurements (including items that are required to be measured at fair value and items for which the fair value option has been elected) as of December 31, 2014 :



(Dollars in millions)	Level 1		Level 2		Level 3		Total
Marketable securities	$	6.5	$	—	$	—	$	6.5
Unconsolidated investments	—		—		85.9		85.9
Currency forward contracts	—		23.9		—		23.9
Currency option contracts	—		6.7		—		6.7
Total	$	6.5	$	30.6	$	85.9	$	123.0

Marketable Securities

Marketable securities include Kennedy Wilson's investment in publicly traded equity securities. The carrying value of marketable securities is a level 1 valuation as the fair value is based off of unadjusted quoted market prices in active markets for identical securities. The amount above excludes Kennedy Wilson's 22.0 million shares in KWE as the investment is eliminated due to the consolidation of KWE's results in KW Group's financial statements. Based on the June 30, 2015 share price, Kennedy Wilson's investment in KWE had a market value of approximately $ 392.3 million (cost basis of $ 363.4 million ) based on a per share price of $17.86 at June 30, 2015 . As of June 30, 2015 , the Company had hedged 83.9% of the foreign currency rate risk of its net investment in KWE by entering into currency forward contracts and options, which had a fair value of $3.3 million .

Fair Value and Fair Value Option - Unconsolidated Investments

Kennedy Wilson records its investments in certain funds it manages and sponsors ("the Funds") based upon the net assets that would be allocated to its interests in the Funds assuming the Funds were to liquidate their investments at fair value as of the reporting date. Kennedy Wilson’s investment balance in the Funds was $22.0 million and $24.9 million at June 30, 2015 and December 31, 2014 , respectively, which is included in unconsolidated investments in the accompanying consolidated balance sheets. As of June 30, 2015 , Kennedy Wilson had unfunded capital commitments to the Funds in the amount of $28.1 million .

Kennedy Wilson elected to use the fair value option ("FV Option") for five unconsolidated investments to more accurately reflect the timing of the value created in the underlying investments and report those results in current operations. Kennedy Wilson's investment balance in the FV Option investments was $164.6 million and $61.0 million at June 30, 2015 and December 31, 2014 , respectively, which is included in unconsolidated investments in the accompanying balance sheets. The increase in the fair value option investments related to the Company's investment in VHH during the second quarter. Refer to Note 5 for more detail.

In estimating fair value of real estate held by the Funds and the five FV Option investments, we consider significant unobservable inputs such as capitalization and discount rates.

The following table summarizes our investments in unconsolidated investments held at fair value by type:

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)



(Dollars in millions)	June 30, 2015		December 31, 2014
Funds	$	22.0	$	24.9
FV Option	164.6		61.0
Total	$	186.6	$	85.9

The following table presents changes in Level 3 investments for the three and six months ended June 30, 2015 and 2014 :



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in millions)	2015			2014			2015			2014
Beginning balance	$	89.6		$	82.0		$	85.9		$	81.1
Unrealized gains	13.0			—			18.2			—
Unrealized losses	(0.1		)	—			(0.1		)	—
Contributions	89.3			1.0			91.2			2.4
Distributions	(5.2		)	(4.5		)	(8.3		)	(5.0		)
Other	—			—			(0.3		)	—
Ending balance	$	186.6		$	78.5		$	186.6		$	78.5

Unobservable inputs for real estate

The table below describes the range of unobservable inputs for real estate assets:



	Estimated Rates Used for
	Capitalization Rates	Discount Rates
Office	5.25% - 8.25%	7.00% - 11.00%
Retail	6.70% - 7.00%	8.00% - 9.00%
Hotel	6.50%	7.50%
Multifamily	4.40% - 6.50%	4.90% - 10.75%
Loan	n/a	12.00% - 25.50%
Land and condominium units	n/a	8.00% - 9.00%

In valuing real estate, related assets and indebtedness, we consider significant inputs such as the term of the debt, value of collateral, market loan-to-value ratios, market interest rates and spreads, and credit quality of investment entities. The credit spreads used for these types of investments range from 1.00% to 4.84% .

The accuracy of estimating fair value for investments utilizing unobservable inputs cannot be determined with precision and cannot be substantiated by comparison to quoted prices in active markets. As such, estimated fair value may not be realized in a current sale or immediate settlement of the asset or liability. Additionally, there are inherent uncertainties in any fair value measurement technique, and changes in the underlying assumptions used, including cap rates, discount rates, liquidity risks, and estimates of future cash flows, could significantly affect the fair value measurement amounts.

Currency derivative contracts

KW Group uses foreign currency derivative contracts such as forward contracts and options to manage its foreign currency risk exposure against the effects of a portion of its certain non-U.S. dollar denominated currency net investments. Foreign currency options are valued using a variant of the Black-Scholes model tailored for currency derivatives and the foreign currency forward contracts are valued based on the difference between the contract rate and the forward rate at maturity of the underlying currency applied to the notional value in the underlying currency discounted at a market rate for similar risks. Although we have determined that the majority of the inputs used to value its currency derivative contracts fall within Level 2 of the fair value hierarchy, the counterparty risk adjustments associated with the currency derivative contracts utilize Level 3 inputs. However, as of June 30, 2015 , KW Group assessed the significance of the impact of the counterparty valuation adjustments on the overall valuation of its currency derivative contracts and determined that the counterparty valuation adjustments are not significant to the overall valuation

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

of its currency derivative contracts. As a result, we have determined that the valuation of our derivative instruments in its entirety be classified in Level 2 of the fair value hierarchy.

Changes in fair value are recorded in other comprehensive income in the accompanying consolidated statements of comprehensive income (loss) as the portion of the currency derivative contracts used to hedge foreign currency exposure of its certain net investments in foreign operations qualifies as a net investment hedge under FASB ASC Topic 815. The fair value of the currency derivative contracts held as of June 30, 2015 are reported in other assets for hedge assets and included in accrued expenses and other liabilities for hedge liabilities on the balance sheet. See note 11 for a complete discussion on other comprehensive income including currency derivative contracts and foreign currency translations.

The table below details the currency derivative contracts KW Group held as of June 30, 2015 :



(Dollars in millions)										Change in Unrealized Gains (Losses)
Currency Hedged	Type	Underlying Currency	Notional Amount	Trade Date	Settlement/Expiration Date	Forward Rate/Strike Price	Fair Value			Six Months Ended June 30, 2015
EUR	Forward	USD	€20.0	6/25/2014	6/27/2019	1.4471	$	4.9		$	2.2
EUR ⁽²⁾	Option	USD	€130.0	3/10/2015 - 3/19/2015	3/7/2019 - 3/19/2020	1.0700 - 1.0960	(2.9		)	(2.9		)
GBP	Forward	USD	£92.5	2/25/2014 - 10/9/14	10/9/2018 - 10/15/2019	1.5943 - 1.6371	4.4			0.6
GBP	Option	USD	£94.2	1/7/2015 - 5/12/2015	1/7/2016 - 5/12/2020	1.4245 - 1.5260	(1.1		)	(2.4		)
EUR ⁽¹⁾	Forward	GBP	€135.0	6/18/2014 - 6/15/2015	6/15/2016 - 11/12/2019	.7313 - .8621	20.3			13.8
EUR ⁽¹⁾	Option	GBP	€175.0	3/13/2015 - 6/3/2015	3/15/2018 - 6/3/2020	.707 - .750	2.4			2.4
YEN	Forward	USD	¥495.0	6/23/2015	6/25/2020	111.2600	(0.1		)	(0.1		)
Total ⁽³⁾							$	27.9		$	13.6

⁽¹⁾ Hedge is held by KWE on its wholly-owned subsidiaries.

⁽²⁾ For the six months ended June 30, 2015, $1.2 million loss recognized through results of operations due to portion of hedge not designated as a net investment hedge.

⁽³⁾ Hedges are presented gross in the consolidated balance sheet. Hedge assets are included in other assets and hedge liabilities are included in other liabilities.

In addition to the hedge assets held above there was $10.2 million of unrealized gains recognized through other comprehensive income on currency derivative contracts that were settled during the period. These gains will remain in accumulated other comprehensive income until the underlying investments they were hedging are substantially liquidated by KW Group. There was also $15.0 million of gains recognized through the income statement associated with currency derivative contracts that were related to the Company's sale of its Japanese multifamily portfolio.

KW Group also enters into zero-cost collar option contracts to hedge a portion of its net investment in certain non-U.S. dollar denominated foreign operations. The strike prices above represent the put strike prices associated with those contracts. KW Group will participate in the currency appreciation up to the strike price of the call options, which it sold to offset the cost of the purchased put options.

Fair value of financial instruments

The carrying amounts of cash and cash equivalents, accounts receivable including related party receivables, accounts payable, accrued expenses and other liabilities, accrued salaries and benefits, and deferred and accrued income taxes approximate fair value due to their short-term maturities. The carrying value of loans (excluding related party loans as they are presumed not

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

to be an arm’s length transaction) approximates fair value as the terms are similar to loans with similar characteristics available in the market.

We account for our debt liabilities at face value plus net unamortized debt premiums and any fair value adjustments as part of business combinations. The fair value as of June 30, 2015 and December 31, 2014 for the senior notes payable, investment debt and junior subordinated debentures were estimated to be approximately $3,958.1 million and $3,044.8 million , respectively, based on a comparison of the yield that would be required in a current transaction, taking into consideration the risk of the underlying collateral and our credit risk to the current yield of a similar security, compared to their carrying value of $ 3,980.4 million and $3,023.3 million at June 30, 2015 and December 31, 2014 , respectively. The inputs used to value our senior notes payable, borrowings under lines of credit, mortgage loans payable and junior subordinated debentures are based on observable inputs for similar assets and quoted prices in markets that are not active and are therefore determined to be level 2 inputs.

NOTE 7—OTHER ASSETS

Other assets consist of the following:



(Dollars in millions)	June 30, 2015		December 31, 2014
Above-market leases, net of accumulated amortization of $13.0 and $6.7 at June 30, 2015 and December 31, 2014, respectively	93.9		71.6
Deposits	1.7		49.9
Other, net of accumulated amortization of $2.4 and $1.8 at June 30, 2015 and December 31, 2014, respectively	30.7		25.8
Loan fees, net of accumulated amortization of $7.6 and $5.0 at June 30, 2015 and December 31, 2014, respectively	45.0		36.0
Hedge Assets	32.2		30.6
Goodwill	23.9		23.9
Office furniture and equipment net of accumulated depreciation of $7.3 and $5.7 at June 30, 2015 and December 31, 2014, respectively	20.6		22.0
Marketable securities ⁽¹⁾	0.3		6.5
Prepaid expenses	15.2		11.2
Deferred tax asset, net	35.4		27.6
Other Assets	$	298.9	$	305.1

⁽¹⁾ The amount above excludes Kennedy Wilson's 22.0 million shares in KWE as the investment is eliminated due to the consolidation of KWE's results. Based on the closing price of KWE shares on June 30, 2015 , the fair value of Kennedy Wilson's investment in KWE is $392.3 million .

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

NOTE 8—INVESTMENT DEBT

Investment debt at June 30, 2015 and December 31, 2014 consists of the following:



(Dollars in millions)		Carrying Amount of Investment Debt as of ⁽¹⁾
Investment Debt by Product Type	Region	June 30, 2015		December 31, 2014
Multifamily ⁽¹⁾	Western U.S.	$	793.7	$	565.5
Commercial	Western U.S.	222.5		131.0
Hotel	Western U.S	39.2		37.2
Multifamily ⁽¹⁾	Japan	—		242.9
Commercial	Japan	2.0		2.1
Commercial ⁽¹⁾⁽²⁾	Ireland	390.7		412.5
Multifamily ⁽¹⁾⁽³⁾	Ireland	192.1		133.6
Residential and Other ⁽¹⁾⁽⁵⁾	Ireland	—		29.0
Hotel	Ireland	80.3		72.9
Residential and Other ⁽⁷⁾	Spain	3.4		—
Commercial ⁽¹⁾⁽⁴⁾	United Kingdom	1,089.8		569.2
Unsecured ⁽⁶⁾	United Kingdom	464.2		—
Investment debt		$	3,277.9	$	2,195.9

⁽¹⁾ The investment debt payable balances include unamortized debt premiums. Debt premiums represent the excess of the fair value of debt over the principal value of debt assumed in various acquisitions and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. The unamortized loan premium as of June 30, 2015 and December 31, 2014 was $2.1 million and $15.4 million .

⁽²⁾ Includes $294.6 million and $323.8 million of investment debt on properties that were acquired and held by KWE as of June 30, 2015 and December 31, 2014 , respectively. Kennedy Wilson owns approximately 16.2% of the total issued share capital of KWE as of June 30, 2015 .

⁽³⁾ Includes $52.9 million and $40.3 million of investment debt on properties that were acquired and held by KWE as of June 30, 2015 and December 31, 2014 , respectively. Kennedy Wilson owns approximately 16.2% of the total issued share capital of KWE as of June 30, 2015 .

⁽⁴⁾ Includes $1,001.2 million and $483.0 million of investment debt on properties that were acquired and held by KWE as of June 30, 2015 and December 31, 2014 , respectively. Kennedy Wilson owns approximately 16.2% of the total issued share capital of KWE as of June 30, 2015 .

⁽⁵⁾ Includes $0.0 million and $14.6 million of investment debt on properties that were acquired and held by KWE as of June 30, 2015 and December 31, 2014 , respectively. Kennedy Wilson owns approximately 16.2% of the total issued share capital of KWE as of June 30, 2015 .

⁽⁶⁾ Includes $464.2 million and $0.0 million of unsecured debt held by KWE as of June 30, 2015 and December 31, 2014 , respectively. Kennedy Wilson owns approximately 16.2% of the total issued share capital of KWE as of June 30, 2015 .

⁽⁷⁾ Includes $3.4 million and $0.0 million of investment debt held by KWE as of June 30, 2015 and December 31, 2014 , respectively. Kennedy Wilson owns approximately 16.2% of the total issued share capital of KWE as of June 30, 2015 .

The investment debt had a weighted average interest rate of 3.15% and 3.03% per annum at June 30, 2015 and December 31, 2014 , respectively. As of June 30, 2015 , 62% of KW Group's investment level debt is fixed rate, 20% is floating rate with interest caps and 18% is floating rate without interest caps, compared to 43% fixed rate, 38% floating rate with interest caps and 19% floating rate without interest caps, as of December 31, 2014 .

In addition, during the second quarter of 2015, KWE completed its inaugural bond offering of approximately $471.8 million ( £300 million ) in 3.95% fixed-rate senior unsecured bonds due 2022. The bonds were issued at a discount and have a carrying value of $464.2 million at June 30, 2015 . KWE effectively reduced the interest rate to 3.35% as a result of it entering into swap arrangements to convert 50% of the proceeds into Euros.

The trust deed that governs the bonds contain various restrictive covenants for KWE, including, among others, limitations on KWE’s and its material subsidiaries’ ability to provide certain negative pledges. The trust deed limits the ability of KWE and its subsidiaries to incur additional indebtedness if, on the date of such incurrence and after giving effect to the incurrence of the new indebtedness, (1) KWE’s consolidated net indebtedness (as defined in the trust deed) would exceed 60% of KWE’s total assets (as calculated pursuant to the terms of the trust deed); and (2) KWE’s consolidated secured indebtedness (as defined in the

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

trust deed) would exceed 50% of KWE’s total assets (as calculated pursuant to the terms of the trust deed). The trust deed also requires KWE, as of each reporting date, to maintain an interest coverage ratio (as defined in the trust deed) of at least 1.50 to 1.00 and have unencumbered assets of no less than 125% of its unsecured indebtedness (as defined in the trust deed). As of June 30, 2015, KWE was in compliance with these covenants.

In August 2014, KWE entered into a three -year unsecured floating rate revolving debt facility ("KWE Facility") with Bank of America Merrill Lynch, Deutsche Bank, and J.P. Morgan Chase of approximately $353.8 million ( £225 million ) based on rates as of June 30, 2015 . During the six months ended June 30, 2015 , KWE drew $55.7 million and repaid $56.0 million on its unsecured credit facility to fund acquisitions. The maximum amount drawn on the unsecured credit facility at any one point during the six months ended June 30, 2015 was $56.0 million . The difference in amounts is based on different exchange rates at the time of the initial draw-downs and subsequent repayment. As of June 30, 2015 , the unsecured credit facility was undrawn and $353.8 million ( £225 million ) based on rates as of June 30, 2015 was still available.

During the six months ended June 30, 2015 , five acquisitions were partially financed with mortgages, three existing investments were partially financed with mortgages, two existing mortgages were consolidated and ten existing investments with existing mortgages were refinanced. See note 4 for more detail on the acquisitions and the investment debt associated with them. Please also refer to the discussion on investment-level financings in the Q2 Highlights section of the Management Discussion and Analysis.

As part of the sale of KW Group's Japanese multifamily portfolio and the payoff of the portfolios investment debt, KW Group recognized a prepayment penalty of $7.1 million through interest expense during the current period.

The aggregate maturities of investment debt subsequent to June 30, 2015 are as follows:



(Dollars in millions)	Aggregate Maturities
2015	$	12.4
2016	43.9
2017	193.0
2018	221.4
2019	928.1
Thereafter	1,877.0
	3,275.8
Debt premium	2.1
	$	3,277.9

NOTE 9—SENIOR NOTES



			June 30, 2015							December 31, 2014
(Dollars in millions)					Unamortized							Unamortized
	Interest Rate	Maturity Date	Face Value		Net Premium/(Discount)			Carrying Value		Face Value		Net Premium/(Discount)			Carrying Value
2042 Notes	7.75%	12/1/2042	$	55.0	$	—		$	55.0	$	55.0	$	—		$	55.0
2024 Notes	5.88%	4/1/2024	650.0		(2.5		)	647.5		650.0		(2.6		)	647.4
Senior Notes			$	705.0	$	(2.5	)	$	702.5	$	705.0	$	(2.6	)	$	702.4

The indentures governing the 2024 Notes and 2042 Notes contain various restrictive covenants, including, among others, limitations on our ability and the ability of certain of our subsidiaries to incur or guarantee additional indebtedness, to make restricted payments, pay dividends or make any other distributions from restricted subsidiaries, redeem or repurchase capital stock, sell assets or subsidiary stock, engage in transactions with affiliates, create or permit liens on assets, enter into sale/leaseback transactions, and enter into consolidations or mergers. The indentures governing the 2024 and 2042 Notes limit the ability of Kennedy Wilson and its restricted subsidiaries to incur additional indebtedness if, on the date of such incurrence and after giving effect to the new indebtedness, the maximum balance sheet leverage ratio (as defined in the indenture) is greater than 1.50 to 1.00.

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

This ratio is measured at the time of incurrence of additional indebtedness. As of June 30, 2015 , the maximum balance sheet leverage ratio was 0.63 to 1.00. See Note 15 for the guarantor and non-guarantor financial statements.

NOTE 10—BORROWINGS UNDER LINES OF CREDIT

KWH Facility

Kennedy-Wilson, Inc. has a $300.0 million unsecured revolving credit facility (“KWH Facility”) with U.S. Bank, Bank of America, N.A., Deutsche Bank AG New York Branch, J.P. Morgan Chase Bank, N.A., Bank of Ireland and East-West Bank that bears interest at a rate equal to LIBOR plus 2.75% and has a maturity date of October 1, 2016

The KWH Facility requires Kennedy-Wilson, Inc. to maintain (i) a minimum rent, adjusted fixed charge coverage ratio (as defined in the revolving loan agreement) of not less than 1.50 to 1.00, measured on a four quarter rolling average basis and (ii) maximum balance sheet leverage (as defined in the revolving loan agreement) of not greater than 1.50 to 1.00, measured at the end of each calendar quarter; (iii) an effective tangible net worth (as defined in the revolving loan agreement) equal to or greater than $500.0 million plus 50% of any equity offerings after March 31, 2014, measured at the end of each calendar quarter; and (iv) unrestricted cash, cash equivalents and publicly traded marketable securities in the aggregate amount of at least $40.0 million .

As of June 30, 2015 , Kennedy-Wilson, Inc.'s adjusted fixed charge coverage ratio was 2.60 to 1.00, its balance sheet leverage ratio was 0.67 to 1.00, and its effective tangible net worth and its unrestricted cash, cash equivalents and publicly traded marketable securities were $ 1,046.3 million and $ 601.8 million , respectively, and Kennedy-Wilson, Inc. was in compliance with these covenants. The revolving loan agreement also provides that any subsidiary guarantors under our 2042 Notes must provide guarantees of the loans drawn on our unsecured revolving credit facility. See Note 9 for a discussion of our senior notes.

During the six months ended June 30, 2015 , the Company drew $75.0 million and repaid $200.0 million on its unsecured credit facility to fund acquisitions. The maximum amount drawn on the unsecured credit facility at any one point during the six months ended June 30, 2015 was $150.0 million . As of June 30, 2015 , the unsecured credit facility was undrawn and $300.0 million was still available. As of December 31, 2014 , there was $ 125.0 million outstanding under the unsecured facility, and $175.0 million was still available.

NOTE 11—EQUITY

Common Stock

During the six months ended June 30, 2015 , Kennedy Wilson had completed an offering of 8.6 million shares of its common stock, which raised $215.3 million of net proceeds, excluding issuance costs of $0.3 million . Additionally, in May 2015, 100,000 shares of Series A preferred stock were mandatorily converted into 8,554,948 shares of common stock.

Dividend Distributions

During the following periods, Kennedy Wilson declared and paid the following cash distributions on its common and preferred stock:



	Six Months Ended June 30, 2015				Six Months Ended June 30, 2014
(Dollars in millions)	Declared		Paid		Declared		Paid
Preferred Stock
Series A ⁽¹⁾	$	1.5	$	1.5	$	3.0	$	3.0
Series B ⁽²⁾	1.1		1.1		1.1		1.1
Total Preferred Stock	2.6		2.6		4.1		4.1
Common Stock ⁽³⁾	25.9		21.0		16.4		14.0
Total ⁽⁴⁾	$	28.5	$	23.6	$	20.5	$	18.1

⁽¹⁾ 6.00% Series A, 100,000 shares issued and outstanding as of June 30, 2014, mandatorily converted on May 19, 2015 into 8,554,948 shares of the Company’s common stock.

⁽²⁾ 6.45% Series B, 32,550 shares issued and outstanding as of June 30, 2015 and 2014 , mandatorily convertible on November 3, 2018, or earlier at the option of the holders thereof, or, in certain circumstances, at our election on or after May 3, 2017. The conversion price for the Series B mandatory convertible preferred

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

stock was $10.08 and $10.23 per share as of June 30, 2015 and 2014 , respectively, and is subject to further adjustment pursuant to customary anti-dilution provisions.

⁽³⁾ $0.0001 par value per share, 200,000,000 shares authorized as of June 30, 2015 and 2014 , respectively.

⁽⁴⁾ Common stock dividends were declared at the end of each quarter and paid in the following quarter. The amount declared and not paid is accrued on the consolidated balance sheet.

Share-based Compensation

During the three months ended June 30, 2015 and 2014 , KW Group recognized $6.8 million and $1.7 million of compensation expense related to the vesting of restricted stock grants. During the six months ended June 30, 2015 and 2014 , KW Group recognized $14.1 million and $3.4 million of compensation expense related to the vesting of restricted stock grants. The increase for the three and six months ended June 30, 2015 is due to additional shares of restricted stock grants issued in July of 2014 under Kennedy Wilson's Amended and Restated 2014 Equity Participation Plan.

Accumulated Other Comprehensive Income

The following table summarizes the changes in each component of accumulated other comprehensive income (loss), net of taxes:



	Foreign Currency Translation			Currency Derivative Contracts			Marketable Securities			Total Accumulated Other Comprehensive Income
(Dollars in millions)
Balance at December 31, 2014	$	(42.4	)	$	14.4		$	(0.2	)	$	(28.2	)
Unrealized (loss) gains, arising during the period	(62.2		)	25.0			0.1			(37.1		)
Amounts reclassified out of AOCI during the period	19.1			(9.0		)	(0.1		)	10.0
Taxes on unrealized gains (losses), arising during the period	26.0			(10.0		)	—			16.0
Noncontrolling interest	10.7			(5.0		)	—			5.7
Balance at June 30, 2015	$	(48.8	)	$	15.4		$	(0.2	)	$	(33.6	)

The functional currencies for our interests in foreign operations include the euro, the British pound sterling, and the Japanese yen. The related amounts on KW Group's balance sheets are translated into U.S. dollars at the exchange rates at the respective financial statement date, while amounts on its statements of operations are translated at the average exchange rates during the respective period. The increase in the unrealized losses on foreign currency translation is a result of the strengthening of the U.S. dollar against the euro, the British pound and the Japanese yen during the six months ended June 30, 2015 .

In order to manage currency fluctuations, KW Group entered into currency derivative contracts to manage its exposure to currency fluctuations between its functional currency (U.S. dollar) and the functional currency (Euro, GBP and Yen) of certain of its wholly-owned and consolidated subsidiaries. See note 6 for a more detailed discussion of KW Group's currency derivative contracts.

As discussed throughout this report, we are required under U.S. GAAP to consolidate certain non-wholly owned subsidiaries or investments that we control. As such, our financial statements reflect currency translation adjustments and related hedging activities on a gross basis. In many instances, these fluctuations are not reflective of the actual foreign currency exposure of the underlying consolidated subsidiary. For example, we are required to translate the activities of KWE into US dollars even though KWE does not invest in US dollar denominated assets. Therefore, it is important to look at the provided currency translation and currency derivative adjustment information net of noncontrolling interests to get a more accurate understanding of the actual currency exposure for the Company .

Noncontrolling Interests

Noncontrolling interests consist of the ownership interests of noncontrolling shareholders in consolidated subsidiaries,

and are presented separately on KW Group's balance sheet. As of June 30, 2015 and December 31, 2014 KW Group had noncontrolling interest of $1.9 billion and $2.1 billion , respectively. The decrease in noncontrolling interest was due to $5.7 million of foreign currency losses, net of hedges allocated to noncontrolling interest holders, and $183.1 million of distributions made to noncontrolling interest holders, offset by $6.4 million of contributions made to noncontrolling interest holders. Additionally, the Company increased its ownership in KWE through the acquisition of $24.4 million worth of KWE shares from noncontrolling interest holders, thus reducing the noncontrolling interest.

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

Kennedy Wilson currently owns approximately 16.2% of KWE’s total issued share capital as of June 30, 2015 . The noncontrolling interest holders in KWE had an equity balance of $1.7 billion as of June 30, 2015 . Due to the terms provided in the investment management agreement between KWE and a wholly-owned subsidiary of Kennedy Wilson, the results of KWE are consolidated in KW Group's financial statements.

NOTE 12—EARNINGS PER SHARE

Under FASB ASC Topic 260-10-45 Earnings Per Share , the Company uses the two-class method to calculate earnings per share. Basic earnings per share is calculated based on dividends declared (“distributed earnings”) and the rights of common shares and participating securities in any undistributed earnings, which represents net income remaining after deduction of dividends declared during the period. Participating securities, which include unvested restricted stock, are included in the computation of earnings per share pursuant to the two-class method. The undistributed earnings are allocated to all outstanding common shares and participating securities based on the relative percentage of each security to the total number of outstanding securities. Basic earnings per common share and participating securities represent the summation of the distributed and undistributed earnings per common share and participating security divided by the total weighted average number of common shares outstanding and the total weighted average number of participating securities outstanding during the respective periods. We only present the earnings per share attributable to the common shareholders.

Net losses, after deducting the dividends to participating securities, are allocated in full to the common shares since the participating security holders do not have an obligation to share in the losses, based on the contractual rights and obligations of the participating securities. The following is a summary of the elements used in calculating basic and diluted income (loss) per share for the three and six months ended June 30, 2015 and 2014 :



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in millions, except share and per share amounts)	2015			2014			2015			2014
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	31.2		$	36.3		$	27.7		$	46.8
Net income and dividends allocated to participating securities	(1.3		)	(1.2		)	(1.3		)	(1.8		)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders, net of allocation to participating securities	29.9			35.1			26.4			45.0
Dividends declared on common shares	(13.0		)	(8.0		)	(24.7		)	(16.0		)
Undistributed earnings attributable to Kennedy-Wilson Holdings, Inc. common shareholders, net of allocation to participating securities	$	16.9		$	27.1		$	1.7		$	29.0

Distributed earnings per share	$	0.12		$	0.09		$	0.24		$	0.18
Undistributed earnings per share	0.17			0.30			0.03			0.33
Income per basic	0.29			0.39			0.27			0.51

Income per diluted	$	0.27		$	0.38		$	0.27		$	0.50

Weighted average shares outstanding for basic	103,721,472			89,140,498			97,669,080			88,645,002
Weighted average shares outstanding for diluted ⁽¹⁾	111,428,358			102,115,350			103,936,881			101,435,250
Dividends declared per common share	$	0.12		$	0.09		$	0.24		$	0.18

⁽¹⁾ For the three and six months ended June 30, 2015 , a total of 0 and 3,129,918 , respectively, potentially dilutive securities were not included in the diluted weighted average shares as they were anti-dilutive. Potentially anti-dilutive securities include preferred stock and unvested restricted stock grants.

NOTE 13—SEGMENT INFORMATION

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

Kennedy Wilson's business is defined by two core segments: KW Investments and KW Services. KW Investments invests in multifamily, commercial, residential and hotel properties as well as loans secured by real estate. KW Services provides a full array of real estate-related services to investors and lenders, with a strong focus on financial institution-based clients and publicly traded companies. Kennedy Wilson’s segment disclosure with respect to the determination of segment profit or loss and segment assets is based on these services and investments.

There have been no changes in the basis of segmentation or in the basis of measurement of segment profit or loss since the December 31, 2014 financial statements.

KW INVESTMENTS —Kennedy Wilson invests its capital in real estate assets and loans secured by real estate either on its own or with equity partners through public vehicles, joint ventures, separate accounts, and commingled funds. For investments with equity partners we are typically the general partner or investment manager in these investments with a promoted interest in the profits of our investments beyond our ownership percentage. The Company has an average ownership interest across all investments of approximately 33% . Our equity partners include publicly traded companies, financial institutions, foundations, endowments, high net worth individuals and other institutional investors.

KW SERVICES —KW Services offers a comprehensive line of real estate services for the full lifecycle of real estate ownership to clients that include publicly traded companies, financial institutions, institutional investors, insurance companies, developers, builders and government agencies. KW Services has four main lines of business: investment management, property services, research and auction and conventional sales. These four business lines generate revenue for us through fees and commissions. Related party fee revenue primarily consists of fees earned on investments in which entities in the KW Group also have an ownership interest.

We manage over 67.3 million square feet of properties for institutional clients and individual investors in the United States, Europe, and Japan, which includes assets we have ownership in and third party assets. With 25 offices throughout the United States, the United Kingdom, Ireland, Spain, Jersey and Japan, we have the capabilities and resources to provide property services to real estate owners as well as the experience, as a real estate investor, to understand client concerns. The managers of KW Services have an extensive track record in their respective lines of business and the real estate community as a whole. Their knowledge and relationships is an excellent driver of business through the services business as well as on the investment front.

Additionally, KW Services plays a critical role in supporting the company's investment strategy by providing local market intelligence and real-time data for evaluating investments, generating proprietary transaction flow and creating value through efficient implementation of asset management or repositioning strategies.

The following tables summarize income activity by segment and corporate for the three and six months ended June 30, 2015 and 2014 and balance sheet data as of June 30, 2015 and December 31, 2014 :

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in millions)	2015			2014			2015			2014
Investments
Rental	$	98.3		$	37.8		$	188.7		$	53.7
Hotel	23.3			4.8			46.7			14.1
Sale of real estate	—			6.1			2.1			17.4
Loan purchases, loan originations and other	3.4			4.3			8.8			6.0
Total revenue	125.0			53.0			246.3			91.2
Depreciation and amortization	(38.0		)	(25.3		)	(74.6		)	(32.6		)
Operating expenses	(73.7		)	(39.0		)	(133.5		)	(75.1		)
Income from unconsolidated investments	15.9			29.9			25.6			31.7
Operating income	29.2			18.6			63.8			15.2
Gain on sale of real estate	34.5			—			40.1			—
Acquisition-related gains	53.1			86.0			57.3			170.3
Acquisition-related expenses	(2.0		)	(7.6		)	(20.1		)	(11.6		)
Interest expense - investments	(27.2		)	(11.1		)	(46.6		)	(16.4		)
Other	2.8			2.1			3.6			2.9
Net income	90.4			88.0			98.1			160.4
Net loss (income) attributable to the noncontrolling interests	2.8			(25.3		)	4.2			(62.7		)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	93.2		$	62.7		$	102.3		$	97.7



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in millions)	2015			2014			2015			2014
Services
Investment management, property services and research fees (includes $9.2, $33.3, $18.7, and $40.6 of related party fees)	$	15.5		$	39.0		$	31.9		$	52.1
Total revenue	15.5			39.0			31.9			52.1
Operating expenses	(13.7		)	(14.7		)	(28.1		)	(25.9		)
Income from unconsolidated investments	1.1			1.1			2.6			2.1
Operating income	2.9			25.4			6.4			28.3
Net (income) loss attributable to the noncontrolling interests	(1.0		)	—			0.4			—
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	1.9		$	25.4		$	6.8		$	28.3



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in millions)	2015			2014			2015			2014
Corporate
Operating expenses	$	(16.5	)	$	(9.6	)	$	(27.1	)	$	(15.9	)
Operating loss	(16.5		)	(9.6		)	(27.1		)	(15.9		)
Interest expense-corporate	(10.8		)	(14.7		)	(23.8		)	(25.2		)
Loss before provision for income taxes	(27.3		)	(24.3		)	(50.9		)	(41.1		)
Provision for income taxes	(36.1		)	(25.4		)	(28.0		)	(34.2		)
Net loss	(63.4		)	(49.7		)	(78.9		)	(75.3		)
Preferred dividends and accretion of preferred stock issuance costs	(0.6		)	(2.1		)	(2.6		)	(4.1		)
Net loss attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	(64.0	)	$	(51.8	)	$	(81.5	)	$	(79.4	)

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)



	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in millions)	2015			2014			2015			2014
Consolidated
Investment management, property services and research fees (includes $9.2, $33.3, $18.7, and $40.6 of related party fees)	$	15.5		$	39.0		$	31.9		$	52.1
Rental	98.3			37.8			188.7			53.7
Hotel	23.3			4.8			46.7			14.1
Sale of real estate	—			6.1			2.1			17.4
Loans and other	3.4			4.3			8.8			6.0
Total revenue	140.5			92.0			278.2			143.3
Operating expenses	(103.9		)	(63.3		)	(188.7		)	(116.7		)
Depreciation and amortization	(38.0		)	(25.3		)	(74.6		)	(32.6		)
Total operating expenses	(141.9		)	(88.6		)	(263.3		)	(149.3		)
Income from unconsolidated investments	17.0			31.0			28.2			33.8
Operating income	15.6			34.4			43.1			27.8
Gain on sale of real estate	34.5			—			40.1			—
Acquisition-related gain	53.1			86.0			57.3			170.3
Acquisition-related expenses	(2.0		)	(7.6		)	(20.1		)	(11.6		)
Interest expense - investment	(27.2		)	(11.1		)	(46.6		)	(16.4		)
Interest expense - corporate	(10.8		)	(14.7		)	(23.8		)	(25.2		)
Other	2.8			2.1			3.6			2.9
Income before benefit from income taxes	66.0			89.1			53.6			147.8
Provision for income taxes	(36.1		)	(25.4		)	(28.0		)	(34.2		)
Net income	29.9			63.7			25.6			113.6
Net loss (income) attributable to the noncontrolling interests	1.9			(25.3		)	4.7			(62.7		)
Preferred dividends and accretion of preferred stock issuance costs	(0.6		)	(2.1		)	(2.6		)	(4.1		)
Net income attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	31.2		$	36.3		$	27.7		$	46.8



(Dollars in millions)	June 30, 2015		December 31, 2014
Total Assets
Investments	$	7,120.4	$	6,017.9
Services	65.6		60.2
Corporate	161.0		254.0
Total assets	$	7,347.0	$	6,332.1

NOTE 14—INCOME TAXES

In determining quarterly provisions for income taxes, we calculate income tax expense based on actual year-to-date income and statutory tax rates. The year-to-date income tax expense also reflects our assessment of potential exposure for uncertain tax positions.

The fluctuations between periods in our income tax expense are mainly due to varying levels of income and amounts attributable to foreign sourced income and noncontrolling interests. During the six months ended June 30, 2015 , KW Group generated pretax book loss income of $53.6 million related to its global operations, and recorded a tax charge of $28.0 million . The difference between the U.S. federal rate of 35% and the Company's effective rate is primarily attributable to non-deductible depreciation and acquisition-related expenses in the United Kingdom (which are primarily attributable to KWE) as well as a higher taxable gain on the disposition of the Company's Japanese multifamily portfolio.

U.S. domestic taxes have not been provided for in the consolidated tax provision on amounts earned directly by these subsidiaries since it is our plan to indefinitely reinvest amounts earned by these subsidiaries in the United Kingdom and Ireland

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

operations. If these subsidiaries' cumulative earnings were repatriated to the United States additional U.S. domestic taxes of $7.4 million attributable to Kennedy Wilson would be incurred. Additionally, approximately $776.4 million of KW Group's consolidated cash and cash equivalents held by consolidated subsidiaries is held by our subsidiaries in the United Kingdom and Ireland.

NOTE 15—GUARANTOR AND NON-GUARANTOR FINANCIAL STATEMENTS

The following consolidating financial information and condensed consolidating financial information include:

(1) Condensed consolidating balance sheets as of June 30, 2015 and December 31, 2014 ; consolidating statements of operations for the three and six months ended June 30, 2015 and 2014 ; consolidating statements of comprehensive income for the three and six months ended June 30, 2015 and 2014 ; and condensed consolidating statements of cash flows for the three and six months ended June 30, 2015 and 2014 , of (a) Kennedy-Wilson Holdings, Inc., as the parent, (b) Kennedy-Wilson, Inc., as the subsidiary issuer, (c) the guarantor subsidiaries, (d) the non-guarantor subsidiaries and (e) Kennedy-Wilson Holdings, Inc. on a consolidated basis; and

(2) Elimination entries necessary to consolidate Kennedy-Wilson Holdings, Inc., as the parent, with Kennedy-Wilson, Inc. and its guarantor and non-guarantor subsidiaries.

Kennedy Wilson owns 100% of all of the guarantor subsidiaries, and, as a result, in accordance with Rule 3-10(d) of Regulation S-X promulgated by the SEC, no separate financial statements are required for these subsidiaries as of and for the three and six months ended June 30, 2015 or 2014 .

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONDENSED CONSOLIDATING BALANCE SHEET AS OF JUNE 30, 2015

(Dollars in millions)	Parent		Kennedy-Wilson, Inc.		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Elimination			Consolidated Total
Assets
Cash and cash equivalents	$	—	$	5.6	$	19.7	$	163.3	$	—		$	188.6
Cash held by consolidated investments	—		—		—		804.0		—			804.0
Accounts receivable	—		—		32.3		32.0		—			64.3
Loan purchases and originations	—		77.2		17.8		395.9		(37.8		)	453.1
Real estate and acquired in place lease values, net of accumulated depreciation and amortization	—		—		602.2		4,384.5		—			4,986.7
Unconsolidated investments	—		11.8		336.1		203.5		—			551.4
Investments in and advances to consolidated subsidiaries	1,122.8		1,919.7		1,309.1		—		(4,351.6		)	—
Other assets	—		—		38.2		260.7		—			298.9
Total assets	$	1,122.8	$	2,014.3	$	2,355.4	$	6,243.9	$	(4,389.4	)	$	7,347.0

Liabilities and equity
Liabilities
Accounts payable	$	—	$	1.2	$	2.3	$	11.4	$	—		$	14.9
Accrued expenses and other liabilities	8.1		187.8		87.9		21.3		—			305.1
Investment debt	—		—		345.5		2,970.2		(37.8		)	3,277.9
Senior notes payable	—		702.5		—		—		—			702.5
Total liabilities	8.1		891.5		435.7		3,002.9		(37.8		)	4,300.4

Equity
Kennedy-Wilson Holdings, Inc. shareholders' equity	1,114.7		1,122.8		1,919.7		1,309.7		(4,351.6		)	1,115.3
Noncontrolling interests	—		—		—		1,931.3		—			1,931.3
Total equity	1,114.7		1,122.8		1,919.7		3,241.0		(4,351.6		)	3,046.6
Total liabilities and equity	$	1,122.8	$	2,014.3	$	2,355.4	$	6,243.9	$	(4,389.4	)	$	7,347.0

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2014

(Dollars in millions)	Parent		Kennedy-Wilson, Inc.		Guarantor Subsidiaries		Non-guarantor Subsidiaries		Elimination			Consolidated Total
Assets
Cash and cash equivalents	$	—	$	38.2	$	21.0	$	115.4	$	—		$	174.6
Cash held by consolidated investments	—		—		—		763.1		—			763.1
Accounts receivable	—		—		31.5		24.1		—			55.6
Loan purchases and originations	—		38.5		20.6		292.1		(37.8		)	313.4
Real estate and acquired in place lease values, net of accumulated depreciation and amortization	—		—		474.5		3,753.6		—			4,228.1
Unconsolidated investments	—		9.3		328.7		154.2		—			492.2
Investments in and advances to consolidated subsidiaries	909.8		1,655.0		1,065.6		—		(3,630.4		)	—
Other assets	—		63.7		40.6		200.8		—			305.1
Total assets	$	909.8	$	1,804.7	$	1,982.5	$	5,303.3	$	(3,668.2	)	$	6,332.1


Liabilities
Accounts payable, accrued expense and other liabilities	$	8.7	$	67.5	$	79.2	$	109.5	$	—		264.9
Senior notes payable	—		702.4		—		—		—			702.4
Investment debt	—		—		248.3		1,985.4		(37.8		)	2,195.9
Line of credit	—		125.0		—		—		—			125.0
Total liabilities	8.7		894.9		327.5		2,094.9		(37.8		)	3,288.2

Equity
Kennedy-Wilson Holdings, Inc. shareholders' equity	901.1		909.8		1,655.0		1,065.6		(3,630.4		)	901.1
Noncontrolling interests	—		—		—		2,142.8		—			2,142.8
Total equity	901.1		909.8		1,655.0		3,208.4		(3,630.4		)	3,043.9
Total liabilities and equity	$	909.8	$	1,804.7	$	1,982.5	$	5,303.3	$	(3,668.2	)	$	6,332.1

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2015

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination			Consolidated Total
Revenue
Investment management, property services and research fees	$	—		$	—		$	14.7		$	0.8		$	—		$	15.5
Rental	—			—			13.1			85.2			—			98.3
Hotel	—			—			—			23.3			—			23.3
Sale of real estate	—			—			(0.1		)	0.1			—			—
Loan purchases, loan originations and other	—			—			0.4			3.0			—			3.4
Total revenue	—			—			28.1			112.4			—			140.5
Operating expenses
Commission and marketing	—			1.0			0.6			0.2			—			1.8
Rental operating	—			—			3.3			21.2			—			24.5
Hotel operating	—			—			—			21.8			—			21.8
Cost of real estate sold	—			—			—			—			—			—
Compensation and related	6.8			23.7			11.4			2.1			—			44.0
General and administrative	—			4.1			4.2			3.5			—			11.8
Depreciation and amortization	—			0.2			3.3			34.5			—			38.0
Total operating expenses	6.8			29.0			22.8			83.3			—			141.9
Income from unconsolidated subsidiaries	—			0.6			8.7			7.7			—			17.0
Income from consolidated subsidiaries	36.7			92.2			81.1			—			(210.0		)	—
Operating income (loss)	29.9			63.8			95.1			36.8			(210.0		)	15.6
Non-operating income (expense)
Acquisition-related gains	—			—			—			53.1			—			53.1
Acquisition-related expenses	—			(0.3		)	(0.2		)	(1.5		)	—			(2.0		)
Interest expense-investment	—			—			(2.8		)	(24.4		)	—			(27.2		)
Interest expense-corporate	—			(11.5		)	—			0.7			—			(10.8		)
Gain on sale of real estate	—			—			—			34.5			—			34.5
Other income / (expense)	—			(1.3		)	(0.1		)	4.2			—			2.8
Income (loss) before benefit from income taxes	29.9			50.7			92.0			103.4			(210.0		)	66.0
(Provision for) benefit from income taxes	—			(13.9		)	—			(22.2		)	—			(36.1		)
Net income (loss)	29.9			36.8			92.0			81.2			(210.0		)	29.9
Net (income) loss attributable to the noncontrolling interests	—			—			—			1.9			—			1.9
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc.	29.9			36.8			92.0			83.1			(210.0		)	31.8
Preferred dividends and accretion of preferred stock issuance costs	(0.6		)	—			—			—			—			(0.6		)
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	29.3		$	36.8		$	92.0		$	83.1		$	(210.0	)	$	31.2

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONSOLIDATING STATEMENT OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2015

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination			Consolidated Total
Revenue
Investment management, property services and research fees	$	—		$	—		$	30.2		$	1.7		$	—		$	31.9
Rental	—			—			24.8			163.9			—			188.7
Hotel	—			—			—			46.7			—			46.7
Sale of real estate	—			—			—			2.1			—			2.1
Loan purchases, loan originations and other	—			—			0.8			8.0			—			8.8
Total revenue	—			—			55.8			222.4			—			278.2
Operating expenses
Commission and marketing	—			1.0			1.6			0.6			—			3.2
Rental operating	—			—			8.3			40.8			—			49.1
Hotel operating	—			—			—			43.4			—			43.4
Cost of real estate sold	—			—			—			1.5			—			1.5
Compensation and related	14.1			29.9			21.4			4.8			—			70.2
General and administrative	—			7.4			7.3			6.6			—			21.3
Depreciation and amortization	—			0.4			8.5			65.7			—			74.6
Total operating expenses	14.1			38.7			47.1			163.4			—			263.3
Income from unconsolidated subsidiaries	—			1.2			17.6			9.4			—			28.2
Income from consolidated subsidiaries	39.7			104.7			84.0			—			(228.4		)	—
Operating income (loss)	25.6			67.2			110.3			68.4			(228.4		)	43.1
Non-operating income (expense)
Acquisition-related gains	—			—			—			57.3			—			57.3
Acquisition-related expenses	—			(0.3		)	(0.2		)	(19.6		)	—			(20.1		)
Interest expense-investment	—			—			(5.5		)	(41.1		)	—			(46.6		)
Interest expense-corporate	—			(23.8		)	—			—			—			(23.8		)
Gain on sale of real estate	—			—			—			40.1			—			40.1
Other income / (expense)	—			(0.1		)	—			3.7			—			3.6
Income (loss) before benefit from income taxes	25.6			43.0			104.6			108.8			(228.4		)	53.6
(Provision for) benefit from income taxes	—			(3.3		)	—			(24.7		)	—			(28.0		)
Net income (loss)	25.6			39.7			104.6			84.1			(228.4		)	25.6
Net (income) loss attributable to the noncontrolling interests	—			—			—			4.7			—			4.7
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc.	25.6			39.7			104.6			88.8			(228.4		)	30.3
Preferred dividends and accretion of preferred stock issuance costs	(2.6		)	—			—			—			—			(2.6		)
Net income (loss) attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	23.0		$	39.7		$	104.6		$	88.8		$	(228.4	)	$	27.7

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2014

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination			Consolidated Total
Revenue
Investment management, property services, and research fees	$	—		$	0.4		$	35.4		$	3.2		$	—		$	39.0
Rental	—			—			3.0			34.8			—			37.8
Hotel	—			—			—			4.8			—			4.8
Sale of real estate	—			—			—			6.1			—			6.1
Loan purchases, loan originations and other	—			—			3.8			0.5			—			4.3
Total revenue	—			0.4			42.2			49.4			—			92.0
Operating expenses
Commission and marketing	—			—			0.6			0.3			—			0.9
Rental operating	—			—			0.9			10.3			—			11.2
Hotel operating	—			—			—			6.7			—			6.7
Cost of real estate sold	—			—			—			3.9			—			3.9
Compensation and related	1.7			20.2			8.8			1.5			—			32.2
General and administrative	—			2.7			—			5.7			—			8.4
Depreciation and amortization	—			0.2			2.6			22.5			—			25.3
Total operating expenses	1.7			23.1			12.9			50.9			—			88.6
Income from unconsolidated investments, net of depreciation and amortization	—			1.2			29.2			0.6			—			31.0
Income from consolidated subsidiaries	65.3			127.6			75.8			—			(268.7		)	—
Operating income (expense)	63.6			106.1			134.3			(0.9		)	(268.7		)	34.4
Non-operating income (expense)
Acquisition-related gains	—			(7.0		)	—			93.0			—			86.0
Acquisition-related expense	—			—			(1.2		)	(6.4		)	—			(7.6		)
Interest expense-investment	—			—			—			(11.1		)	—			(11.1		)
Interest expense-corporate	—			(14.7		)	—			—			—			(14.7		)
Gain (loss) on sale of real estate	—			—			—			—			—			—
Other income / (expense)	—			(1.8		)	2.7			1.2			—			2.1
(Loss) income before benefit from income taxes	63.6			82.6			135.8			75.8			(268.7		)	89.1
(Provision for) benefit from income taxes	—			(17.3		)	(8.1		)	—			—			(25.4		)
Net (loss) income	63.6			65.3			127.7			75.8			(268.7		)	63.7
Net income attributable to the noncontrolling interests	—			—			—			(25.3		)	—			(25.3		)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc.	63.6			65.3			127.7			50.5			(268.7		)	38.4
Preferred dividends and accretion of preferred stock issuance costs	(2.1		)	—			—			—			—			(2.1		)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	61.5		$	65.3		$	127.7		$	50.5		$	(268.7	)	$	36.3

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONSOLIDATING STATEMENT OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2014

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination			Consolidated Total
Revenue
Investment management, property services, and research fees	$	—		$	0.5		$	48.5		$	3.1		$	—		$	52.1
Rental	—			—			6.4			47.3			—			53.7
Hotel	—			—			—			14.1			—			14.1
Sale of real estate	—			—			0.6			16.8			—			17.4
Loan purchases, loan originations and other	—			0.1			4.3			1.6			—			6.0
Total revenue	—			0.6			59.8			82.9			—			143.3
Operating expenses
Commission and marketing	—			—			1.4			0.4			—			1.8
Rental operating	—			—			2.4			14.5			—			16.9
Hotel operating	—			—			—			15.2			—			15.2
Cost of real estate sold	—			—			0.7			12.8			—			13.5
Compensation and related	3.4			30.2			16.3			2.9			—			52.8
General and administrative	—			5.6			4.0			6.9			—			16.5
Depreciation and amortization	—			0.5			4.8			27.3			—			32.6
Total operating expenses	3.4			36.3			29.6			80.0			—			149.3
Income from unconsolidated investments, net of depreciation and amortization	—			1.2			30.9			1.7			—			33.8
Income from consolidated subsidiaries	117.0			209.5			153.0			—			(479.5		)	—
Operating income (expense)	113.6			175.0			214.1			4.6			(479.5		)	27.8
Non-operating income (expense)
Acquisition-related gains	—			(7.0		)	3.7			173.6			—			170.3
Acquisition-related expense	—			—			(1.6		)	(10.0		)	—			(11.6		)
Interest expense-investment	—			—			—			(16.4		)	—			(16.4		)
Interest expense-corporate	—			(25.2		)	—			—			—			(25.2		)
Gain (loss) on sale of real estate	—			—			—			—			—			—
Other income / (expense)	—			0.2			1.5			1.2			—			2.9
(Loss) income before benefit from income taxes	113.6			143.0			217.7			153.0			(479.5		)	147.8
(Provision for) benefit from income taxes	—			(26.1		)	(8.1		)	—			—			(34.2		)
Net (loss) income	113.6			116.9			209.6			153.0			(479.5		)	113.6
Net income attributable to the noncontrolling interests	—			—			—			(62.7		)	—			(62.7		)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc.	113.6			116.9			209.6			90.3			(479.5		)	50.9
Preferred dividends and accretion of preferred stock issuance costs	(4.1		)	—			—			—			—			(4.1		)
Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders	$	109.5		$	116.9		$	209.6		$	90.3		$	(479.5	)	$	46.8

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2015

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination			Consolidated Total
Net (loss) income	$	29.9		$	36.8		$	92.0		$	81.2		$	(210.0	)	$	29.9

Other comprehensive (loss) income, net of tax:
Unrealized foreign currency translation (loss) gain	68.7			68.7			33.7			135.3			(237.7		)	68.7
Amounts reclassified out of AOCI during the period	10.3			10.3			—			10.3			(20.6		)	10.3
Unrealized currency derivative contracts gain (loss)	(3.3		)	(3.3		)	(23.8		)	20.4			6.6			(3.4		)
Total other comprehensive (loss) income for the period	$	75.7		$	75.7		$	9.9		$	166.0		$	(251.7	)	$	75.6

Comprehensive (loss) income	$	105.6		$	112.5		$	101.9		$	247.2		$	(461.7	)	$	105.5
Comprehensive loss attributable to noncontrolling interests	—			—			—			(58.9		)	—			(58.9		)
Comprehensive (loss) income attributable to Kennedy-Wilson Holdings, Inc.	$	105.6		$	112.5		$	101.9		$	188.3		$	(461.7	)	$	46.6

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2014

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination			Consolidated Total
Net income (loss)	$	63.6		$	65.3		$	127.7		$	75.8		$	(268.7	)	$	63.7

Other comprehensive income (loss), net of tax:
Unrealized foreign currency translation (loss) gains	23.1			23.1			29.1			(3.1		)	(49.1		)	23.1
Amounts reclassified out of AOCI during the period	(8.3		)	(8.3		)	(8.3		)	—			16.6			(8.3		)
Unrealized currency derivative contracts (loss) gain	(2.1		)	(2.1		)	(3.6		)	(1.2		)	6.9			(2.1		)
Total other comprehensive income for the period	$	12.7		$	12.7		$	17.2		$	(4.3	)	$	(25.6	)	$	12.7

Comprehensive (loss) income	$	76.3		$	78.0		$	144.9		$	71.5		$	(294.3	)	$	76.4
Comprehensive (income) loss attributable to noncontrolling interests	—			—			—			(44.1		)	—			(44.1		)
Comprehensive (loss) income attributable to Kennedy-Wilson Holdings, Inc.	$	76.3		$	78.0		$	144.9		$	27.4		$	(294.3	)	$	32.3

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2015

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries		Elimination			Consolidated Total
Net (loss) income	$	25.6		$	39.7		$	104.6		$	84.1	$	(228.4	)	$	25.6

Other comprehensive (loss) income, net of tax:
Unrealized foreign currency translation (loss) gain	(36.2		)	(36.2		)	(8.4		)	114.5		(69.9		)	(36.2		)
Unrealized gain on marketable securities	0.1			—			—			0.1		(0.1		)	0.1
Amounts reclassified out of AOCI during the period	10.0			10.0			(0.3		)	10.3		(20.0		)	10.0
Unrealized currency derivative contracts gain (loss)	15.0			15.1			2.5			12.6		(30.2		)	15.0
Total other comprehensive (loss) income for the period	$	(11.1	)	$	(11.1	)	$	(6.2	)	$	137.5	$	(120.2	)	$	(11.1	)

Comprehensive (loss) income	$	14.5		$	28.6		$	98.4		$	221.6	$	(348.6	)	$	14.5
Comprehensive loss attributable to noncontrolling interests	—			—			—			10.4		—			10.4
Comprehensive (loss) income attributable to Kennedy-Wilson Holdings, Inc.	$	14.5		$	28.6		$	98.4		$	232.0	$	(348.6	)	$	24.9

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2014

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Elimination			Consolidated Total
Net income (loss)	$	113.6		$	116.9		$	209.6		$	153.0		$	(479.5	)	$	113.6

Other comprehensive income (loss), net of tax:
Unrealized foreign currency translation (loss) gains	21.9			21.9			23.9			(3.9		)	(41.9		)	21.9
Amounts reclassified out of AOCI during the period	(7.1		)	(7.1		)	(8.3		)	1.2			14.2			(7.1		)
Unrealized currency derivative contracts (loss) gain	(3.6		)	(3.6		)	(1.2		)	(1.2		)	6.0			(3.6		)
Total other comprehensive income for the period	$	11.2		$	11.2		$	14.4		$	(3.9	)	$	(21.7	)	$	11.2

Comprehensive (loss) income	$	124.8		$	128.1		$	224.0		$	149.1		$	(501.2	)	$	124.8
Comprehensive (income) loss attributable to noncontrolling interests	—			—			—			(81.5		)	—			(81.5		)
Comprehensive (loss) income attributable to Kennedy-Wilson Holdings, Inc.	$	124.8		$	128.1		$	224.0		$	67.6		$	(501.2	)	$	43.3

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2015

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Consolidated Total
Net cash provided by (used in) operating activities	$	(0.6	)	$	100.5		$	39.7		$	(102.3	)	$	37.3
Cash flows from investing activities:
Additions to loans	—			(38.7		)	—			(194.8		)	(233.5		)
Collections of loans	—			—			3.0			1.6			4.6
Nonrefundable escrow deposits	—			—			—			(3.4		)	(3.4		)
Net proceeds from sale of real estate	—			—			—			504.0			504.0
Proceeds from settlement of foreign forward contracts	—			17.9			—			17.9			35.8
Purchases of foreign currency options	—			(3.6		)	—			(1.6		)	(5.2		)
Purchases of and additions to real estate	—			—			(62.9		)	(923.8		)	(986.7		)
Proceeds from sale of marketable securities	—			—			6.2			—			6.2
Distributions from unconsolidated investments	—			—			13.5			20.4			33.9
Contributions to unconsolidated investments	—			(1.5		)	(43.9		)	(83.2		)	(128.6		)
(Investments in) distributions from consolidated subsidiaries, net	(179.5		)	18.4			(8.2		)	169.3			—
Net cash (used in) provided by investing activities	(179.5		)	(7.5		)	(92.3		)	(493.6		)	(772.9		)
Cash flows from financing activities:
Borrowings under line of credit	—			75.0			—			—			75.0
Repayment of line of credit	—			(200.0		)	—			—			(200.0		)
Borrowings under investment debt	—			—			54.0			1,520.4			1,574.4
Repayment of investment debt	—			—			(2.3		)	(602.7		)	(605.0		)
Debt issue costs	—			(0.6		)	(0.5		)	(12.0		)	(13.1		)
Issuance of common stock	215.0			—			—			—			215.0
Repurchase of common stock	(11.3		)	—			—			—			(11.3		)
Dividends paid	(23.6		)	—			—			—			(23.6		)
Acquisition of KWE shares from noncontrolling interest holders	—			—			—			(24.4		)	(24.4		)
Contributions from noncontrolling interests, excluding KWE	—			—			—			6.4			6.4
Distributions to noncontrolling interests	—			—			—			(183.1		)	(183.1		)
Net cash provided by financing activities	180.1			(125.6		)	51.2			704.6			810.3
Effect of currency exchange rate changes on cash and cash equivalents	—			—			—			(19.8		)	(19.8		)
Net change in cash and cash equivalents	—			(32.6		)	(1.4		)	88.9			54.9
Cash and cash equivalents, beginning of year	—			38.2			21.0			878.5			937.7
Cash and cash equivalents, end of period	$	—		$	5.6		$	19.6		$	967.4		$	992.6

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2014

(Dollars in millions)	Parent			Kennedy-Wilson, Inc.			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Consolidated Total
Net cash provided (used in) by operating activities	$	1.8		$	(75.3	)	$	58.5		$	80.1		$	65.1
Cash flows from investing activities:
Additions to loans	—			—			(5.7		)	(367.6		)	(373.3		)
Collections of loans	—			—			0.2			18.5			18.7
Net proceeds from sale of real estate	—			—			—			15.0			15.0
Purchases of and additions to real estate	—			—			(4.4		)	(1,285.4		)	(1,289.8		)
Distributions from unconsolidated investments	—			0.2			44.4			11.0			55.6
Contributions to unconsolidated investments	—			(2.0		)	(19.1		)	(84.9		)	(106.0		)
Investment in marketable securities	—			—			(6.9		)	—			(6.9		)
(Investments in) distributions from consolidated subsidiaries, net	(171.8		)	67.0			(141.4		)	246.2			—
Net cash (used in) provided by investing activities	(171.8		)	65.2			(132.9		)	(1,447.2		)	(1,686.7		)
Cash flows from financing activities:
Borrowings under line of credit	—			90.0			—			—			90.0
Repayment of lines of credit	—			(90.0		)	—			—			(90.0		)
Borrowings under investment debt	—			—			18.0			277.2			295.2
Borrowings under senior notes payable	—			297.2			—			—			297.2
Debt issue costs	—			(7.0		)	(0.4		)	(3.9		)	(11.3		)
Repayment of investment debt	—			—			—			(14.0		)	(14.0		)
Issuance of common stock	190.7			—			—			—			190.7
Dividends paid	(18.1		)	—			—			—			(18.1		)
Repurchase of common stock	(2.6		)	—			—			—			(2.6		)
Proceeds from issuance of KWE shares	—			—			—			1,351.1			1,351.1
Restricted cash	—			—			—			(42.6		)	(42.6		)
Acquisition of KWE shares from noncontrolling interest holders	—			—			—			(16.8		)	(16.8		)
Contributions from noncontrolling interests, excluding KWE	—			—			—			8.6			8.6
Distributions to noncontrolling interests	—			—			—			(13.5		)	(13.5		)
Net cash provided by (used in) financing activities	170.0			290.2			17.6			1,546.1			2,023.9
Effect of currency exchange rate changes on cash and cash equivalents	—			—			—			19.2			19.2
Net change in cash and cash equivalents	—			280.1			(56.8		)	198.2			421.5
Cash and cash equivalents, beginning of period	—			48.2			77.2			52.8			178.2
Cash and cash equivalents, end of period	$	—		$	328.3		$	20.4		$	251.0		$	599.7

Kennedy-Wilson Holdings, Inc.

Notes to Consolidated Financial Statements

(Unaudited)

NOTE 16—SUBSEQUENT EVENTS

During August 2015, the Company received 165,947 ordinary shares of KWE from its role as external manager, as part payment of the quarterly management fee. The Company also purchased an aggregate of 1,160,000 additional ordinary shares of KWE on the London Stock Exchange for a total purchase price of approximately £14.0 million (approximately $21.6 million ). After the issuance of the shares from the management fee and the purchase of the additional shares, the Company owns approximately 17.2% of KWE's outstanding share capital.

The Company evaluated subsequent events through the date these financial statements were issued.

Table of Contents


Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of our financial condition and results of operations contains forward-looking statements within the meaning of the federal securities laws. See the discussion under the heading “Forward-looking Statements” elsewhere in this report. Unless specifically noted otherwise, as used throughout this Management’s Discussion and Analysis section, “we,” “our,” "us," "the Company" or “Kennedy Wilson” refers to Kennedy-Wilson Holdings, Inc. and its wholly-owned subsidiaries. “KWE” refers to Kennedy Wilson Europe Real Estate plc, a London Stock Exchange listed company that we externally manage through a wholly-owned subsidiary. “KW Group” refers to the Company and its subsidiaries that are consolidated in its financial statements under U.S. GAAP (including KWE). “Equity partners” refers to the subsidiaries that we consolidate in our financial statements under U.S. GAAP (other than wholly-owned subsidiaries), including KWE, and third-party equity providers. Please refer to “Non-GAAP Measures and Certain Definitions” for definitions of certain terms used throughout this Management’s Discussion and Analysis Section.

Overview

Kennedy Wilson is a vertically integrated global real estate investment and services company with approximately $19 billion in assets under management. Founded in 1977, we have owned and operated real estate related investments for over 37 years on behalf of our shareholders and our clients. We have over 500 employees in 25 offices throughout the United States, the United Kingdom, Ireland, Spain, Jersey and Japan and manage and work with over 4,000 operating associates. We focus on adding value for our shareholders through opportunistic investing and strategic asset management. Also, our services business creates additional value through fee generation.

The following is our business model:


•	Identify countries and markets with an attractive investment landscape


•	Establish operating platforms and service businesses in our target markets


•	Develop local intelligence and create long-lasting relationships; primarily with financial institutions


•	Leverage relationships and local knowledge to drive proprietary investment opportunities with a focus on off-market transactions that we expect will result in above average cash flows and returns over the long term


•	Acquire high quality assets, either on our own or with strategic partners, utilizing cash from our balance sheet (funded by cash flows from operations, refinancing of current investments or the sale of equity or debt securities) and typically financing them on a long-term basis


•	Reposition assets and enhance cash flows post-acquisition


•	Continuously evaluate and selectively harvest asset and entity value through strategic realizations utilizing both the public and private markets


•	Utilize our services businesses to meet client needs, strengthen relationships with financial institutions, and position the Company as a valuable resource and partner to these institutions for any future real estate opportunities

The real estate business is cyclical. Real estate cycles are generally impacted by many factors including availability of equity and debt capital, borrowing cost, rent levels, and asset values. Our strategy has resulted in a strong track record of creating both asset and entity value for the benefit of our shareholders and partners over these various real estate cycles.

Kennedy Wilson Europe Real Estate Plc (LSE: KWE)

KWE closed its initial public offering in February 2014 and a follow-on offering in October 2014, raising an aggregate of approximately $2.2 billion in gross proceeds. KWE, whose ordinary shares are listed on the London Stock Exchange’s main market and who is a member of the FTSE 250 Index, acquires real estate and real estate-related assets in Europe. Since its launch in February 2014 through June 30, 2015 , KWE has acquired 295 real estate assets with approximately 9.7 million square feet and totaling $3.3 billion in purchase price (primarily located in the U.K. and Ireland), which KWE currently expects to produce over $230 million of annualized net operating income (net rental income for property portfolios, EBITDA for hotels and interest income for loan portfolios). As of June 30, 2015 , Kennedy Wilson owns approximately 22.0 million ordinary shares of KWE (with a cost basis of $363.4 million ) or approximately 16.2% of the total issued share capital of KWE. Subsequent to June 30, 2015 , the Company received 165,947 shares as part payment of its quarterly management fee and purchased 1,160,000 shares through an open market purchase raising its ownership to 17.2% .

KWE is externally managed by one of our wholly-owned subsidiaries whom we refer to as KWE Manager pursuant to an investment management agreement whereby we will be entitled to receive certain management and performance fees. KWE Manager is entitled to an annual management fee (payable quarterly in arrears) equal to 1% of KWE’s adjusted net asset value (reported by KWE to be $2.4 billion at June 30, 2015 ) and certain performance fees. The management fee payable to KWE Manager is paid half in cash and half in shares of KWE. During the six months ended June 30, 2015 , KWH earned $11.2 million in management fees.

Table of Contents

We are also entitled to receive an annual performance fee equal to 20% of the lesser of (i) the excess of the shareholder return for the relevant year (defined as the change in KWE’s adjusted net asset value per ordinary share plus dividends paid) over a 10% annual return hurdle, and (ii) the excess of year-end adjusted net asset value per ordinary share over a “high water mark.” The performance fee is payable in shares of KWE that vest equally over a three-year period. As of June 30, 2015 , $8.6 million in such fees have been earned by Kennedy Wilson. The Company expects to allocate up to thirty percent (30%) of any performance fees earned with respect to its management of KWE to certain employees of the Company. Allocations to any employee will be made and determined by the compensation committee of the Company’s board of directors. As of June 30, 2015 , the Company has not allocated any share of the performance fees to any individual.

Due to the terms of the investment management agreement and Kennedy Wilson's equity ownership interest in KWE, pursuant to the guidance set forth in FASB Accounting Standards Codification Subtopic 810 - Consolidation (“Subtopic 810”), the results and financial position of KWE are consolidated in our financial statements. As such, fees earned by KWE Manager are eliminated in the attached consolidated financial statements. Pursuant to the investment management agreement, subject to certain exceptions, KWE will be provided priority access to all real estate or real estate loan opportunities sourced by us in Europe that are within the parameters of KWE’s investment policy. Compensation and certain general and administrative expenses relating to KWE is borne by Kennedy Wilson as employees of the Company work on behalf of KWE Manager.

The following condensed financial statements show KWE's financial position and results of operations in the context of the Company's consolidated financial statements as a whole:



	As of June 30, 2015 (unaudited)
(Dollars in millions)	KWE			Non-KWE ⁽¹⁾			Elimination			Total KWH
Cash ⁽²⁾	$	739.6		$	253.0		$	—		$	992.6
Loan purchases and originations	395.3			57.8			—			453.1
Real estate and acquired in place lease values, net of accumulated depreciation and amortization	2,656.1			2,330.6			—			4,986.7
Investment in marketable securities	—			356.8			(356.8		)	—
Other assets ⁽³⁾	256.2			658.4			—			914.6
Total assets	$	4,047.2		$	3,656.6		$	(356.8	)	$	7,347.0

Investment debt	$	1,816.4		$	1,461.5		$	—		$	3,277.9
Other liabilities ⁽⁴⁾	141.5			881.0			—			1,022.5
Total liabilities	$	1,957.9		$	2,342.5		$	—		$	4,300.4

Kennedy-Wilson Holdings Inc. shareholders' equity	$	375.1		$	1,130.6		$	(356.8	)	$	1,148.9
Accumulated other comprehensive income	(11.2		)	(22.4		)	—			(33.6		)
Noncontrolling interests	1,725.4			205.9			—			1,931.3
Total equity	$	2,089.3		$	1,314.1		$	(356.8	)	$	3,046.6
Total liabilities and equity	$	4,047.2		$	3,656.6		$	(356.8	)	$	7,347.0

⁽¹⁾ Consists of investments that are consolidated in our financial statements and investments that are held through joint ventures.

⁽²⁾ Includes cash and cash equivalents and cash held by consolidated investments

⁽³⁾ Includes accounts receivable, unconsolidated investments, and other assets

⁽⁴⁾ Includes accounts payable, accrued expenses, other liabilities, and senior notes payable

Table of Contents



	Six Months Ended June 30, 2015
(Dollars in millions)	KWE			Non-KWE			Fee Elimination ⁽¹⁾			Total KWH
Revenues	$	118.0		$	180.1		$	(19.9	)	$	278.2
Operating expenses (excluding depreciation and amortization)	(37.4		)	(151.3		)	—			(188.7		)
Depreciation and amortization	(40.9		)	(33.7		)	—			(74.6		)
Income from unconsolidated investments	1.1			27.1			—			28.2
Operating income	40.8			22.2			(19.9		)	43.1
Gain on sale of real estate	6.6			33.5			—			40.1
Acquisition-related gains	10.1			47.2			—			57.3
Acquisition-related expenses	(19.1		)	(1.0		)	—			(20.1		)
Interest expense	(19.0		)	(51.4		)	—			(70.4		)
Management fees	(19.9		)	—			19.9			—
Other non-operating income (expense)	(3.5		)	(20.9		)	—			(24.4		)
Net (loss) income	$	(4.0	)	$	29.6		$	—		$	25.6

⁽¹⁾ Only relates to fee elimination associated with the Company's investment in KWE. The Company has additional fees eliminated associated with other equity partners.

Additionally, prior to KWE's formation, the Company directly invested in 15 properties, four loan pools and a servicing platform in Europe that have total assets of $914.3 million included in the Company's consolidated balance sheet and $270.0 million of equity as of June 30, 2015 . As of June 30, 2015 , the Company's weighted average ownership in these investments was 57.6% .

Key Segments: Investments and Services

Our operations are defined by two core business segments, KW investments and KW services, which work closely together to identify attractive investment markets and opportunities across the world:

KW Investments

Kennedy Wilson invests its capital in real estate assets and loans secured by real estate either on its own or with equity partners through public vehicles, joint ventures, separate accounts and commingled funds. For investments with equity partners we are typically the general partner or investment manager in these investments with a promoted interest in the profits of our investments beyond our ownership percentage. The Company has an average ownership interest across all investments of approximately 33% . Our equity partners include publicly traded companies, financial institutions, foundations, endowments, high net worth individuals and other institutional investors.

Commercial

We source, acquire, and finance various types of commercial real estate that includes office, retail, industrial, and mixed-use assets.

Multifamily

We focus primarily on apartments in supply-constrained, infill markets. We pursue multifamily acquisition opportunities where we can unlock value through a myriad of strategies, including institutional management, asset rehabilitation, repositioning and creative recapitalization. Through our VHH partnership, we also utilize low-income housing tax credit structures for income and age restricted properties.

Loan Originations / Discounted Loan Purchases

We originate and/or acquire loans secured by real estate. Our originations and acquisitions include individual notes on all real estate property types as well as portfolios of loans purchased from financial institutions, corporations and government agencies. KW Group's loan investment portfolio is principally related to loans acquired at a discount from their contractual balance due as a result of deteriorated credit quality of the borrower. Such loans are underwritten by the Company based on the value of the underlying real estate collateral. Due to the discounted purchase price, the Company seeks and is generally able to accomplish near term realization of the loan in a cash settlement or by obtaining title to the property. Accordingly, the credit quality of the borrower is not of substantial importance to the Company’s evaluation of the risk of recovery from the investment.

Hotel

We acquire hotels in certain opportunistic situations in which we were able purchased at a discount or can implement our value-add investment approach.

Table of Contents

Residential and Other

In certain cases, we may pursue for sale housing acquisition opportunities, including land for entitlements, finished lots, urban infill condominium sites and partially finished and finished condominium projects. On certain income-producing acquisitions, there are adjacent land parcels that we assign little or no basis and for which we may pursue entitlement activities or, in some cases, development or re-development opportunities. This group also includes our investment in marketable securities.

The following table describes our investment account (Kennedy Wilson's equity in real estate and loans secured by real estate), which includes the following financial statement captions and is derived from the consolidated balance sheets, as of June 30, 2015 and December 31, 2014 :



(Dollars in millions)	June 30, 2015			December 31, 2014
Real estate and acquired in-place lease values, gross of accumulated depreciation and amortization of $179.6 and $121.8, respectively	$	5,166.3		$	4,349.9
Loan purchases and originations	453.1			313.4
Investment debt	(3,277.9		)	(2,195.9		)
Cash held by consolidated investments	804.0			763.1
Unconsolidated investments ⁽¹⁾ , gross of accumulated depreciation and amortization of $61.1 and $69.4, respectively	583.2			532.7
Hedge asset	27.9			30.6
Other ⁽²⁾	28.0			83.9
Consolidated investment account	3,784.6			3,877.7
Less:
Noncontrolling interests on investments, gross of depreciation and amortization of $83.0 and $50.6, respectively	(2,014.3		)	(2,193.4		)
Investment account	$	1,770.3		$	1,684.3

⁽¹⁾ Excludes $ 29.3 million and $ 28.9 million related to our investment in a servicing platform in Spain, as of June 30, 2015 and December 31, 2014 , respectively.

⁽²⁾ Includes the Company's marketable securities, which are part of other assets, as well as net other assets of consolidated investments.

The following table breaks down our investment account information derived from the consolidated balance sheet, by investment type and geographic location as of June 30, 2015 :



	Multifamily		Commercial		Loans Secured by Real Estate		Residential and Other		Hotel		Total
Western U.S.	$	547.7	$	236.9	$	70.5	$	194.6	$	38.5	$	1,088.2
Japan	4.9		3.4		—		0.3		—		8.6
United Kingdom	8.8		86.0		20.8		5.1		—		120.7
Ireland	38.7		28.3		1.2		23.8		72.9		164.9
KW share of cash held by consolidated investments											48.6
Total excluding KWE	$	600.1	$	354.6	$	92.5	$	223.8	$	111.4	$	1,431.0
KWE:
United Kingdom	$	—	$	147.8	$	61.5	$	—	$	7.7	$	217.0
Ireland	9.1		44.1		7.1		4.5		5.5		70.3
Spain	—		—		—		7.6		—		7.6
KW share of unsecured debt held by KWE											(75.0		)
KW share of net cash held by KWE											119.4
Total KWE	$	9.1	$	191.9	$	68.6	$	12.1	$	13.2	$	339.3
Grand Total	$	609.2	$	546.5	$	161.1	$	235.9	$	124.6	$	1,770.3

Table of Contents

The following table breaks down our investment account information derived from the consolidated balance sheet, by investment type and geographic location as of December 31, 2014 :



	Multifamily		Commercial		Loans Secured by Real Estate		Residential and Other		Hotel		Total
Western U.S.	$	411.2	$	229.1	$	75.2	$	145.0	$	38.3	$	898.8
Japan	80.9		3.6		—		0.4		—		84.9
United Kingdom	3.4		88.6		17.0		8.6		0.2		117.8
Ireland	63.8		40.1		8.9		27.1		91.1		231.0
KW share of cash held by consolidated investments											49.9
Total excluding KWE	$	559.3	$	361.4	$	101.1	$	181.1	$	129.6	$	1,382.4
KWE:
United Kingdom	$	—	$	102.1	$	25.9	$	—	$	6.9	$	134.9
Ireland	8.0		26.9		21.9		2.8		5.1		64.7
KW share of net cash held by KWE											102.3
Total KWE	$	8.0	$	129.0	$	47.8	$	2.8	$	12.0	$	301.9
Grand Total	$	567.3	$	490.4	$	148.9	$	183.9	$	141.6	$	1,684.3

KW Services

Our services business offers a comprehensive line of real estate services for the full lifecycle of real estate ownership. Below are the product types we offer through the KW Services segment:

Investment Management

We provide acquisition, asset management and disposition services to our equity partners (including KWE) and third parties.

Property Services

This division manages or advises on commercial and residential real estate for third-party clients, fund investors, and investments held by KW Group. In addition to earning property management fees, consulting fees, lease commissions, construction management fees, disposition fees, and accounting fees, the Property Services group gives us insight into local markets and potential acquisitions.

Research

Meyers Research LLC (“Meyers”), a Kennedy Wilson company, is a premier real estate consulting practice and the industry’s leading provider of data and analytics for the residential real estate development and new home construction industry. Meyers' proprietary iPad application, Zonda, launched in 2013 and provides market insight for the homebuilding industry with real-time data on over 250 metrics impacting the housing market on a national and local level.

Auction and Conventional Sales

The Auction and Conventional Sales group provides innovative marketing and sales strategies for all types of commercial and residential real estate, including single family homes, mixed-use developments, estate homes, multifamily dwellings, new home projects, conversions and scattered properties. The Auction group is counter-cyclical to our lines in the KW Services segment and helps give us market knowledge and access to potential acquisitions.

Brokerage

The Brokerage group specializes in innovative marketing programs tailored to client objectives for all types of investment grade and income producing real estate.

Table of Contents

Selected Financial Data

In order help the user of the financial statements understand the growth of company we have included certain five-year selected financial data. The following tables show selected financial items for the three and six months ended June 30, 2015 through 2010:



	Three Months Ended June 30,
(in millions, except per share amounts)	2015			2014			2013			2012			2011
GAAP
Revenues	$	140.5		$	92.0		$	36.0		$	14.1		$	8.5
Net income	29.9			63.7			(1.3		)	(1.0		)	0.5
Basic income (loss) per share of common stock	0.29			0.39			(0.03		)	(0.06		)	(0.06		)
Non-GAAP ⁽¹⁾
Consolidated EBITDA	157.6			162.1			35.4			17.7			16.2
Consolidated EBITDA annual (decrease) increase	(3		)%	358		%	100		%	9		%	—		%
Adjusted EBITDA	112.8			122.2			38.0			18.8			17.2
Adjusted EBITDA annual (decrease) increase	(8		)%	222		%	102		%	9		%	—		%
Adjusted Fees	36.7			48.7			20.3			13.0			8.1

⁽¹⁾ Please refer to p. 62-63 for reconciliations of Non-GAAP items to U.S. GAAP



	Six Months Ended June 30,
(in millions, except per share amounts)	2015			2014			2013			2012			2011
GAAP
Revenues	$	278.2		$	143.3		$	58.4		$	25.9		$	17.2
Net income	25.6			113.6			(3.9		)	0.5			2.6
Basic income (loss) per share of common stock	0.27			0.51			(0.10		)	(0.12		)	(0.09		)
Non-GAAP ⁽¹⁾
Consolidated EBITDA	229.4			269.7			65.6			35.9			30.1
Consolidated EBITDA annual (decrease) increase	(15		)%	311		%	83		%	19		%	—		%
Adjusted EBITDA	166.5			191.5			70.9			35.1			31.3
Adjusted EBITDA annual (decrease) increase	(13		)%	170		%	102		%	12		%	—		%
Adjusted Fees	63.8			66.8			34.5			23.9			16.0

⁽¹⁾ Please refer to p. 62-63 for reconciliations of Non-GAAP items to U.S. GAAP

The following tables show selected financial items as of June 30, 2015 and the years ended 2014 through 2010:



	June 30,		Year Ended December 31,
(in millions)	2015		2014		2013		2012		2011
Cash and cash equivalents	$	992.6	$	937.7	$	178.2	$	120.9	$	115.9
Total assets	7,347.0		6,332.1		1,798.8		1,283.8		792.8
Investment debt	3,277.9		2,195.9		401.8		236.5		30.7
Unsecured corporate debt	702.5		702.4		449.0		449.6		289.4
Kennedy Wilson equity	1,115.3		901.1		768.3		509.7		410.2
Noncontrolling interests	1,931.3		2,142.8		50.6		9.1		3.4
Total equity	3,046.6		3,043.9		818.9		518.8		413.6
Common shares outstanding	112.9		96.1		82.6		63.8		51.8

Table of Contents

The following table shows our investment account (excluding KW's share of cash held by consolidated investments) by region as of June 30, 2015 and the years ended 2014 through 2010:



	June 30,				Year Ended December 31,
(in millions)	2015		%		2014		%		2013		%		2012		%		2011		%		2010		%
Western U.S.	$	1,088.2	65	%	$	898.8	59	%	$	793.2	67	%	$	529.7	63	%	$	378.4	65	%	$	249.3	69	%
United Kingdom	337.8		20	%	252.7		16	%	135.7		11	%	120.4		15	%	60.0		10	%	—		—	%
Ireland	235.1		14	%	295.7		19	%	161.8		14	%	76.2		9	%	23.0		4	%	—		—	%
Japan	8.6		1	%	84.9		6	%	96.3		8	%	111.3		13	%	121.4		21	%	114.4		31	%
Spain	7.6		—	%	$	—	—	%	$	—	—	%	$	—	—	%	$	—	—	%	$	—	—	%
Total	$	1,677.3	100	%	$	1,532.1	100	%	$	1,187.0	100	%	$	837.6	100	%	$	582.8	100	%	$	363.7	100	%

Assets Under Management (AUM)

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 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 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 AUM. The estimated value of development properties is included at estimated completion cost.

The table below details the changes in the Company's AUM for the six months ended June 30, 2015 :



(in millions)	December 31, 2014		Increases		Decreases			June 30, 2015
AUM ⁽¹⁾	$	18,074.1	$	2,495.4	$	(1,683.9	)	$	18,885.6

⁽¹⁾ For AUM purposes amounts are based off of LSE:KWE share value. Investments made by KWE reflected in GAAP consolidated results are excluded from Investment - KWH section above.

AUM increased $800 million to $18.9 billion as of June 30, 2015 from $18.1 billion as of December 31, 2014. The significant majority of the increase is due to KWE's bond issuance, appreciation in the value of its shares, and unrealized foreign currency gains on KWE shares. This increase is offset by dispositions made by the Company mainly from its commercial group and foreign currency losses on assets in the Company's investments and services segments.

Foreign currency and currency derivative instruments

Please refer to item 3. Quantitative and Qualitative Disclosures About Market Risk for our discussion regarding foreign currency and currency derivative instruments.

2Q Highlights

•

Kennedy Wilson sold its Japanese multifamily portfolio generating a pre-tax profit of approximately $72.7 million over the life of the investment. Simultaneously, the Company's wholly-owned Japanese operating subsidiary entered into a 3-year contract with the purchaser to provide asset management services for the portfolio. During the current period the Company recognized a $22.0 million gain net of noncontrolling interest which is a component of the pre-tax profit mentioned above.

•

Kennedy Wilson acquired a 61% equity interest in Vintage Housing Holdings, LLC ("VHH") for $78.7 million. VHH owns certain interests in 30 multifamily properties totaling 5,485 units in the Western U.S., the majority of which have been capitalized using tax credit financing. During fiscal year 2014, the portfolio produced net operating income of approximately $32 million. The Company has elected the fair value option on its unconsolidated investment in VHH. Due to various factors, including significant distributions during the escrow period and ownership period, the Company recognized a $12.9 million fair value gain in Q2.


•	The Company and its subsidiaries gained control of three separate investments resulting in acquisition-related gains of $45.9 million , net of non-controlling interest.


•	Across the Company's global same property portfolio, revenues grew 8.3% for multifamily and 1.1% for commercial while net operating income grew 10.7% and 1.9% , respectively.

Table of Contents

Investments business

For the three and six months ended June 30, 2015 , the Company's Investments segment reported the following results:


•	The Company, together with its equity partners (including KWE), completed investment transactions of approximately $1.8 billion and $2.9 billion during the three and six months ended June 30, 2015, respectively. As further described below, in the second quarter, our average acquisition and disposition cap rates were approximately 7.0% and 4.5%, respectively:



($ in millions)	Aggregate Purchase / Sale Price		Cap Rate ⁽¹⁾⁽²⁾	KW Ownership ⁽²⁾		KW Equity Basis (at acquisition/disposition) ⁽²⁾		Pre-Promote Equity Multiple
Three months ended June 30, 2015
Acquisitions ⁽³⁾⁽⁴⁾	$	1,053.4	7.0%	51.7	%	$	258.6
Dispositions ⁽³⁾	719.9		4.5%	40.2	%	97.3		1.6x
Total	$	1,773.3

Six months ended June 30, 2015
Acquisitions ⁽³⁾⁽⁴⁾	$	1,976.4	7.1%	36.8	%	325.6
Dispositions ⁽³⁾	947.1		4.5%	38.0	%	106.8		1.6x
Total	$	2,923.5

⁽¹⁾ Cap rate includes only income-producing properties. For the three and six months ended June 30, 2015, $210.9 million and $215.2 million of acquisitions and $17.7 million and $62.8 million of dispositions, respectively, were non-income producing assets. Please see "Non-GAAP" measures and certain definitions for a definition of cap rate.

⁽²⁾ Cap rate and Kennedy Wilson's ownership are shown on a weighted-average basis.

⁽³⁾ Kennedy Wilson's equity basis in KWE acquisitions were funded through purchases of KWE stock in current and prior periods.

⁽⁴⁾ For the three and six months ended June 30, 2015, includes $149.7 million and $969.4 million of acquisitions and $8.8 million and $42.2 million of dispositions, respectively, by KWE.


•	The Company continued to drive growth in same property revenue and net operating income across the portfolio. The three and six month change in same property multifamily units and commercial real estate are as follows:



Three Months ended June 30, 2015	Occupancy		Revenue		NOI
Multifamily	(0.1	)%	8.3	%	10.7	%
Commercial	4.1	%	1.1	%	1.9	%
Six Months ended June 30, 2015
Multifamily	—	%	8.0	%	10.5	%
Commercial	2.4	%	2.1	%	2.8	%


•	The Company continued to take advantage of historically low interest rates and, along with its equity partners, completed investment-level financings totaling $700.3 million and $1.6 billion during the second quarter and first half of 2015:

Table of Contents



Three Months Ended June 30, 2015	Amount ($ in millions)		Weighted-average Interest Rate	Weighted-average Maturity (years)	% Fixed Rate
Financings - investment level	$	581.0	3.39%	7.4	94%
Refinancings - investment level	119.3		3.44%	9.8	71%
Total	$	700.3	3.39%	7.8	90%
Loan terms prior to refinancing	$	86.4	3.13%	4.5	3%

Six Months Ended June 30, 2015
Financings - investment level	$	1,163.6	3.19%	6.5	79%
Refinancings - investment level	415.5		3.06%	10.2	92%
Total	$	1,579.1	3.15%	7.4	82%
Loan terms prior to refinancing	$	315.5	4.03%	4.8	11%

•

In Q2 2015, the Company and its equity partners invested approximately $85.3 million (including $26.5 million by Kennedy Wilson) into 21 existing investments under-going value-add, development, and re-development initiatives. These initiatives along with other value-creation projects may ultimately result in over 3,000 multifamily units, over 1.0 million commercial rentable square feet, over 1,000 residential units, along with substantial upgrades to certain multifamily and commercial properties and hotels. In many cases, the Company allocated little to no basis to land that was acquired in conjunction with adjacent income producing properties. The Company and its equity partners may complete these projects or may seek to sell them after adding value through the entitlement process.

Services business

For the three months ended June 30, 2015 , the Company's Services segment reported the following results:


•	Adjusted Fees were $36.7 million compared to $48.7 million for the same period in 2014 . In Q2 2014, the Company received a performance fee of $26.2 million related to a sale of an Irish commercial portfolio.


•	Adjusted EBITDA was $20.1 million , compared to $32.7 million for the same period in 2014 .

For the six months ended June 30, 2015 , the Company's Services segment reported the following results:


•	Adjusted Fees were $63.8 million , compared to $66.8 million for the same period in 2014 .


•	Adjusted EBITDA was $32.9 million , compared to $38.3 million for the same period in 2014 .

Kennedy Wilson Europe Real Estate Plc (LSE: KWE)


•	As of June 30, 2015 , Kennedy Wilson owns approximately 22.0 million shares of KWE with a market value of $392.3 million , which represents 16.2% of KWE’s outstanding shares.


•	During the second quarter, Kennedy Wilson earned $5.8 million in management fees and $8.6 million of performance fees related to KWE. Since KWE is a consolidated subsidiary of Kennedy Wilson, the majority of these fees are recognized in the allocation to non-controlling interest.


•	During the second quarter, KWE completed a $471.8 million (£300.0 million) investment grade senior unsecured bond offering with an effective fixed-rate of 3.35% and a maturity of 2022.

Subsequent events

•

In July 2015, KWE acquired a portfolio of nine office buildings located in the south east of England, in close proximity to London. The underlying real estate is valued at £211 million (approximately $332 million) reflecting a cap rate of 8.0%. The portfolio which was purchased with all cash is currently 99% occupied with major tenants including British Telecom, the U.K. government, Pearson, and Avaya.


•	During August 2015, the Company received 165,947 ordinary shares of KWE from its role as external manager, as part payment of the quarterly management fee. The Company also purchased an aggregate of 1,160,000 additional ordinary shares of KWE on the London Stock Exchange for a total purchase price of approximately £14.0 million (approximately $21.6 million). After

Table of Contents

the issuance of the shares from the management fee and the purchase of the additional shares, the Company owns approximately 17.2% of KWE's outstanding share capital.

The following tables summarize KW Group's revenue, operating expenses, non-operating expenses, operating income (loss) and net income (loss) and calculate EBITDA and Adjusted EBITDA by segment for three months ended June 30, 2015 and 2014 and is intended to be helpful in understanding the year over year explanations following the tables:



	Three Months Ended June 30, 2015
(Dollars in millions)	Investments			Services			Corporate			Total

Investment management, property services and research fees	$	—		$	15.5		$	—		$	15.5
Rental	98.3			—			—			98.3
Hotel	23.3			—			—			23.3
Sale of real estate	—			—			—			—
Loans and other	3.4			—			—			3.4
Revenue	125.0			15.5			—			140.5
Operating expenses	(111.7		)	(13.7		)	(16.5		)	(141.9		)
Income from unconsolidated investments, net of depreciation and amortization	15.9			1.1			—			17.0
Operating income (loss)	29.2			2.9			(16.5		)	15.6
Non-operating income (expense):
Acquisition - related gains	53.1			—			—			53.1
Other non-operating expenses	8.1			—			(10.8		)	(2.7		)
Provision for income taxes	—			—			(36.1		)	(36.1		)
Total non-operating income	61.2			—			(46.9		)	14.3
Net income	90.4			2.9			(63.4		)	29.9
Add back (less):
Interest expense-investment	27.2			—			—			27.2
Interest expense-corporate	—			—			10.8			10.8
Kennedy Wilson's share of interest expense included in unconsolidated investments	7.0			0.2			—			7.2
Depreciation and amortization	38.0			—			—			38.0
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments	7.7			0.7			—			8.4
Provision for income taxes	—			—			36.1			36.1
Fees eliminated in consolidation	(17.3		)	17.3			—			—
Consolidated EBITDA ⁽¹⁾	153.0			21.1			(16.5		)	157.6
Add back (less):
EBITDA attributable to noncontrolling interests ⁽²⁾	(50.6		)	(1.0		)	—			(51.6		)
Stock based compensation	—			—			6.8			6.8
Adjusted EBITDA ⁽¹⁾	$	102.4		$	20.1		$	(9.7	)	$	112.8

⁽¹⁾ See Non-GAAP Measures section for definitions and discussion of Consolidated EBITDA and Adjusted EBITDA

⁽²⁾ $53.5 million of depreciation, amortization and interest for the three months ended June 30, 2015 .

Table of Contents



	Three Months Ended June 30, 2014
(Dollars in millions)	Investments			Services			Corporate			Total

Investment management, property services and research fees	$	—		$	39.0		$	—		$	39.0
Rental	37.8			—			—			37.8
Hotel	4.8			—			—			4.8
Sale of real estate	6.1			—			—			6.1
Loans and other	4.3			—			—			4.3
Revenue	53.0			39.0			—			92.0
Operating expenses	(64.3		)	(14.7		)	(9.6		)	(88.6		)
Income from unconsolidated investments, net of depreciation and amortization	29.9			1.1			—			31.0
Operating income (loss)	18.6			25.4			(9.6		)	34.4
Non-operating income (expense):
Acquisition - related gains	86.0			—			—			86.0
Other non-operating expenses	(16.6		)	—			(14.7		)	(31.3		)
Provision for income taxes	—			—			(25.4		)	(25.4		)
Total non-operating income (loss)	69.4			—			(40.1		)	29.3
Net income (loss)	88.0			25.4			(49.7		)	63.7
Add back (less):
Interest expense-investment	11.1			—			—			11.1
Interest expense-corporate	—			—			14.7			14.7
Kennedy Wilson's share of interest expense included in unconsolidated investments	8.9			0.6			—			9.5
Depreciation and amortization	25.3			—			—			25.3
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments	11.8			0.6			—			12.4
Provision for income taxes	—			—			25.4			25.4
Fees eliminated in consolidation	(6.1		)	6.1			—			—
Consolidated EBITDA ⁽¹⁾	139.0			32.7			(9.6		)	162.1
Add back (less):
EBITDA attributable to noncontrolling interests ⁽²⁾	(41.6		)	—			—			(41.6		)
Stock based compensation	—			—			1.7			1.7
Adjusted EBITDA ⁽¹⁾	$	97.4		$	32.7		$	(7.9	)	$	122.2

⁽¹⁾ See Non-GAAP Measures and Certain Definitions section for definitions and discussion of Consolidated EBITDA and Adjusted EBITDA

⁽²⁾ $16.3 million of depreciation, amortization and interest for the three months ended June 30, 2014.

KW Group Consolidated Financial Results: Three Months Ended June 30, 2015 Compared to the Three Months Ended June 30, 2014

Adjusted EBITDA was $112.8 million , an 8% decrease from $122.2 million for the same period in 2014 , which includes acquisition-related gains (net of non-controlling interest) of $ 45.9 million and $52.5 million for the second quarter of 2015 and 2014, respectively. During the second quarter of 2015, the Company completed the sale of its Japanese multifamily portfolio, which resulted in a gain on sale of approximately $ 22.0 million . In the second quarter of 2014, the Company completed the sale of an Irish commercial portfolio, which resulted in a profit of $52.8 million.

For same property multifamily units, total revenues increased 8.3% , net operating income increased 10.7% and occupancy remained at 94.7% from the same period in 2014 . For same property commercial real estate, total revenues increased 1.1% , net operating income increased 1.9% and occupancy increased 4.1% to 90.9% from the same period in 2014 .

Revenues

Investments Segment Revenues

Rental income was $98.3 million for the three months ended June 30, 2015 as compared to $37.8 million for the same period in 2014 . The $60.5 million increase is primarily due to new acquisitions and consolidations subsequent to the second quarter

Table of Contents

of 2014 and also due to the launch of KWE in February of 2014. KWE had total acquisitions of $3.3 billion from February 2014 through June 30, 2015 . KW Group increased rental income 9.9% on properties with 5,138 same-store units in its consolidated multifamily portfolio and 1.8% on 5.9 million same-store square feet on its consolidated commercial properties.

Hotel income was $ 23.3 million for the three months ended June 30, 2015 as compared to $ 4.8 million for the same period in 2014 . The $ 18.5 million increase is primarily due to the acquisition of three hotels subsequent to the second quarter of 2014.

During the three months ended June 30, 2014, we sold three condominium unit generating $6.1 million of proceeds with no comparable activity for the current period.

Loan and other income was $ 3.4 million for the three months ended June 30, 2015 as compared to $ 4.3 million for the same period in 2014 . The decrease in income was mainly due to the interest earned on notes secured by a hotel in Dublin that converted to real estate in the third quarter of 2014.

Services Segment Revenues

Fees are earned on the following types of services provided:


•	investment management, including acquisition, asset management and disposition services;


•	property services, including management of commercial real estate for third-party clients, fund investors, and investments held by KW Group;


•	research, including consulting practice and data and analytics for the residential real estate development and new home construction industry;


•	auction and conventional sales, including innovative marketing and sales strategies for all types of commercial and residential real estate, including single family homes, mixed-use developments, estate homes, multifamily dwellings, new home projects, conversions and scattered properties; and


•	brokerage services, including innovative marketing programs tailored to client objectives for all types of investment grade and income producing real estate.

The following table shows Adjusted Fees for the three month periods ended June 30, 2015 and 2014 :



	Three Months Ended
	June 30,
(dollars in millions)	2015		2014
Investment management, property services and research fees - third party	$	6.3	$	5.7
Investment management, property services and research fees - related party	9.2		33.3
Investment management, property services and research fees	15.5		39.0
Non-GAAP adjustments:
Add back:
Fees eliminated in consolidation ⁽¹⁾	17.3		6.1
Kennedy Wilson's share of fees in unconsolidated service businesses	3.9		3.6
Adjusted Fees ⁽²⁾	$	36.7	$	48.7

⁽¹⁾ The three months ended June 30, 2015 and 2014 includes $13.3 million and $4.1 million , respectively, of fees recognized in net (income) loss attributable to noncontrolling interests relating to portion of fees paid by noncontrolling interest holders in KWE and equity partner investments.

⁽²⁾ See Non-GAAP Measures section for definitions and discussion of Adjusted Fees.

Third Party Services - These are fees earned from third parties and relate to assets in which Kennedy Wilson does not have an ownership interest.

KW Group's third party fees increased 11% to $6.3 million during the three months ended June 30, 2015 as compared to approximately $5.7 million for the same period in 2014 .

Related Party Services

Related party fees generated revenues of $9.2 million during the three months ended June 30, 2015 as compared to $33.3 million for the same period in 2014 . The decrease in related party revenue primarily relates to management fees earned on the sale of a portfolio of commercial properties located primarily in Dublin, Ireland during the second quarter of 2014.

During the three months ended June 30, 2015 , fees earned from investments that were eliminated in consolidation totaled $17.3 million compared to $6.1 million for the same period in 2014 . The increase is primarily due to fees earned with respect to

Table of Contents

Kennedy Wilson's external management of KWE. In accordance with U.S. GAAP, these fees were excluded from total fees of $9.2 million and $33.3 million for the three months ended June 30, 2015 and 2014, respectively.

Operating Expenses

Investments Segment Operating Expenses

Operating expenses for the three months ended June 30, 2015 increased to $111.7 million compared to $64.3 million for the same period in 2014 . The increase is primarily attributable to the following:

Rental operating expenses increased by $13.3 million , and depreciation and amortization increased by $12.7 million due to the acquisitions and consolidations during 2014 and the launch of KWE in February of 2014, which acquired $3.3 billion in real estate and real estate-related investment from February 2014 through June 30, 2015 .

Services Segment Operating Expenses

Operating expenses for the three months ended June 30, 2015 were $13.7 million as compared to $14.7 million for the same period in 2014 .

Corporate Operating Expenses

Operating expenses for the three months ended June 30, 2015 were approximately $16.5 million as compared to $ 9.6 million for the same period in 2014 . Compensation and related expenses increased by $6.4 million primarily due to share-based compensation expense recognized during the second quarter of 2015 related to the 3.3 million shares of restricted stock grants issued in July of 2014 under Kennedy Wilson's Amended and Restated 2014 Equity Participation Plan.

Income from Unconsolidated Investments

Investments Segment Income from Unconsolidated Investments

During the three months ended June 30, 2015 , income from unconsolidated investments (which includes both joint-venture investments and loan pool participations) was $15.9 million as compared to $29.9 million for the same period in 2014 . The decrease was mainly due to a $26.6 million profit recognized on the sale of an Irish commercial portfolio during the three months ended June 30, 2014. The Company recognized a $12.9 million fair value gain through income from unconsolidated investments relating to the purchase of a portfolio of multifamily properties, due to various factors including a long period between the execution of binding agreements between the parties and the closing of the purchase. During that interim period, various beneficial valuation events occurred such as a $2.1 million distribution from the portfolio that the Company received, which contributed to the value of the investment reported at June 30, 2015 exceeding the amount of the Company’s initial investment. In addition to this gain, the Company recognized a net gain of $0.4 million on the sale of a multifamily property, and a portfolio of three commercial properties, both located in the Western United States.

Services Segment Income from Unconsolidated Investments

During the three months ended June 30, 2015 , income from unconsolidated investments was $1.1 million compared to $1.1 million in 2014. The income recognized during the second quarter of 2015 and 2014 relates to the Company's approximate 5% interest in a loan servicing platform in Spain with approximately €23.0 billion of assets under management.

Non-operating Items

Acquisition-related gains were $53.1 million for the three months ended June 30, 2015 as compared to $86.0 million for the same period in 2014 . The acquisition-related gain in the current period was due to KW Group acquiring additional equity interests in a multifamily and commercial property both in Western United States that were previously unconsolidated investments. KW Group also converted a note secured by a commercial building located in Dublin, Ireland into a direct 100% ownership interest in the property. As a result of acquiring control of the properties, the assets and liabilities were consolidated in KW Group's financial statements at fair value which resulted in acquisition-related gains.

On June 30, 2014, the Company and one of its equity partners amended an existing operating agreement governing 50 multifamily buildings in and around Tokyo, Japan comprising approximately 2,400 units. The Company has an approximate 41% ownership interest in these investments. This investment was previously accounted for by the Company on an equity method basis. The amendments to the operating agreements provided control to the Company of these investments. As the fair value of our interests in these properties were in excess of the carrying value, we recorded acquisition-related gains of $66.7 million of which $22.9 million was allocated to noncontrolling interest partners. In addition, KWE acquired the subordinated notes on 20 commercial properties located throughout England and Scotland during the quarter and used its position as a debt holder to secure the acquisition of the underlying properties. The Company recognized an acquisition-related gain of $15.2 million on the transaction due to its ability to acquire the underlying real estate at a discount to its fair value.

Table of Contents

As a result of gaining control of these investments, the assets and liabilities were consolidated in KW Group's financial statements at fair value which resulted in an acquisition-related gain.

Acquisition-related expenses were $2.0 million for the three months ended June 30, 2015 compared to $7.6 million during the same period in 2014 . The decrease is primarily due to fewer acquisitions by KWE during the second quarter of 2015 as compared to the prior period.

Interest expense associated with corporate debt was $10.8 million for the three months ended June 30, 2015 as compared to $14.7 million for the same period in 2014 . The decrease in corporate interest expense is attributable to the interest savings related to the refinancing of $350.0 million aggregate principal balance of our 8.75% senior notes due 2019 with $350.0 million aggregate principal balance of our 5.875% senior notes due 2024, which occurred during the fourth quarter of 2014.

Interest expense associated with investment debt was $27.2 million for the three months ended June 30, 2015 as compared to $11.1 million for the same period in 2014 . The increase is due to acquisitions and consolidations subsequent to the second quarter of 2014.

During the three months ended June 30, 2015 , KW Group generated pretax book income of $66.0 million related to its global operations and recorded a tax expense $36.1 million. The difference between the U.S. federal rate of 35% and our effective rate is attributable to a higher taxable gain on the disposition of our Japanese assets, and non-deductible depreciation and acquisition-related expenses in the United Kingdom. During the quarter ended June 30, 2015, the Company experienced an increased U.S. statutory rate of 35%, compared to 34% , for the same period in 2014 and recorded an immaterial tax benefit.

We had net income of $1.9 million attributable to noncontrolling interests during the three months ended June 30, 2015 compared to $25.3 million during the three months ended June 30, 2014 . The current period consolidations had lower noncontrolling interest ownership which resulted in less gains being allocated from the Company.

Other Comprehensive Income



(Dollars in millions)	Three Months Ended June 30,
	2015			2014
Unrealized foreign currency translation gain, net of noncontrolling interests and tax	$	19.2		$	3.1
Amounts reclassified out of accumulated other comprehensive income (AOCI) during the period	2.3			(7.1		)
Unrealized foreign currency derivative contract loss, net of noncontrolling interests and tax	(6.7		)	(2.1		)
Comprehensive income (loss)	$	14.8		$	(6.1	)

Other comprehensive income (loss), net of taxes and noncontrolling interests, for the three months ended June 30, 2015 and 2014 was $14.8 million and a loss of $6.1 million , respectively. The two major components that drive the change in other comprehensive loss are the change in foreign currency rates and the gains or loss of any associated foreign currency hedges.

Fluctuations in foreign exchanges rates may have a significant impact on the results of our operations. In order to manage the effect of these fluctuations, we typically hedge 50%-100% of our net investment in certain non-U.S. operations through the use of currency derivative contracts such as foreign currency forward contracts and options. The Company's service businesses typically does not require much capital and KW Group hedges its net investments as opposed to future operations or cashflows. Due to these factors foreign currency translation and derivative activity primarily relates to the Investments segment.

The unrealized foreign currency translation loss, net of taxes and noncontrolling interests, was a loss of $19.2 million and $3.1 million for the three months ended June 30, 2015 and 2014 , respectively. During the current quarter, the euro increased 2%, the pound sterling increased 6% and the yen declined 3% compared to the euro decreasing 1%, the pound sterling increasing 2%, and the yen increasing 1% in the prior period. In addition, KW Group had a large increase in the amount of assets denominated in foreign currencies due to the launch of KWE in February of 2014, which has acquired $3.3 billion in real-estate related investments since its inception through June 30, 2015 . The unrealized foreign currency derivative contract loss, net of taxes and non-controlling interests, during the current quarter was $6.7 million and $2.1 million for the three months ended June 30, 2015 and 2014 , respectively.

As the total amount of assets denominated in foreign currencies has grown due to KW Group's expansion in Europe, we have also increased the amount of corresponding foreign currency derivative contracts. The loss in the current quarter relates to the decreased value of these derivative contracts due to the weakening of the U.S. dollar against the euro and British pound sterling which was offset by the strengthening of the dollar against the Japanese yen during the three months ended June 30, 2015 .

Amounts reclassified out of accumulated other comprehensive income are for amounts that are moved out of other comprehensive income and recognized on the statement of operations. Although there is activity for the period the amounts reclassified are inception to date so they are not indicative of current period movements. The reclassification for the current period

Table of Contents

relates to the sale of KW Group's investment in its Japanese multifamily portfolio and the amounts in the prior period related to the consolidation of the Japanese multifamily portfolio.

The following tables summarize KW Group's revenue, operating expenses, non-operating expenses, operating income (loss) and net income (loss) and calculate EBITDA and Adjusted EBITDA by segment for six months ended June 30, 2015 and 2014 and is intended to be helpful in understanding the year over year explanations following the tables:



	Six Months Ended June 30, 2015
(Dollars in millions)	Investments			Services			Corporate			Total

Investment management, property services and research fees	$	—		$	31.9		$	—		$	31.9
Rental	188.7			—			—			188.7
Hotel	46.7			—			—			46.7
Sale of real estate	2.1			—			—			2.1
Loans and other	8.8			—			—			8.8
Revenue	246.3			31.9			—			278.2
Operating expenses	(208.1		)	(28.1		)	(27.1		)	(263.3		)
Income from unconsolidated investments, net of depreciation and amortization	25.6			2.6			—			28.2
Operating income (loss)	63.8			6.4			(27.1		)	43.1
Non-operating income (expense):
Acquisition - related gains	57.3			—						57.3
Other non-operating expenses	(23.0		)	—			(23.8		)	(46.8		)
Provision for income taxes	—			—			(28.0		)	(28.0		)
Total non-operating income (loss)	34.3			—			(51.8		)	(17.5		)
Net income (loss)	98.1			6.4			(78.9		)	25.6
Add back (less):
Interest expense-investment	46.6			—			—			46.6
Interest expense-corporate	—			—			23.8			23.8
Kennedy Wilson's share of interest expense included in unconsolidated investments	13.2			0.4			—			13.6
Depreciation and amortization	74.6			—			—			74.6
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments	15.8			1.4			—			17.2
Provision for income taxes	—			—			28.0			28.0
Fees eliminated in consolidation	(24.3		)	24.3			—			—
Consolidated EBITDA ⁽¹⁾	224.0			32.5			(27.1		)	229.4
Add back (less):
EBITDA attributable to noncontrolling interests ⁽²⁾	(77.4		)	0.4			—			(77.0		)
Stock based compensation	—			—			14.1			14.1
Adjusted EBITDA ⁽¹⁾	$	146.6		$	32.9		$	(13.0	)	$	166.5

⁽¹⁾ See Non-GAAP Measures section for definitions and discussion of Consolidated EBITDA and Adjusted EBITDA

⁽²⁾ $81.7 million of depreciation, amortization and interest for the six months ended June 30, 2015 .

Table of Contents



	Six Months Ended June 30, 2014
(Dollars in millions)	Investments			Services			Corporate			Total

Investment management, property services and research fees	$	—		$	52.1		$	—		$	52.1
Rental	53.7			—			—			53.7
Hotel	14.1			—			—			14.1
Sale of real estate	17.4			—			—			17.4
Loans and other	6.0			—			—			6.0
Revenue	91.2			52.1			—			143.3
Operating expenses	(107.6		)	(25.9		)	(15.8		)	(149.3		)
Income from unconsolidated investments, net of depreciation and amortization	31.7			2.1			—			33.8
Operating income (loss)	15.3			28.3			(15.8		)	27.8
Non-operating income (expense):
Acquisition - related gains	170.3			—			—			170.3
Other non-operating expenses	(25.1		)	—			(25.2		)	(50.3		)
Provision for income taxes	—			—			(34.2		)	(34.2		)
Total non-operating income (loss)	145.2			—			(59.4		)	85.8
Net income (loss)	160.5			28.3			(75.2		)	113.6
Add back (less):
Interest expense-investment	16.4			—			—			16.4
Interest expense-corporate	—			—			25.2			25.2
Kennedy Wilson's share of interest expense included in unconsolidated investments	19.5			1.0			—			20.5
Depreciation and amortization	32.6			—			—			32.6
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments	25.9			1.3			—			27.2
Provision for income taxes	—			—			34.2			34.2
Fees eliminated in consolidation	(7.7		)	7.7			—			—
Consolidated EBITDA ⁽¹⁾	247.2			38.3			(15.8		)	269.7
Add back (less):
EBITDA attributable to noncontrolling interests ⁽²⁾	(81.6		)	—			—			(81.6		)
Stock based compensation	—			—			3.4			3.4
Adjusted EBITDA ⁽¹⁾	$	165.6		$	38.3		$	(12.4	)	$	191.5

⁽¹⁾ See Non-GAAP Measures section for definitions and discussion of Consolidated EBITDA and Adjusted EBITDA

⁽²⁾ $18.9 million of depreciation, amortization and interest for the six months ended June 30, 2014.

KW Group Consolidated Financial Results: Six Months Ended June 30, 2015 Compared to the Six Months Ended June 30, 2014

Adjusted EBITDA was $166.5 million , a 13% decrease from $191.5 million for the same period in 2014 , which includes acquisition-related gains (net of non-controlling interest) of $46.5 million and $96.5 million for the six months ended June 30, 2015 and 2014, respectively. Excluding the acquisition-related gains, Adjusted EBITDA increased due to strong same property performance and the additional net operating income from assets acquired subsequent to the prior period. For same property multifamily units, total revenues increased 8.0% , net operating income increased 10.5% and occupancy remained at 94.8% from the same period in 2014 . For same property commercial real estate, total revenues increased 2.1% , net operating income increased 2.8% and occupancy increased 2.4% to 89.3% from the same period in 2014 .

Revenues

Investments Segment Revenues

Rental income was $188.7 million for the six months ended June 30, 2015 as compared to $53.7 million for the same period in 2014 . The $135.0 million increase is primarily due to new acquisitions and consolidations subsequent to the first quarter of 2014 and also due to the launch of KWE in February of 2014. KWE had total acquisitions of $3.3 billion from February 2014

Table of Contents

through June 30, 2015 . KW Group increased rental income 9.8% on properties with 4,836 same-store units in its consolidated multifamily portfolio and 2.2% on 3.4 million same-store square feet on its consolidated commercial properties.

Hotel income was $46.7 million for the six months ended June 30, 2015 as compared to $14.1 million for the same period in 2014 . The $32.6 million increase is primarily due to the acquisition of three hotels subsequent to the second quarter of 2014.

During the six months ended June 30, 2015 , we sold one condominium unit generating $2.1 million of proceeds. During the six months ended June 30, 2014 , we sold five condominium units generating $12.5 million of proceeds from the sale of real estate, and sold a parcel of land generating $4.1 million of proceeds.

Loan and other income was $8.8 million for the six months ended June 30, 2015 as compared to $6.0 million for the same period in 2014 . The increase in income was mainly due to the interest earned on notes KWE acquired in the second quarter and third quarter of 2014.

Services Segment Revenues

Fees are earned on the following types of services provided:


•	investment management, including acquisition, asset management and disposition services;


•	property services, including management of commercial real estate for third-party clients, fund investors, and investments held by KW Group;


•	research, including consulting practice and data and analytics for the residential real estate development and new home construction industry;


•	auction and conventional sales, including innovative marketing and sales strategies for all types of commercial and residential real estate, including single family homes, mixed-use developments, estate homes, multifamily dwellings, new home projects, conversions and scattered properties; and


•	brokerage services, including innovative marketing programs tailored to client objectives for all types of investment grade and income producing real estate.

The following table shows Adjusted Fees for the six month periods ended June 30, 2015 and 2014 :



	Six Months Ended
	June 30,
(in millions)	2015		2014
Investment management, property services and research fees - third party	$	13.2	$	11.5
Investment management, property services and research fees - related party	18.7		40.6
Investment management, property services and research fees	31.9		52.1
Non-GAAP adjustments:
Add back:
Fees eliminated in consolidation ⁽¹⁾	24.3		7.7
Kennedy Wilson's share of fees in unconsolidated service businesses	7.6		7.0
Adjusted Fees ⁽²⁾	$	63.8	$	66.8

⁽¹⁾ The six months ended June 30, 2015 and 2014 includes $18.2 million and $4.4 million , respectively, of fees recognized in net (income) loss attributable to noncontrolling interests relating to portion of fees paid by noncontrolling interest holders in KWE and equity partner investments.

⁽²⁾ See Non-GAAP Measures section for definitions and discussion of Adjusted Fees

Third Party Services - These are fees earned from third parties and relate to assets in which Kennedy Wilson does not have an ownership interest.

KW Group's third party fees increased 15% to $13.2 million during the six months ended June 30, 2015 as compared to approximately $11.5 million for the same period in 2014 .

Related Party Services

Related party fees generated revenues of $18.7 million during the six months ended June 30, 2015 as compared to $40.6 million for the same period in 2014 . The decrease is mainly due to management fees earned on the sale of a portfolio of commercial properties located primarily in Dublin, Ireland.

During the six months ended June 30, 2015 , fees earned from investments that were eliminated in consolidation totaled $24.3 million compared to $7.7 million for the same period in 2014 . The increase is primarily due to management and incentive

Table of Contents

fees earned with respect to Kennedy Wilson's external management of KWE. In accordance with U.S. GAAP, these fees were excluded from total fees of $18.7 million and $40.6 million for the six months ended June 30, 2015 and 2014.

Operating Expenses

Investments Segment Operating Expenses

Operating expenses for the six months ended June 30, 2015 increased to $208.1 million compared to $107.6 million for the same period in 2014 . The increase is primarily attributable to the following:

Rental operating expenses increased by $32.2 million , hotel operating expenses increased $28.2 million , and depreciation and amortization increased by $42.0 million due to the acquisitions and consolidations during 2014 and the launch of KWE in February of 2014, which acquired $3.3 billion in real estate and real estate-related investment from February 2014 through June 30, 2015.

Services Segment Operating Expenses

Operating expenses for the six months ended June 30, 2015 were $28.1 million as compared to $25.9 million for the same period in 2014 . The increase is attributable to the following:

Compensation and related expenses increased by $3.5 million primarily due to an increase in personnel related to the launch of KWE in February 2014 and its subsequent growth. Additionally, we have grown the sales team in our Meyers Research subsidiary in conjunction the launch of Zonda, our proprietary iPad application that provides market research insight for the homebuilding industry with real-time data on over 250 metrics impacting the housing market on a national and local level.

Corporate Operating Expenses

Operating expenses for the six months ended June 30, 2015 were approximately $27.1 million as compared to $15.9 million for the same period in 2014 . Compensation and related expenses increased by $10.6 million primarily due to share-based compensation expense recognized during the six months ended June 30, 2015 related to the 3.3 million shares of restricted stock grants issued in July of 2014 under Kennedy Wilson's Amended and Restated 2014 Equity Participation Plan.

Income from Unconsolidated Investments

Investments Segment Income from Unconsolidated Investments

During the six months ended June 30, 2015 , income from unconsolidated investments (which includes both joint-venture investments and loan pool participations) was $25.6 million as compared to $31.7 million for the same period in 2014 . The decrease was mainly due to a $26.6 million profit recognized on the sale of an Irish commercial portfolio during the six months ended June 30, 2015 . The Company recognized a $12.9 million fair value gain through income from unconsolidated investments due to various factors including a long period between the execution of binding agreements between the parties and the closing of the transaction. During that interim period, various beneficial valuation events occurred such as a $2.1 million distribution from the investment that the Company received, which contributed to the value of the investment reported at June 30, 2015 exceeding the amount of the Company’s initial investment. The current period also included an additional $4.0 million fair value gain on a multifamily property that is able to start marketing condos for sale and the gain related to the sale of two multifamily investments.

Services Segment Income from Unconsolidated Investments

During the six months ended June 30, 2015 , income from unconsolidated investments was $2.6 million compared to $2.1 million in 2014. The income recognized relates to the Company's approximate 5% interest in a loan servicing platform in Spain with approximately €23.0 billion of assets under management.

Non-operating Items

Acquisition-related gains were $57.3 million for the six months ended June 30, 2015 as compared to $170.3 million for the same period in 2014 . The acquisition-related gain was due to KW Group acquiring additional equity interests in a multifamily and commercial property both in Western United States that were previously accounted for as unconsolidated investments. KW Group also converted two notes secured by two commercial buildings located in Dublin, Ireland into a direct 100% ownership interest in the property. As a result of acquiring control of the properties, the assets and liabilities were consolidated in KW Group's financial statements at fair value which resulted in an acquisition-related gain.

On March 31, 2014, the Company and one of its equity partners amended existing operating agreements governing six separate joint ventures that hold real estate-related investments located in the U.K. and Ireland. The Company has an approximate 50% ownership interest in these investments. On June 30, 2014, the Company and one of its equity partners amended an existing operating agreement governing 50 multifamily buildings in and around Tokyo, Japan comprising approximately 2,400 units. The Company has an approximate 41% ownership interest in these investments. These joint ventures were previously accounted for by the Company on an equity method basis. As a result of gaining control, the Company was required to consolidate the assets and

Table of Contents

liabilities of these properties at fair value. As the fair value of our interests in these properties were in excess of the carrying value, we recorded acquisition-related gains of $151.4 million of which $60.7 million was allocated to noncontrolling interest partners in the accompanying consolidated statement of operations for the six months ended June 30, 2014. In addition, during the quarter ended March 31, 2014, we foreclosed on a 133,000 square foot retail center and an adjacent 2.4 acre vacant lot in Van Nuys, California. As a result of the foreclosure, the Company was required to consolidate the assets and liabilities at fair value. As the fair value of the assets was in excess of the basis in the previously held mortgage notes, we recognized a $3.7 million acquisition related gain. During the quarter ended June 30, 2014, KWE acquired the subordinated notes on 20 commercial properties located throughout England and Scotland during the quarter and used its position as a debt holder to secure the acquisition of the underlying properties. The Company recognized an acquisition-related gain of $15.2 million on the transaction due to its ability to acquire the underlying real estate at a discount to its fair value.

Acquisition-related expenses were $20.1 million for the six months ended June 30, 2015 compared to $11.6 million during the same period in 2014 . The increase is primarily due to stamp duty expenses related to acquisitions by KWE during the first quarter of 2015.

Interest expense associated with corporate debt was $23.8 million for the six months ended June 30, 2015 as compared to $25.2 million for the same period in 2014 . The decrease in corporate interest expense is attributable to the interest savings related to the refinancing of $350.0 million aggregate principal balance of our 8.75% senior notes due 2019 with $350.0 million aggregate principal balance of our 5.875% senior notes due 2024, which occurred during the fourth quarter of 2014.

Interest expense associated with investment debt was $46.6 million for the six months ended June 30, 2015 as compared to $16.4 million for the same period in 2014 . The increase is due to the acquisitions and consolidations subsequent to the first quarter of 2014 as well as prepayments related to refinancings of $296.2 million during the first quarter of 2015.

During the six months ended June 30, 2015 , KW Group generated pretax book income of $53.6 million related to its global operations and recorded a tax expense $28.0 million. The difference between the U.S. federal rate of 35% and our effective rate is attributable to a higher taxable gain on the disposition of our Japanese assets, and non-deductible depreciation & acquisition-related expenses in the United Kingdom. During the quarter ended June 30, 2015, the Company experienced an increased U.S. statutory rate of 35%, compared to 34% , for the same period in 2014 and recorded an immaterial tax benefit.

We had net loss of $4.7 million attributable to noncontrolling interests during the six months ended June 30, 2015 compared to net income of $62.7 million during the six months ended June 30, 2014 . The current period consolidations had lower noncontrolling interest ownership which resulted in less gains being allocated from the Company.

Other Comprehensive Income



(Dollars in millions)	Six Months Ended June 30,
	2015			2014
Unrealized foreign currency translation (loss) gain, net of noncontrolling interests and tax	$	(12.6	)	$	3.1
Amounts reclassified out of AOCI during the period, net of noncontrolling interests and tax	2.3			(7.1		)
Unrealized foreign currency derivative contract gain (loss), net of noncontrolling interests and tax	$	4.8		$	(3.6	)
Comprehensive income (loss)	$	(5.5	)	$	(7.6	)

Other comprehensive loss, net of taxes and noncontrolling interests, for the six months ended June 30, 2015 and 2014 was $5.5 million and $7.6 million , respectively. The two major components that drive the change in other comprehensive loss are the change in foreign currency rates and the gains/loss of any associated foreign currency hedges.

The unrealized foreign currency translation, net of taxes and non-controlling interests was a loss of $12.6 million and a gain of $3.1 million for the six months ended June 30, 2015 and 2014 , respectively. During the six months ended June 30, 2015 , the euro declined 9%, the pound sterling increased 1% and the yen declining 2% compared to the euro declining 1%, the pound sterling increasing 3%, and the yen increasing 4% in the prior period. The unrealized foreign currency derivative contract gain/loss, net of taxes and non-controlling interests, during the current quarter was a gain of $4.8 million and a loss of $3.6 million for the six months ended June 30, 2015 and 2014 , respectively.

Table of Contents

As the total amount of assets denominated in foreign currencies has grown due to KW Group's expansion in Europe, we have also increased the amount of corresponding foreign currency derivative contracts. The gain in the current period relates to the increased value of these derivative contracts due to the strengthening of the U.S. dollar against the euro and the Japanese yen during the six months ended June 30, 2015 .

Amounts reclassified out of AOCI are for amounts that are moved out of other comprehensive income and recognized on the statement of operations. Although there is activity for the period the amounts reclassified are inception to date so they are not indicative of current period movements. The reclassification for the current period relates to the sale of KW Group's investment in its Japanese multifamily portfolio and the amounts in the prior period related to the consolidation of the Japanese multifamily portfolio and six European joint venture investments.

Impact of fluctuations in foreign currencies on our operations

As our business in Europe continues to grow, primarily due to the growth of KWE, fluctuations in the Euro and GBP foreign exchange rates will have a greater impact on our business. In order to manage the effect of these fluctuations, we typically hedge 50%-100% of foreign currency exchange rate risk our net investment in certain non-U.S. operations through the use of currency derivative contracts such as foreign currency forward contracts and options. However, we typically have not hedged the impact these fluctuations may have on our operations. The costs to operate these businesses, such as compensation, overhead and interest expense are incurred in local currencies. We have included the table below to illustrate the impact these fluctuations have had on our revenues and Adjusted EBITDA by applying the applicable exchange rates for the prior period:



	Three Months Ended June 30, 2015						Six Months Ended June 30, 2015
	Investments		Services		Total		Investments		Services		Total
Revenues	(8	)%	(1	)%	(8	)%	(7	)%	(1	)%	(8	)%
Adjusted EBITDA	(1	)%	(2	)%	(3	)%	(1	)%	(2	)%	(3	)%

Liquidity and Capital Resources

Our liquidity and capital resources requirements include acquisitions of real estate and real estate related assets, capital expenditures for consolidated real estate and unconsolidated investments and working capital needs. We finance these operations with internally generated funds, borrowings under our revolving lines of credit, sales of equity and debt securities and cash out refinancings to the extent they are available and fit within our overall portfolio leverage strategy. Our investments in real estate are typically financed with equity from our balance sheet, third party equity and mortgage loans secured primarily by that real estate. These mortgage loans are generally nonrecourse in that, in the event of default, recourse will be limited to the mortgaged property serving as collateral, subject to limited customary exceptions. In some cases, we guarantee a portion of the loan related to a consolidated property or an unconsolidated investment, usually until some condition, such as completion of construction or leasing or certain net operating income criteria, has been met. We do not expect these guarantees to materially affect liquidity or capital resources. Please refer to the "Off Balance Sheet Arrangements" section for further information. Historically, we have not required significant capital resources to support our brokerage and property management operations.

We believe that our existing cash and cash equivalents plus capital generated from investment management, property management and leasing, brokerage, sales of real estate owned, collections from loans and loan pools, as well as availability on our current revolving lines of credit, will provide us with sufficient capital requirements to maintain our current portfolio for at least the next twelve months. As of June 30, 2015 , the Company and its consolidated subsidiaries (including KWE) had approximately $1.6 billion of potential liquidity, which includes approximately $654 million of availability under lines of credit for KWH and KWE, collectively.

To the extent that we engage in additional strategic investments, including capital necessary to execute potential development or redevelopment strategies or the acquisition of real estate, note portfolios, or other real estate related companies or real estate related securities, we may need to obtain third party financing which could include bank financing or the public sale or private placement of debt or equity securities.

Under our current joint venture strategy, we generally contribute property expertise and a fully funded initial cash contribution, with commitments to provide additional funding. Capital required for additional improvements and supporting operations during leasing and stabilization periods is generally obtained at the time of acquisition via debt financing or third party investors. Accordingly, we generally do not have significant capital commitments with unconsolidated entities. However, there may be certain circumstances when we, usually with the other members of the joint venture entity, may be required to contribute additional capital for a period of time.

Table of Contents

KW Group has a number of development, redevelopment and entitlement projects that are underway or in the planning stages. These initiatives may ultimately result in over 3,000 multifamily units, 1.0 million commercial rentable square feet, over 1,000 residential units, along with substantial upgrades to certain multifamily and commercial properties and hotels. The Company and its equity partners are under no obligation to complete these projects and may dispose of any such assets after adding value through the entitlement process. In many cases, the Company allocated little to no basis to the land that was acquired in conjunction with nearby income producing properties.

During the second quarter of 2015, the Company and its equity partners invested approximately $85.3 million (including $26.5 million by Kennedy Wilson) into 21 existing investments under-going value-add, development, and re-development initiatives. These initiatives may ultimately result in over 3,000 multifamily units, 1.0 million commercial rentable square feet, over 1,000 residential units, along with substantial upgrades to certain multifamily and commercial properties and hotels. If these projects were brought to completion the estimated remaining capital would be approximately $2 billion which would be funded through equity, third party equity, and debt financing. This represents total capital over the life of the projects and is not a representation of peak equity or take into account any distributions over the course of the investment.

Our need to raise funds from time to time to meet our capital requirements will depend on many factors, including the success and pace of the implementation of our strategy for strategic and accretive growth. We regularly monitor capital-raising alternatives to be able to take advantage of other available avenues to support our working capital and investment needs, including strategic partnerships and other alliances, bank borrowings (including cash-out refinances), and the sale of equity or debt securities. We expect to meet the repayment obligations of our senior notes and borrowings under our line of credit from cash generated by our business activities, including the sale of assets and the refinancing of debt.

U.S. domestic taxes have not been provided for in the consolidated tax provision on amounts earned directly by these subsidiaries since it is the Company's plan to indefinitely invest amounts earned by these subsidiaries in the United Kingdom and Ireland operations. If these subsidiaries' cumulative earnings were repatriated to the United States additional, U.S. domestic taxes of $7.4 million attributable to Kennedy Wilson would be incurred. Additionally, approximately $776.4 million of our consolidated cash and cash equivalents held by consolidated investments is held by our subsidiaries in the United Kingdom and Ireland.

Cash Flows

Operating

Our cash flows from operating activities are primarily dependent upon operations from consolidated properties, the operating distributions from our unconsolidated investments, revenues from our services business net of operating expenses and other general and administrative costs. Net cash provided by operating activities totaled $37.3 million for the six months ended June 30, 2015 . This was primarily related to interest expense to fund our investment business, the payment of annual bonuses during the first quarter and prepayment of expenses offset by operating distributions from our unconsolidated investments of $33.1 million . Net cash provided by operating activities totaled $65.1 million for the six months ended June 30, 2014 . This was primarily related to the payment of interest expense to fund our investment business, accrued expenses and other liabilities, accrued salaries and benefits and prepayment of expenses offset by operating distributions from our unconsolidated investments of $57.7 million .

Investing

Our cash flows from investing activities are generally comprised of cash used to fund property acquisitions, investments in unconsolidated investments, capital expenditures, purchases of loans secured by real estate, as well as return of capital investments from dispositions or refinances on our investments and resolutions in our loan participations and loan pools. Net cash used in investing activities totaled $772.9 million for the six months ended June 30, 2015 was primarily due to $986.7 million of purchases and additions to real estate by KW Group (including $796.3 million by KWE) which mainly included 171 properties across the United Kingdom properties and one retail property in the United States. In addition, KW Group invested $233.5 million (including $194.8 million by KWE) primarily to fund our equity in a loan portfolio secured by eight hotels across the United Kingdom and a loan secured by a residential property also in the United Kingdom. The cash used in the aforementioned investing activities was offset by receipt of $504.0 million mainly from the sale of our Japanese multifamily portfolio.

Net cash used in investing activities totaled $1.7 billion for the six months ended June 30, 2014. This was primarily due to $106.0 million of equity invested in unconsolidated investments of which $57.2 million related to the acquisition of a portfolio of 14 assets comprised of commercial, retail and industrial assets which was subsequently contributed into KWE as part of its initial public offering. We and our equity partners invested $1.3 billion for the purchase and addition to real estate which mainly included 26 commercial properties located in the United Kingdom and 272 residential units and 31,000 commercial spaces in Dublin, 13 commercial buildings in Dublin, 20 commercial buildings in the United Kingdom and two multifamily properties in the Western United States. In addition, we invested $373.3 million to fund our equity in loans mainly for the acquisition of notes secured by the Shelbourne Hotel in Dublin, Ireland and the acquisition of subordinated notes secured by 20 commercial properties located throughout England and Scotland by KWE. The cash used in the aforementioned investing activities was offset by receipt

Table of Contents

of $55.6 million in distributions from our unconsolidated investments primarily due to refinancing of property level debt and the sale of underlying properties.

Financing

Our net cash related to financing activities is generally impacted by capital-raising activities net of dividends and distributions paid to common and preferred shareholders and noncontrolling interests as well as financing activities for consolidated real estate investments. Net cash provided by financing activities totaled $810.3 million for the six months ended June 30, 2015 . This was primarily due to net proceeds of $215.0 million received from the issuance of 8.6 million shares of common stock primarily to institutional investors. In addition the KW Group received proceeds of $1.6 billion from mortgage loans to finance and refinance consolidated property acquisitions of which $1.3 billion related to financing by KWE which included a $471.8 million investment grade senior unsecured bond offering. These were offset by repayment of $605.0 million of investment debt, of which $76.1 million were related to repayments by KWE and distributions of $183.1 million to noncontrolling interest holders mainly due to the sale of our Japanese multifamily portfolio.

Net cash provided by financing activities totaled $2.0 billion for the six months ended June 30, 2014 . This was primarily due to proceeds, net of issuance costs, of $1.4 billion from noncontrolling interest holders for the initial public offering of KWE, net proceeds of $190.7 million received from the issuance of 9.2 million shares of common stock primarily to institutional investors, the issuance of $300.0 million of senior notes which generated $297.2 million in proceeds, and $295.2 million of proceeds from mortgage loans to finance and refinance consolidated property acquisitions offset by $11.3 million of debt issuance costs. These were offset by repayment of $14.0 million of investment debt and payments of cash dividends of $18.1 million to our common and preferred shareholders.

Contractual Obligations and Commercial Commitments

At June 30, 2015 , our contractual cash obligations, including debt and operating leases, included the following:



	Payments Due by Period
(Dollars in millions)	Total		Less than 1 year		1-3 years		4-5 years		After 5 years
Contractual Obligations
Borrowings: ⁽¹⁾
Investment debt ⁽²⁾	$	3,275.8	$	12.4	$	458.4	$	1,181.5	$	1,623.5
Senior notes ⁽³⁾	705.0		—		—		—		705.0
Total borrowings	3,980.8		12.4		458.4		1,181.5		2,328.5
Operating leases	8.5		1.6		4.0		1.5		1.4
Total contractual cash obligations	$	3,989.3	$	14.0	$	462.4	$	1,183.0	$	2,329.9

⁽¹⁾

See notes 8-10 of our Notes to Consolidated Financial Statements. Figures do not include scheduled interest payments. Assuming each debt obligation is held until maturity, we estimate that we will make the following interest payments: six months ending December 31, 2015 - $84.2 million ; 1-3 years - $417.9 million ; 4-5 years - $224.4 million ; After 5 years - $365.6 million . The interest payments on variable rate debt have been calculated using the interest rate in effect at June 30, 2015 .

⁽²⁾ Excludes $ 2.1 million of unamortized debt premiums on investment debt.

⁽³⁾ Excludes $2.5 million of net unamortized debt discount on senior notes.

Indebtedness and Related Covenants

The following describes KWH's corporate indebtedness and related covenants.

Senior Notes Payable

In March 2014, Kennedy-Wilson, Inc., completed a public offering of $300.0 million aggregate principal amount of 5.875% Senior Notes due 2024 (the “2024 Notes”), for approximately $290.7 million, net of discount and estimated offering expenses. The 2024 Notes were issued pursuant to an indenture dated as of March 25, 2014, by and among Kennedy-Wilson, Inc., as issuer, and Wilmington Trust National Association, as trustee, as supplemented by a supplemental indenture, dated as of March 25, 2014, by and between Kennedy-Wilson, Inc. as issuer, Kennedy-Wilson Holdings, Inc., as parent guarantor, certain subsidiaries of the issuer, as subsidiary guarantors, and Wilmington Trust National Association, as trustee (the indenture, as so supplemented, the“2024 Indenture”). The issuer's obligations under the 2024 Notes are fully and unconditionally guaranteed by Kennedy-Wilson Holdings, Inc. and the subsidiary guarantors. At any time prior to April 1, 2019, the issuer may redeem the 2024 Notes, in whole or in part, at a redemption price equal to 100% of their principal amount, plus an applicable “make-whole” premium and accrued and unpaid interest, if any, to the redemption date. At any time and from time to time on or after April 1, 2019, the

Table of Contents

issuer may redeem the 2024 Notes, in whole or in part, at the redemption price specified in the 2024 Indenture, plus accrued and unpaid interest, if any, to the redemption date. Prior to April 1, 2017, the issuer may also redeem up to 35% of the 2024 Notes from the proceeds of certain equity offerings. Interest on the 2024 Notes accrues at a rate of 5.875% per annum and is payable semi-annually in arrears on April 1 and October 1 of each year, commencing on October 1, 2014. The 2024 Notes will mature on April 1, 2024. In November 2014, the Company completed an additional public offering of $350.0 million aggregate principal amount of 5.875% Senior Notes, due 2024. The Notes have substantially identical terms as the "2024 Notes" mentioned above, and are treated as a single series with the "2024 Notes" under the 2024 Indenture. The additional 2024 Notes were issued and sold at a public offering price of 100.0% of their principal amount, plus accrued interest from, and including, October 1, 2014. The 2024 Notes will mature on April 1, 2024. The amount of the 2024 Notes included in the accompanying consolidated balance sheets was $ 647.5 million at June 30, 2015 .

In November and December 2012, Kennedy-Wilson, Inc. completed a public offering of $55.0 million aggregate principal amount of 7.750% Senior Notes due 2042 (the "2042 Notes"). The 2042 Notes were issued pursuant to an indenture dated as of November 28, 2012, by and among Kennedy-Wilson, Inc., as issuer, Kennedy-Wilson Holdings, Inc., as parent guarantor, certain subsidiaries of the issuer, as subsidiary guarantees and Wilmington Trust National Association, as trustee, as amended by various subsequent supplemental indentures. The issuer's obligations under the 2042 Notes are fully and unconditionally guaranteed by Kennedy Wilson and the subsidiary guarantors. At any time prior to December 1, 2017, the issuer may redeem the 2042 Notes, in whole or in part, at a redemption price equal to 100% of their principal amount, plus an applicable “make-whole” premium and accrued and unpaid interest, if any, to the redemption date. At any time and from time to time on or after December 1, 2017, the issuer may redeem the 2042 Notes, in whole or in part, at a redemption price equal to 100% of their principal amount, plus accrued and unpaid interest, if any, to the redemption date. Interest on the 2042 Notes accrues at a rate of 7.750% per annum and is payable quarterly in arrears on March 1, June 1, September 1 and December 1 of each year, commencing on March 1, 2013. The 2042 Notes will mature on December 1, 2042. The amount of the 2042 Notes included in the accompanying consolidated balance sheets was $ 55.0 million at June 30, 2015 .

KWE Senior Notes Payable

In June 2015, KWE issued its debut ( £300 million ) senior unsecured bonds, with a 3.95% fixed-rate, due 2022. The bonds were issued at a discount and have a carrying value of $464.2 million at June 30, 2015 . KWE effectively reduced the interest rate to 3.35% as a result of it entering into swap arrangements to convert 50% of the proceeds into Euros. The Bond requires KWE to maintain (i) consolidated net indebtedness (as defined in the trust deed for the notes) of no more than 60% of the total asset value; (ii) consolidated secured indebtedness (less cash and cash equivalents) of no more than 50% of total asset value; (iii) an interest coverage ratio of at least 1.5 to 1.0, and (iv) unencumbered assets of no less than 125% of the unsecured indebtedness (less cash & cash equivalents). The covenants associated with KWE Senior Notes Payable are not an obligation of the Company and these amounts are presented as a component of the Company's investment debt as it is an unsecured obligation relating to an underlying investment of the Company.

Borrowings Under Line of Credit

KWE Facility

In August 2014, KWE entered into a three-year unsecured floating rate revolving debt facility ("KWE Facility") with Bank of America Merrill Lynch, Deutsche Bank, and J.P. Morgan Chase of approximately $353.8 million ( £225 million ) with a syndicate of banks. The facility was undrawn as of June 30, 2015. The KWE Facility requires KWE to maintain (i) a maximum consolidated leverage ratio (as defined in the revolving loan agreement) of no more than 60%; (ii) a minimum net asset value of no less than IFRS NAV (as defined in the KWE Facility agreement) of £744.4 million plus 75% of equity proceeds received by subsidiaries; (iii) a minimum fixed charge coverage ratio where consolidated EBITDA to consolidated fixed charges is no less than 1.5 to 1.0 for the last four quarters; (iv) minimum unsecured interest where property level net operating income ("NOI") and loan asset NOI to interest expense on unsecured debtors is no less than 1.9 to 1.0 for the last four quarters; (v) a maximum secured recourse indebtedness for consolidated secured recourse debt of no more than 2.5% of total asset value at any time; and (vi) unencumbered assets of no less than 125% of the unsecured indebtedness (less cash & cash equivalents). As of June 30, 2015, the unsecured credit facility was undrawn, with £225 million still available.

Debt Covenants

The unsecured credit facility with U.S. Bank, East West Bank, Bank of Ireland, Bank of America, N.A., Deutsche Bank AG New York Branch and J.P. Morgan Chase Bank, N.A., and the indentures governing the 2024 Notes and 2042 Notes contain numerous restrictive covenants that, among other things, limit Kennedy Wilson's and certain of its subsidiaries' ability to incur

Table of Contents

additional indebtedness, pay dividends or make distributions to stockholders, repurchase capital stock or debt, make investments, sell assets or subsidiary stock, create or permit liens on assets, engage in transactions with affiliates, enter into sale/leaseback transactions, issue subsidiary equity and enter into consolidations or mergers. The unsecured credit facility requires Kennedy Wilson to maintain a minimum tangible net worth and a specified amount of cash and cash equivalents.

The revolving loan agreement that governs the unsecured credit facility requires Kennedy Wilson to maintain (i) a minimum rent adjusted fixed charge coverage ratio (as defined in the revolving loan agreement) of not less than 1.50 to 1.00, measured on a four-quarter rolling average basis; (ii) maximum balance sheet leverage (as defined in the revolving loan agreement) of not greater than 1.50 to 1.00, measured at the end of each calendar quarter; (iii) an effective tangible net worth (as defined in the revolving loan agreement) equal to or greater than $500.0 million, measured at the end of each calendar quarter; and (iv) unrestricted cash, cash equivalents and publicly traded marketable securities in the aggregate amount of at least $40.0 million.

As of June 30, 2015 , Kennedy Wilson's rent adjusted fixed charge coverage ratio was 2.60 to 1.00, its balance sheet leverage ratio was 0.67 to 1.00, and its effective tangible net worth and its unrestricted cash, cash equivalents and publicly traded marketable securities were $1,046.3 million and $601.8 million , respectively, and Kennedy-Wilson, Inc. was in compliance with these covenants.

The indentures governing the 2024 Notes and 2042 Notes limit Kennedy-Wilson, Inc.'s ability to incur additional indebtedness if, on the date of such incurrence and after giving effect to the new indebtedness, Kennedy-Wilson, Inc.'s maximum balance sheet leverage ratio (as defined in the indenture) is greater than 1.50 to 1.00. As of June 30, 2015 , the balance sheet leverage ratio was 0.63 to 1.00.

Off-Balance Sheet Arrangements

We have provided guarantees associated with loans secured by consolidated assets or assets held in various unconsolidated investments. At June 30, 2015 , the maximum potential amount of future payments (undiscounted) we could be required to make under the guarantees was approximately $54.4 million . The guarantees expire through 2025 , and our performance under the guarantees would be required to the extent there is a shortfall upon liquidation between the principal amount of the loan and the net sale proceeds of the applicable properties. If we were to become obligated to perform on these guarantees, it could have an adverse effect on our financial condition.

As of June 30, 2015 , we have unfulfilled capital commitments totaling $ 28.1 million to our unconsolidated investments. As we identify investment opportunities in the future, we may be called upon to contribute additional capital to unconsolidated investments in satisfaction of our capital commitment obligations.

Please refer to our Annual Report on Form 10-K for the year ended December 31, 2014 for discussion of our non-recourse carve-out guarantees arrangements, as there have been no material changes to that disclosure.

The table below is a reconciliation of Non-GAAP measures to their most comparable GAAP measures. For the reconciliation of amounts relating the three and six months ended June 30, 2015 and 2014 see tables in Results of Operations section of the Management Discussion and Analysis.

Table of Contents



	Three Months Ended June 30,									Six Months Ended June 30,
(dollars in millions)	2013			2012			2011			2013			2012			2011
Net income (loss)	$	(1.3	)	$	(1.0	)	$	0.5		$	(3.9	)	$	0.5		$	2.6
Non-GAAP Adjustments
Add back:
Interest Expense	12.5			7.1			6.2			24.0			13.2			7.8
Kennedy Wilson's share of interest expense in unconsolidated investments	10.1			7.7			4.8			20.7			15.0			10.3
Depreciation and amortization	4.4			1.0			0.5			7.5			1.9			0.9
Kennedy Wilson's share of depreciation and amortization included in unconsolidated investments	10.2			4.0			4.0			19.5			7.9			7.7
Benefit from income taxes	(0.5		)	(1.1		)	0.2			(2.2		)	(2.6		)	0.8
Consolidated EBITDA	35.4			17.7			16.2			65.6			35.9			30.1
Add back (less):
Share-based compensation	1.7			1.2			1.3			3.4			2.1			2.5
EBITDA attributable to noncontrolling interests	0.9			(0.1		)	(0.3		)	1.9			(2.9		)	(1.3		)
Adjusted EBITDA	$	38.0		$	18.8		$	17.2		$	70.9		$	35.1		$	31.3



	Three Months Ended June 30,						Six Months Ended June 30,
(dollars in millions)	2013		2012		2011		2013		2012		2011
Investment management, property services and research fees ⁽¹⁾	$	19.5	$	12.6	$	7.6	$	33.1	$	23.0	$	15.1
Non-GAAP adjustments:
Add back:
Fees eliminated in consolidation	0.8		0.4		0.5		1.4		0.9		0.9
Kennedy Wilson's share of fees in unconsolidated service businesses	—		—		—		—		—		—
Adjusted Fees	$	20.3	$	13.0	$	8.1	$	34.5	$	23.9	$	16.0

⁽¹⁾ Amounts previously presented as Management and leasing fees and commissions on prior period statement of operations. Amounts above represent total of fees and commissions from prior periods.


Item 3.	Quantitative and Qualitative Disclosures About Market Risk

The primary market risk exposure of our Company relates to changes in interest rates in connection with our short-term borrowings, some of which bear interest at variable rates based on the lender’s base rate, prime rate, EURIBOR, GBP LIBOR, or LIBOR plus an applicable borrowing margin. These borrowings do not give rise to a significant interest rate risk because they have short maturities. However, the amount of income or loss we recognize for unconsolidated joint ventures or consolidated interest expense from property level debt may be impacted by changes in interest rates. Historically, the impact from the changes in rates has not been significant. Our exposure to market risk also consists of foreign currency exchange rate fluctuations related to our international operations.

Interest Rate Risk

We have established an interest rate management policy, which attempts to minimize our overall cost of debt while taking into consideration the earnings implications associated with the volatility of short-term interest rates. As part of this policy, we have elected to maintain a combination of variable and fixed rate debt. As of June 30, 2015 , 62% of our property level debt is fixed rate, 20% is floating rate with interest caps and 18% is floating rate without interest caps.

The table below represents contractual balances of our financial instruments at the expected maturity dates as well as the fair value as of June 30, 2015 . The expected maturity categories take into consideration actual amortization of principal and do not take into consideration reinvestment of cash. The weighted average interest rate for the various assets and liabilities presented are actual as of June 30, 2015 . We closely monitor the fluctuation in interest rates, and if rates were to increase significantly, we believe that we would be able to either hedge the change in the interest rate or refinance the loans with fixed interest rate debt. All instruments included in this analysis are non-trading.

Table of Contents



	Principal Maturing in:																					Fair Value
	2015			2016			2017			2018			2019			Thereafter			Total			June 30, 2015
(Dollars in millions)
Interest rate sensitive assets
Cash equivalents	$	992.6		$	—		$	—		$	—		$	—		$	—		$	992.6		$	992.6
Average interest rate	0.35		%	—		%	—		%	—		%	—		%	—		%	0.35		%	—
Fixed rate receivables	417.2			6.6			6.0			—			—			—			429.8			429.8
Average interest rate ⁽¹⁾	1.55		%	6.39		%	2.16		%	—		%	—		%	—		%	2.17		%	—
Variable rate receivables	—			9.7			13.6			—			—			—			23.3			23.3
Average interest rate	—		%	1.58		%	4.08		%	—		%	—		%	—		%	3.04		%	—
Total	$	1,409.8		$	16.3		$	19.6		$	—		$	—		$	—		$	1,445.7		$	1,445.7
Weighted average interest rate	0.41		%	3.53		%	3.49		%	—		%	—		%	—		%	0.51		%
Interest rate sensitive liabilities
Variable rate borrowings	$	5.2		$	14.1		$	95.9		$	181.4		$	825.3		$	112.3		$	1,234.2		$	1,234.7
Average interest rate	5.58		%	3.59		%	2.31		%	3.08		%	2.35		%	3.74		%	2.47		%	—
Fixed rate borrowings	—			14.0			93.4			29.8			101.3			2,508.1			2,746.6			2,723.4
Average interest rate	—		%	6.04		%	5.25		%	4.19		%	4.38		%	4.15		%	4.20		%	—
Total	$	5.2		$	28.1		$	189.3		$	211.2		$	926.6		$	2,620.4		$	3,980.8		$	3,958.1
Weighted average interest rate	5.58		%	4.81		%	3.76		%	3.24		%	2.57		%	4.13		%	3.67		%

⁽¹⁾ 2015 average interest rate is exclusive of non-performing receivables.

Currency Risk - Foreign Currencies

The financial statements of KW Group's subsidiaries located outside the United States are measured using the local currency as this is their functional currency. The assets and liabilities of these subsidiaries are translated at the rates of exchange at the balance sheet date, and income and expenses are translated at the average monthly rate. The foreign currencies include the euro, the British pound sterling, and the Japanese yen. Cumulative translation adjustments, to the extent not included in cumulative net income, are included in the consolidated statement of equity as a component of accumulated other comprehensive income.

The table below shows the Company's investment account and consolidated cash position by currency as well as any hedges on those currencies as of June 30, 2015 and the impact of a 10% fluctuation in rates.

Table of Contents



(in millions)	GBP					Euro					Yen					Total Non-USD				USD				Total
USD
Investment account ⁽¹⁾⁽²⁾	$	383.3		22	%	$	252.9		14	%	$	8.9		1	%	$	645.1	37	%	$	1,116.2	63	%	$	1,761.3
Cash	—			—	%	4.0			2	%	21.0			11	%	25.0		13	%	163.6		87	%	188.6

Local currencies
Investment account	£	243.8				€	226.8				¥	1,087.9
Cash	£	—				€	3.6				¥	2,564.5

Hedges, net of noncontrolling interests
Notional Amount	£	186.7				€	200.2				¥	495.0

Rate fluctuation impact
10% increase	$	22.2				$	13.6				$	2.3
10% decrease	$	(14.3	)			$	(11.2	)			$	(2.6	)

⁽¹⁾ Includes cash held by consolidated investments net of noncontrolling interests

(2) Excludes hedge fair values, net of noncontrolling interest of $3.3 million and $5.7 million on GBP and Euro. There is immaterial fair value associated with hedge on Yen investments.

Currency Derivative Contracts

Fluctuations in foreign exchanges rates may have a significant impact on the results of our operations. In order to manage the effect of these fluctuations, we typically hedge the foreign currency rate risk of 50%-100% of our net investment in certain non-U.S. operations through the use of currency derivative contracts such as foreign currency forward contracts and options. As of June 30, 2015 , approximately 75% of our net investment in certain foreign operations is hedged against the Euro, British pound sterling, and Japanese yen.

As of June 30, 2015 , approximately 37% of our investment account is invested through our foreign platforms in their local currencies. Investment level debt is generally incurred in local currencies and there we consider our equity investment as the appropriate exposure to evaluate for hedging purposes.

For the six months ended June 30, 2015 and 2014 , KW Group recorded a gain, net of taxes, of $1.0 million and a loss, net of taxes, of $10.4 million, respectively, in other comprehensive income as the portion of the currency derivative contract used to hedge the currency exposure of certain of our consolidated subsidiaries qualifies as a net investment hedge under ASC Topic 815.


Item 4.	Controls and Procedures

Disclosure Controls and Procedures

As of the end of the period covered by this report, we conducted an evaluation, under the supervision and with the participation of the principal executive officer and principal financial officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on this evaluation, our principal executive officer and principal financial officer concluded that, as of the end of the record period covered by this report, our disclosure controls and procedures are effective to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.

Changes in Internal Controls over Financial Reporting

There was no change in our internal control over financial reporting during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II

OTHER INFORMATION


Item 1.	Legal Proceedings

We may be involved in various legal proceedings arising in the ordinary course of business, none of which are currently material to our business and our financial statements taken as a whole. From time to time, our real estate management division is named in “slip and fall” type litigation relating to buildings we manage. Our standard management agreement contains an indemnity provision whereby the building owner indemnifies and agrees to defend our real estate management division against such claims. In such cases, we are defended by the building owner’s liability insurer.


Item 1A.	Risk Factors

The discussion of our business and operations in this Quarterly Report on Form 10-Q should be read together with the risk factors contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2014 , filed with the SEC, which describe various risks and uncertainties to which we are or may become subject. There were no material changes from the risk factors disclosed in Item 1A of our report on Form 10-K for the fiscal year ended December 31, 2014 .


Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds

None.


Item 3.	Defaults upon Senior Securities

None.


Item 4.	Mine Safety Disclosures

Not applicable.


Item 5.	Other Information

None.


Item 6.	Exhibits



Exhibit No.		Description


31.1		Certification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 of the Chief Executive Officer.

31.2		Certification pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 of the Chief Financial Officer.

32.1		Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Executive Officer.

32.2		Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of the Chief Financial Officer.

Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



		KENNEDY-WILSON HOLDINGS, INC.

Dated:	August 10, 2015	By:	/ S / J USTIN E NBODY
			Justin Enbody
			Chief Financial Officer
			(Principal Financial Officer
			and Accounting Officer)

TABLE OF CONTENTS

Part I Item 1. Financial Statements (unaudited)Note 1 Basis Of Presentation Note 2 Summary Of Significant Accounting Policies and Adoption Of New Accounting Pronouncements Note 3 Loan Purchases and Originations Note 4 Real Estate and In-place Lease Value Note 5 Unconsolidated Investments Note 6 Fair Value Measurements and The Fair Value Option Note 7 Other Assets Note 8 Investment Debt Note 9 Senior Notes Note 10 Borrowings Under Lines Of Credit Note 11 Equity Note 12 Earnings Per Share Note 13 Segment Information Note 14 Income Taxes Note 15 Guarantor and Non-guarantor Financial Statements Note 16 Subsequent Events Item 2. Management S Discussion and Analysis Of Financial Condition and Results Of Operations Item 3. Quantitative and Qualitative Disclosures About Market Risk Item 4. Controls and Procedures Part II Item 1. Legal Proceedings Item 1A. Risk Factors Item 2. Unregistered Sales Of Equity Securities and Use Of Proceeds Item 3. Defaults Upon Senior Securities Item 4. Mine Safety Disclosures Item 5. Other Information Item 6. Exhibits

KW 10-Q Quarter ended June 30, 2015