Annual Income Statements for KKR & Co. Inc.
Annual Income Statements for KKR & Co. Inc.
This table shows KKR & Co. Inc.'s income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for KKR & Co. Inc.
This table shows KKR & Co. Inc.'s income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
1,473 |
1,040 |
682 |
668 |
601 |
1,126 |
-186 |
472 |
860 |
1,105 |
365 |
| Consolidated Net Income / (Loss) |
|
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
| Net Income / (Loss) Continuing Operations |
|
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
| Total Pre-Tax Income |
|
2,819 |
1,876 |
1,363 |
1,210 |
1,645 |
1,643 |
771 |
1,529 |
2,200 |
2,600 |
463 |
| Total Revenue |
|
5,135 |
5,936 |
10,676 |
5,157 |
6,391 |
4,623 |
4,602 |
6,275 |
7,224 |
8,010 |
4,333 |
| Net Interest Income / (Expense) |
|
351 |
755 |
381 |
121 |
284 |
664 |
131 |
102 |
84 |
1,528 |
63 |
| Total Interest Income |
|
1,075 |
1,507 |
1,135 |
904 |
1,006 |
1,439 |
786 |
810 |
807 |
2,220 |
742 |
| Investment Securities Interest Income |
|
1,075 |
1,507 |
1,135 |
904 |
1,006 |
1,439 |
786 |
810 |
807 |
2,220 |
742 |
| Total Interest Expense |
|
724 |
751 |
754 |
783 |
722 |
775 |
654 |
707 |
723 |
692 |
678 |
| Long-Term Debt Interest Expense |
|
724 |
751 |
754 |
783 |
722 |
775 |
654 |
707 |
723 |
692 |
678 |
| Total Non-Interest Income |
|
4,784 |
5,181 |
10,295 |
5,036 |
6,106 |
3,959 |
4,471 |
6,173 |
7,140 |
6,482 |
4,270 |
| Other Service Charges |
|
1,012 |
1,251 |
1,079 |
1,220 |
1,541 |
1,430 |
1,281 |
1,345 |
1,506 |
1,540 |
1,578 |
| Net Realized & Unrealized Capital Gains on Investments |
|
3,552 |
3,275 |
3,180 |
2,880 |
3,944 |
2,224 |
2,867 |
4,097 |
4,574 |
3,659 |
2,130 |
| Premiums Earned |
|
220 |
655 |
6,037 |
936 |
621 |
305 |
323 |
730 |
1,060 |
1,284 |
562 |
| Total Non-Interest Expense |
|
2,316 |
4,061 |
9,313 |
3,946 |
4,746 |
2,981 |
3,831 |
4,746 |
5,024 |
5,411 |
3,870 |
| Salaries and Employee Benefits |
|
901 |
879 |
1,316 |
895 |
1,375 |
745 |
1,333 |
1,078 |
955 |
1,345 |
1,052 |
| Net Occupancy & Equipment Expense |
|
24 |
23 |
24 |
23 |
36 |
34 |
34 |
35 |
31 |
36 |
38 |
| Current and Future Benefits |
|
747 |
2,352 |
- |
- |
- |
- |
1,708 |
- |
- |
- |
1,880 |
| Other Operating Expenses |
|
626 |
781 |
716 |
796 |
864 |
695 |
657 |
762 |
876 |
830 |
758 |
| Amortization Expense |
|
18 |
25 |
-3.75 |
33 |
49 |
96 |
98 |
81 |
87 |
44 |
143 |
| Income Tax Expense |
|
437 |
287 |
269 |
217 |
210 |
258 |
87 |
174 |
360 |
333 |
185 |
| Preferred Stock Dividends Declared |
|
17 |
- |
- |
0.00 |
0.00 |
- |
0.00 |
38 |
40 |
- |
40 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
892 |
549 |
412 |
325 |
834 |
259 |
870 |
844 |
939 |
1,121 |
-128 |
| Basic Earnings per Share |
|
$1.71 |
$1.18 |
$0.77 |
$0.75 |
$0.68 |
$1.27 |
($0.22) |
$0.53 |
$0.97 |
$1.23 |
$0.41 |
| Weighted Average Basic Shares Outstanding |
|
862.12M |
867.50M |
885.01M |
887.39M |
887.44M |
887.02M |
888.25M |
890.72M |
890.96M |
890.34M |
891.15M |
| Diluted Earnings per Share |
|
$1.64 |
$1.15 |
$0.74 |
$0.72 |
$0.64 |
$1.18 |
($0.22) |
$0.50 |
$0.90 |
$1.16 |
$0.38 |
| Weighted Average Diluted Shares Outstanding |
|
909.06M |
911.79M |
925.14M |
932.05M |
941.97M |
938.90M |
888.25M |
954.21M |
955.75M |
955.76M |
954.22M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
885.01M |
885.01M |
887.40M |
887.44M |
888.23M |
888.25M |
890.64M |
890.95M |
891.35M |
891.55M |
897.87M |
| Cash Dividends to Common per Share |
|
$0.17 |
- |
$0.17 |
- |
- |
- |
$0.18 |
- |
- |
- |
$0.19 |
Annual Cash Flow Statements for KKR & Co. Inc.
This table details how cash moves in and out of KKR & Co. Inc.'s business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
130 |
1,558 |
-610 |
-1,069 |
596 |
3,756 |
3,533 |
2,859 |
7,423 |
-5,440 |
1,784 |
| Net Cash From Operating Activities |
|
385 |
-1,441 |
-3,532 |
-7,606 |
-5,682 |
-5,954 |
-7,177 |
-5,279 |
-1,494 |
6,650 |
478 |
| Net Cash From Continuing Operating Activities |
|
385 |
-1,441 |
-3,532 |
-7,606 |
-5,682 |
-5,954 |
-7,177 |
-5,279 |
-1,494 |
6,650 |
478 |
| Net Income / (Loss) Continuing Operations |
|
5,275 |
951 |
2,560 |
2,451 |
4,640 |
5,118 |
12,452 |
-418 |
5,357 |
4,906 |
6,145 |
| Consolidated Net Income / (Loss) |
|
5,275 |
951 |
2,560 |
2,451 |
4,640 |
5,118 |
12,452 |
-418 |
5,357 |
4,906 |
6,145 |
| Depreciation Expense |
|
- |
- |
- |
- |
-34 |
-64 |
387 |
364 |
68 |
-119 |
-163 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-5,323 |
-2,406 |
-7,475 |
-9,974 |
-11,487 |
36,168 |
50,882 |
-2,579 |
-7,862 |
1,877 |
-7,431 |
| Changes in Operating Assets and Liabilities, net |
|
433 |
14 |
1,383 |
-83 |
1,199 |
-47,176 |
-70,897 |
-2,647 |
943 |
-14 |
1,926 |
| Net Cash From Investing Activities |
|
-425 |
-64 |
-98 |
-79 |
-207 |
-153 |
-9,606 |
-13,647 |
-3,883 |
-19,047 |
-16,282 |
| Net Cash From Continuing Investing Activities |
|
-425 |
-64 |
-98 |
-79 |
-207 |
-153 |
-9,606 |
-13,647 |
-3,883 |
-19,047 |
-16,282 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-265 |
-65 |
-98 |
-105 |
-207 |
-153 |
-102 |
-85 |
-108 |
-142 |
-161 |
| Purchase of Investment Securities |
|
- |
- |
- |
- |
0.00 |
0.00 |
-59,091 |
-48,882 |
-29,488 |
-75,818 |
-92,936 |
| Sale and/or Maturity of Investments |
|
- |
- |
- |
- |
0.00 |
0.00 |
49,588 |
35,320 |
25,714 |
56,912 |
76,815 |
| Net Cash From Financing Activities |
|
169 |
3,086 |
2,940 |
6,616 |
6,485 |
9,804 |
20,364 |
22,055 |
12,774 |
7,076 |
17,432 |
| Net Cash From Continuing Financing Activities |
|
169 |
3,086 |
2,940 |
6,616 |
6,485 |
9,804 |
20,364 |
22,055 |
12,774 |
7,076 |
17,432 |
| Issuance of Debt |
|
14,015 |
7,895 |
11,658 |
17,118 |
14,812 |
16,620 |
30,369 |
20,439 |
16,383 |
29,137 |
27,075 |
| Issuance of Preferred Equity |
|
- |
483 |
- |
0.00 |
0.00 |
1,116 |
- |
- |
0.00 |
0.00 |
2,543 |
| Repayment of Debt |
|
-5,926 |
-5,482 |
-9,515 |
-11,712 |
-9,311 |
-11,294 |
-21,474 |
-13,911 |
-12,764 |
-25,677 |
-25,123 |
| Repurchase of Common Equity |
|
-162 |
-297 |
0.00 |
-173 |
-72 |
-246 |
-270 |
-347 |
-290 |
0.00 |
-3.36 |
| Payment of Dividends |
|
-707 |
-308 |
-345 |
-356 |
-305 |
-354 |
-420 |
-513 |
-615 |
-612 |
-769 |
| Other Financing Activities, Net |
|
-7,050 |
795 |
1,142 |
1,739 |
1,361 |
3,961 |
12,619 |
16,387 |
10,060 |
4,229 |
13,709 |
| Effect of Exchange Rate Changes |
|
- |
-22 |
80 |
- |
0.43 |
59 |
-49 |
-270 |
25 |
-119 |
156 |
| Cash Interest Paid |
|
486 |
773 |
774 |
788 |
1,033 |
1,045 |
1,242 |
1,500 |
2,691 |
2,937 |
2,661 |
| Cash Income Taxes Paid |
|
40 |
34 |
55 |
148 |
130 |
180 |
659 |
765 |
981 |
782 |
1,209 |
Quarterly Cash Flow Statements for KKR & Co. Inc.
This table details how cash moves in and out of KKR & Co. Inc.'s business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
962 |
9,097 |
-4,643 |
-96 |
-1,107 |
406 |
3,026 |
-337 |
4,830 |
-5,735 |
2,334 |
| Net Cash From Operating Activities |
|
1,971 |
1,107 |
1,527 |
3,358 |
1,876 |
-112 |
2,550 |
439 |
2,390 |
-4,900 |
1,747 |
| Net Cash From Continuing Operating Activities |
|
1,971 |
1,107 |
1,527 |
3,358 |
1,876 |
-112 |
2,550 |
439 |
2,390 |
-4,900 |
1,747 |
| Net Income / (Loss) Continuing Operations |
|
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
| Consolidated Net Income / (Loss) |
|
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
| Depreciation Expense |
|
15 |
16 |
-14 |
-26 |
-48 |
-30 |
-54 |
-31 |
-34 |
-44 |
-77 |
| Non-Cash Adjustments to Reconcile Net Income |
|
6,030 |
-27,652 |
9,604 |
12,554 |
12,751 |
-33,032 |
720 |
-486 |
27,630 |
-35,296 |
1,363 |
| Changes in Operating Assets and Liabilities, net |
|
-6,455 |
27,153 |
-9,156 |
-10,163 |
-12,262 |
31,567 |
1,199 |
-399 |
-27,047 |
28,173 |
184 |
| Net Cash From Investing Activities |
|
-1,077 |
813 |
-6,199 |
-5,477 |
-5,119 |
-2,253 |
-3,147 |
-1,890 |
-7,006 |
-4,238 |
2,348 |
| Net Cash From Continuing Investing Activities |
|
-1,077 |
813 |
-6,199 |
-5,477 |
-5,119 |
-2,253 |
-3,147 |
-1,890 |
-7,006 |
-4,238 |
2,348 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-17 |
-29 |
-17 |
-26 |
-45 |
-53 |
-21 |
-67 |
-39 |
-34 |
-27 |
| Purchase of Investment Securities |
|
-5,789 |
-9,837 |
-13,726 |
-25,794 |
-20,742 |
-15,556 |
-24,920 |
-19,758 |
-25,127 |
-23,132 |
-18,217 |
| Sale and/or Maturity of Investments |
|
4,729 |
10,680 |
7,545 |
20,343 |
15,667 |
13,357 |
21,793 |
17,935 |
18,160 |
18,927 |
20,593 |
| Net Cash From Financing Activities |
|
104 |
7,143 |
45 |
2,061 |
2,077 |
2,894 |
3,603 |
991 |
9,428 |
3,411 |
-1,693 |
| Net Cash From Continuing Financing Activities |
|
104 |
7,143 |
45 |
2,061 |
2,077 |
2,894 |
3,603 |
991 |
9,428 |
3,411 |
-1,693 |
| Issuance of Debt |
|
2,917 |
4,755 |
5,717 |
8,154 |
7,320 |
7,946 |
4,660 |
4,958 |
10,363 |
7,094 |
3,911 |
| Issuance of Preferred Equity |
|
- |
- |
0.00 |
- |
- |
- |
2,543 |
- |
- |
- |
0.00 |
| Repayment of Debt |
|
-2,938 |
-4,010 |
-4,928 |
-7,041 |
-6,801 |
-6,907 |
-5,166 |
-4,399 |
-8,263 |
-7,295 |
-3,256 |
| Repurchase of Common Equity |
|
-18 |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-191 |
| Payment of Dividends |
|
-159 |
-146 |
-146 |
-155 |
-155 |
-155 |
-155 |
-203 |
-205 |
-205 |
-205 |
| Other Financing Activities, Net |
|
301 |
6,544 |
-598 |
1,104 |
1,712 |
2,011 |
1,721 |
637 |
7,533 |
3,817 |
-1,952 |
| Effect of Exchange Rate Changes |
|
-36 |
35 |
-16 |
-38 |
59 |
-124 |
20 |
123 |
19 |
-6.74 |
-68 |
| Cash Interest Paid |
|
729 |
732 |
745 |
737 |
663 |
792 |
603 |
685 |
654 |
720 |
808 |
| Cash Income Taxes Paid |
|
212 |
172 |
39 |
335 |
108 |
299 |
74 |
452 |
369 |
315 |
65 |
Annual Balance Sheets for KKR & Co. Inc.
This table presents KKR & Co. Inc.'s assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
71,042 |
39,003 |
45,835 |
50,743 |
60,899 |
79,807 |
264,285 |
275,347 |
317,294 |
360,099 |
410,144 |
| Cash and Due from Banks |
|
2,520 |
4,134 |
3,679 |
2,445 |
3,163 |
6,508 |
10,092 |
12,824 |
20,349 |
14,878 |
16,892 |
| Restricted Cash |
|
268 |
212 |
56 |
196 |
74 |
486 |
435 |
562 |
460 |
489 |
260 |
| Trading Account Securities |
|
65,306 |
31,410 |
39,014 |
44,908 |
54,936 |
69,275 |
212,539 |
216,575 |
240,005 |
276,598 |
319,958 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
|
140 |
250 |
554 |
657 |
717 |
873 |
1,224 |
1,663 |
1,447 |
1,856 |
2,308 |
| Separate Account Business Assets |
|
- |
- |
- |
- |
- |
0.00 |
5,586 |
4,131 |
4,107 |
3,981 |
3,841 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
0.00 |
1,407 |
2,331 |
4,451 |
5,199 |
5,905 |
| Other Assets |
|
2,809 |
2,997 |
2,531 |
2,537 |
2,008 |
2,665 |
33,002 |
37,261 |
46,476 |
57,098 |
60,980 |
| Total Liabilities & Shareholders' Equity |
|
71,042 |
39,003 |
45,835 |
50,743 |
60,899 |
79,807 |
264,285 |
275,347 |
317,294 |
360,099 |
410,144 |
| Total Liabilities |
|
21,575 |
21,885 |
25,172 |
25,361 |
30,397 |
39,007 |
206,146 |
219,976 |
258,915 |
298,115 |
328,512 |
| Accrued Interest Payable |
|
- |
- |
- |
- |
- |
0.00 |
23,460 |
22,739 |
34,340 |
- |
46,823 |
| Long-Term Debt |
|
18,715 |
18,544 |
21,194 |
22,341 |
27,013 |
33,424 |
38,578 |
42,727 |
47,475 |
49,647 |
52,938 |
| Future Policy Benefits |
|
- |
- |
- |
- |
- |
- |
- |
137,781 |
160,058 |
- |
205,559 |
| Separate Account Business Liabilities |
|
- |
- |
- |
- |
- |
0.00 |
5,586 |
4,131 |
4,107 |
3,981 |
3,841 |
| Other Long-Term Liabilities |
|
2,860 |
3,341 |
3,978 |
3,020 |
3,384 |
5,583 |
12,002 |
12,598 |
12,936 |
59,281 |
19,351 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
189 |
632 |
611 |
1,123 |
- |
- |
82 |
152 |
615 |
1,585 |
2,710 |
| Total Equity & Noncontrolling Interests |
|
49,279 |
16,486 |
20,052 |
24,260 |
30,502 |
40,800 |
58,057 |
55,219 |
57,763 |
60,400 |
78,922 |
| Total Preferred & Common Equity |
|
5,547 |
5,940 |
7,186 |
8,650 |
10,807 |
13,717 |
17,582 |
18,808 |
22,859 |
23,652 |
30,903 |
| Preferred Stock |
|
- |
483 |
0.00 |
483 |
485 |
1,601 |
1,118 |
1,116 |
0.00 |
0.00 |
2,543 |
| Total Common Equity |
|
5,547 |
5,457 |
7,186 |
8,167 |
10,322 |
12,116 |
16,464 |
17,692 |
22,859 |
23,652 |
28,359 |
| Common Stock |
|
5,547 |
5,457 |
6,723 |
8,115 |
8,572 |
8,694 |
9,003 |
16,293 |
17,558 |
18,416 |
19,050 |
| Retained Earnings |
|
- |
- |
0.00 |
92 |
1,792 |
3,441 |
7,670 |
6,701 |
9,818 |
12,283 |
13,884 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
-19 |
-40 |
-42 |
-19 |
-210 |
-5,302 |
-4,518 |
-7,047 |
-4,576 |
| Noncontrolling Interest |
|
43,732 |
10,546 |
12,866 |
15,610 |
19,695 |
27,083 |
40,475 |
36,411 |
34,905 |
36,748 |
48,019 |
Quarterly Balance Sheets for KKR & Co. Inc.
This table presents KKR & Co. Inc.'s assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
575,390 |
288,733 |
317,294 |
339,774 |
348,469 |
360,656 |
360,099 |
372,373 |
380,868 |
398,481 |
412,085 |
| Cash and Due from Banks |
|
10,306 |
11,294 |
20,349 |
15,609 |
15,540 |
14,460 |
14,878 |
17,987 |
17,824 |
22,682 |
19,200 |
| Restricted Cash |
|
442 |
416 |
460 |
557 |
530 |
503 |
489 |
407 |
232 |
205 |
285 |
| Trading Account Securities |
|
231,479 |
231,723 |
240,005 |
258,441 |
265,549 |
276,679 |
276,598 |
285,851 |
293,351 |
305,117 |
316,325 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Customer and Other Receivables |
|
1,573 |
1,590 |
1,447 |
1,449 |
1,617 |
2,035 |
1,856 |
1,813 |
1,953 |
2,079 |
2,703 |
| Separate Account Business Assets |
|
4,182 |
3,900 |
4,107 |
4,223 |
4,123 |
4,134 |
3,981 |
3,739 |
3,843 |
3,906 |
3,585 |
| Intangible Assets |
|
2,437 |
2,507 |
4,451 |
4,857 |
4,905 |
5,093 |
5,199 |
5,304 |
5,455 |
5,591 |
5,929 |
| Other Assets |
|
37,275 |
37,302 |
46,476 |
54,638 |
56,206 |
57,753 |
57,098 |
57,273 |
58,209 |
58,901 |
64,056 |
| Total Liabilities & Shareholders' Equity |
|
287,695 |
288,733 |
317,294 |
339,774 |
348,469 |
360,656 |
360,099 |
372,373 |
380,868 |
398,481 |
412,085 |
| Total Liabilities |
|
454,201 |
227,135 |
258,915 |
282,862 |
289,939 |
298,857 |
298,115 |
303,416 |
309,899 |
323,079 |
331,278 |
| Accrued Interest Payable |
|
23,252 |
22,737 |
34,340 |
42,640 |
43,944 |
45,389 |
43,962 |
44,255 |
44,144 |
45,372 |
49,360 |
| Long-Term Debt |
|
46,050 |
45,991 |
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,989 |
| Future Policy Benefits |
|
141,429 |
140,983 |
160,058 |
173,599 |
177,833 |
184,050 |
185,205 |
188,414 |
191,676 |
200,507 |
204,727 |
| Separate Account Business Liabilities |
|
4,182 |
3,900 |
4,107 |
4,223 |
4,123 |
4,134 |
3,981 |
3,739 |
3,843 |
3,906 |
3,585 |
| Other Long-Term Liabilities |
|
12,187 |
13,524 |
12,936 |
14,261 |
14,946 |
15,831 |
15,319 |
17,429 |
19,025 |
20,175 |
20,617 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
183 |
422 |
615 |
922 |
1,291 |
1,322 |
1,585 |
1,921 |
1,994 |
2,360 |
2,795 |
| Total Equity & Noncontrolling Interests |
|
60,411 |
61,176 |
57,763 |
55,990 |
57,238 |
60,476 |
60,400 |
67,035 |
68,975 |
73,042 |
78,011 |
| Total Preferred & Common Equity |
|
19,982 |
20,408 |
22,859 |
21,421 |
21,673 |
24,084 |
23,652 |
27,470 |
28,219 |
29,749 |
30,496 |
| Preferred Stock |
|
1,116 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,543 |
2,543 |
2,543 |
2,543 |
| Total Common Equity |
|
18,866 |
20,408 |
22,859 |
21,421 |
21,673 |
24,084 |
23,652 |
24,927 |
25,676 |
27,206 |
27,953 |
| Common Stock |
|
16,195 |
17,336 |
17,558 |
18,041 |
18,142 |
18,276 |
18,416 |
18,622 |
18,649 |
18,887 |
18,986 |
| Retained Earnings |
|
7,593 |
8,924 |
9,818 |
10,355 |
10,867 |
11,312 |
12,283 |
11,941 |
12,249 |
12,944 |
14,084 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-4,922 |
-5,852 |
-4,518 |
-6,975 |
-7,336 |
-5,505 |
-7,047 |
-5,636 |
-5,222 |
-4,625 |
-5,118 |
| Noncontrolling Interest |
|
40,429 |
40,769 |
34,905 |
34,569 |
35,565 |
36,393 |
36,748 |
39,565 |
40,756 |
43,292 |
47,515 |
Annual Metrics And Ratios for KKR & Co. Inc.
This table displays calculated financial ratios and metrics derived from KKR & Co. Inc.'s official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
891,353,410.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
891,353,410.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
6.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.77% |
-62.97% |
91.75% |
-15.13% |
85.83% |
7.22% |
189.39% |
-77.23% |
231.49% |
41.94% |
-2.74% |
| EBITDA Growth |
|
-2.14% |
-81.74% |
185.51% |
-18.95% |
127.48% |
10.30% |
151.36% |
-99.49% |
9,106.03% |
-13.31% |
20.82% |
| EBIT Growth |
|
-2.14% |
-81.74% |
185.51% |
-18.95% |
129.00% |
10.80% |
141.79% |
-102.11% |
2,343.03% |
-10.59% |
21.14% |
| NOPAT Growth |
|
-2.22% |
-81.98% |
169.29% |
-4.26% |
89.30% |
10.30% |
143.31% |
-101.64% |
2,718.90% |
-8.42% |
25.26% |
| Net Income Growth |
|
-2.22% |
-81.98% |
169.29% |
-4.26% |
89.30% |
10.30% |
143.31% |
-103.35% |
1,382.78% |
-8.42% |
25.26% |
| EPS Growth |
|
-12.93% |
0.00% |
0.00% |
5.64% |
71.84% |
-4.80% |
120.18% |
-110.65% |
617.72% |
-19.80% |
-28.66% |
| Operating Cash Flow Growth |
|
-74.11% |
-473.95% |
-145.08% |
-115.35% |
25.30% |
-4.78% |
-20.54% |
26.44% |
71.70% |
545.16% |
-92.82% |
| Free Cash Flow Firm Growth |
|
95.78% |
9,262.40% |
-110.86% |
6.01% |
-50.82% |
-124.95% |
13.36% |
84.22% |
-51.36% |
63.64% |
-1,825.17% |
| Invested Capital Growth |
|
9.02% |
-47.70% |
17.37% |
14.02% |
20.52% |
29.05% |
30.31% |
1.43% |
7.91% |
5.46% |
20.55% |
| Revenue Q/Q Growth |
|
10.59% |
-24.67% |
7.94% |
-34.35% |
65.09% |
12.86% |
4.03% |
-22.28% |
21.97% |
-4.66% |
14.91% |
| EBITDA Q/Q Growth |
|
17.58% |
-45.14% |
7.44% |
-45.38% |
105.55% |
70.71% |
-15.23% |
-93.99% |
35.35% |
-4.65% |
15.75% |
| EBIT Q/Q Growth |
|
17.58% |
-45.14% |
7.44% |
-45.38% |
106.93% |
72.64% |
-16.02% |
-136.36% |
36.33% |
-3.83% |
15.58% |
| NOPAT Q/Q Growth |
|
17.29% |
-45.10% |
2.06% |
-39.28% |
105.77% |
154.40% |
-21.59% |
-136.88% |
41.45% |
-4.01% |
16.76% |
| Net Income Q/Q Growth |
|
17.29% |
-45.10% |
2.06% |
-39.28% |
105.77% |
154.40% |
-21.59% |
-175.29% |
41.45% |
-4.01% |
16.76% |
| EPS Q/Q Growth |
|
24.69% |
0.00% |
0.00% |
0.00% |
0.00% |
106.75% |
-19.17% |
-364.71% |
27.41% |
0.92% |
-0.85% |
| Operating Cash Flow Q/Q Growth |
|
-77.37% |
24.26% |
-1.80% |
-22.92% |
3.35% |
5.75% |
-33.77% |
36.01% |
54.01% |
-15.49% |
-90.93% |
| Free Cash Flow Firm Q/Q Growth |
|
-144.03% |
0.19% |
-12.31% |
-54.32% |
1.02% |
-20.52% |
-141.29% |
95.41% |
79.39% |
-160.20% |
-39.87% |
| Invested Capital Q/Q Growth |
|
3.17% |
3.63% |
4.23% |
2.84% |
6.77% |
13.33% |
69.51% |
6.44% |
-1.61% |
0.34% |
4.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
74.06% |
36.52% |
54.37% |
51.93% |
63.56% |
65.39% |
56.80% |
1.26% |
35.02% |
21.39% |
26.57% |
| EBIT Margin |
|
74.06% |
36.52% |
54.37% |
51.93% |
63.99% |
66.13% |
55.25% |
-5.12% |
34.66% |
21.83% |
27.19% |
| Profit (Net Income) Margin |
|
73.13% |
35.60% |
49.99% |
56.39% |
57.44% |
59.10% |
49.69% |
-7.32% |
28.32% |
18.27% |
23.54% |
| Tax Burden Percent |
|
98.75% |
97.48% |
91.94% |
108.60% |
89.77% |
89.36% |
89.93% |
142.91% |
81.73% |
83.71% |
86.57% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
1.25% |
2.52% |
8.06% |
-8.60% |
10.23% |
10.64% |
10.07% |
0.00% |
18.27% |
16.29% |
13.43% |
| Return on Invested Capital (ROIC) |
|
8.07% |
1.83% |
6.61% |
5.47% |
8.82% |
7.77% |
14.57% |
-0.21% |
5.25% |
4.51% |
4.99% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.07% |
1.83% |
6.61% |
5.47% |
8.82% |
7.77% |
14.57% |
-0.73% |
5.25% |
4.51% |
4.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.36% |
1.02% |
6.95% |
5.17% |
7.79% |
6.59% |
10.60% |
-0.53% |
4.17% |
3.64% |
3.57% |
| Return on Equity (ROE) |
|
10.43% |
2.86% |
13.55% |
10.65% |
16.60% |
14.35% |
25.17% |
-0.74% |
9.42% |
8.15% |
8.56% |
| Cash Return on Invested Capital (CROIC) |
|
-0.56% |
64.46% |
-9.38% |
-7.63% |
-9.79% |
-17.60% |
-11.75% |
-1.63% |
-2.35% |
-0.80% |
-13.64% |
| Operating Return on Assets (OROA) |
|
7.80% |
1.77% |
6.56% |
4.67% |
9.26% |
8.14% |
8.05% |
-0.11% |
2.21% |
1.73% |
1.84% |
| Return on Assets (ROA) |
|
7.71% |
1.73% |
6.04% |
5.08% |
8.31% |
7.27% |
7.24% |
-0.15% |
1.81% |
1.45% |
1.60% |
| Return on Common Equity (ROCE) |
|
1.13% |
0.47% |
4.54% |
3.55% |
5.49% |
4.52% |
7.27% |
-0.22% |
3.36% |
3.15% |
3.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
95.09% |
16.00% |
35.63% |
28.34% |
42.93% |
37.31% |
70.82% |
-2.22% |
23.44% |
20.74% |
19.89% |
| Net Operating Profit after Tax (NOPAT) |
|
5,275 |
951 |
2,560 |
2,451 |
4,640 |
5,118 |
12,452 |
-205 |
5,357 |
4,906 |
6,145 |
| NOPAT Margin |
|
73.13% |
35.60% |
49.99% |
56.39% |
57.44% |
59.10% |
49.69% |
-3.59% |
28.32% |
18.27% |
23.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.52% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
17.28% |
42.25% |
33.11% |
33.00% |
26.99% |
25.69% |
17.95% |
21.42% |
16.42% |
16.57% |
18.56% |
| Operating Expenses to Revenue |
|
25.94% |
63.48% |
45.63% |
48.07% |
36.01% |
33.87% |
44.75% |
105.12% |
65.34% |
78.17% |
72.81% |
| Earnings before Interest and Taxes (EBIT) |
|
5,342 |
975 |
2,784 |
2,257 |
5,168 |
5,727 |
13,847 |
-292 |
6,555 |
5,860 |
7,099 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5,342 |
975 |
2,784 |
2,257 |
5,134 |
5,663 |
14,233 |
72 |
6,623 |
5,741 |
6,937 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.08 |
1.10 |
1.26 |
1.18 |
1.47 |
1.83 |
2.57 |
2.22 |
3.18 |
5.55 |
4.00 |
| Price to Tangible Book Value (P/TBV) |
|
1.08 |
1.10 |
1.26 |
1.18 |
1.47 |
1.83 |
2.81 |
2.55 |
3.95 |
7.11 |
5.05 |
| Price to Revenue (P/Rev) |
|
0.83 |
2.26 |
1.77 |
2.21 |
1.88 |
2.56 |
1.69 |
6.88 |
3.85 |
4.89 |
4.34 |
| Price to Earnings (P/E) |
|
12.32 |
20.99 |
9.21 |
8.77 |
7.70 |
11.38 |
9.14 |
0.00 |
19.77 |
42.65 |
50.37 |
| Dividend Yield |
|
12.20% |
4.77% |
3.53% |
3.49% |
1.81% |
1.36% |
0.79% |
1.68% |
0.79% |
0.58% |
0.57% |
| Earnings Yield |
|
8.12% |
4.76% |
10.85% |
11.40% |
12.99% |
8.79% |
10.94% |
0.00% |
5.06% |
2.34% |
1.99% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.97 |
0.89 |
0.96 |
0.98 |
1.03 |
1.04 |
1.16 |
1.08 |
1.28 |
1.83 |
1.50 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.13 |
11.94 |
7.81 |
10.71 |
7.32 |
8.92 |
4.47 |
18.62 |
7.14 |
7.59 |
7.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.33 |
32.69 |
14.37 |
20.62 |
11.52 |
13.64 |
7.87 |
1,476.96 |
20.38 |
35.50 |
29.19 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.33 |
32.69 |
14.37 |
20.62 |
11.44 |
13.49 |
8.09 |
0.00 |
20.59 |
34.78 |
28.52 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.49 |
33.54 |
15.63 |
18.99 |
12.75 |
15.10 |
9.00 |
0.00 |
25.19 |
41.55 |
32.95 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
170.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.65 |
423.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.38 |
1.08 |
1.03 |
0.88 |
0.89 |
0.82 |
0.66 |
0.77 |
0.81 |
0.80 |
0.65 |
| Long-Term Debt to Equity |
|
0.38 |
1.08 |
1.03 |
0.88 |
0.89 |
0.82 |
0.66 |
0.77 |
0.81 |
0.80 |
0.65 |
| Financial Leverage |
|
0.29 |
0.56 |
1.05 |
0.95 |
0.88 |
0.85 |
0.73 |
0.72 |
0.79 |
0.81 |
0.71 |
| Leverage Ratio |
|
1.35 |
1.65 |
2.25 |
2.10 |
2.00 |
1.97 |
3.48 |
4.75 |
5.21 |
5.63 |
5.36 |
| Compound Leverage Factor |
|
1.35 |
1.65 |
2.25 |
2.10 |
2.00 |
1.97 |
3.48 |
4.75 |
5.21 |
5.63 |
5.36 |
| Debt to Total Capital |
|
27.45% |
52.00% |
50.63% |
46.81% |
46.97% |
45.03% |
39.89% |
43.56% |
44.85% |
44.47% |
39.34% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
27.45% |
52.00% |
50.63% |
46.81% |
46.97% |
45.03% |
39.89% |
43.56% |
44.85% |
44.47% |
39.34% |
| Preferred Equity to Total Capital |
|
0.00% |
1.35% |
0.00% |
1.01% |
0.84% |
2.16% |
1.16% |
1.14% |
0.00% |
0.00% |
1.89% |
| Noncontrolling Interests to Total Capital |
|
64.42% |
31.34% |
32.20% |
35.06% |
34.24% |
36.49% |
41.93% |
37.27% |
33.56% |
34.34% |
37.70% |
| Common Equity to Total Capital |
|
8.14% |
15.30% |
17.17% |
17.11% |
17.95% |
16.32% |
17.02% |
18.04% |
21.59% |
21.19% |
21.07% |
| Debt to EBITDA |
|
3.50 |
19.02 |
7.61 |
9.90 |
5.26 |
5.90 |
2.71 |
593.91 |
7.17 |
8.65 |
7.63 |
| Net Debt to EBITDA |
|
2.98 |
14.56 |
6.27 |
8.73 |
4.63 |
4.67 |
1.97 |
407.85 |
4.03 |
5.97 |
5.16 |
| Long-Term Debt to EBITDA |
|
3.50 |
19.02 |
7.61 |
9.90 |
5.26 |
5.90 |
2.71 |
593.91 |
7.17 |
8.65 |
7.63 |
| Debt to NOPAT |
|
3.55 |
19.51 |
8.28 |
9.12 |
5.82 |
6.53 |
3.10 |
-208.88 |
8.86 |
10.12 |
8.61 |
| Net Debt to NOPAT |
|
3.02 |
14.94 |
6.82 |
8.04 |
5.12 |
5.16 |
2.25 |
-143.44 |
4.98 |
6.99 |
5.82 |
| Long-Term Debt to NOPAT |
|
3.55 |
19.51 |
8.28 |
9.12 |
5.82 |
6.53 |
3.10 |
-208.88 |
8.86 |
10.12 |
8.61 |
| Noncontrolling Interest Sharing Ratio |
|
89.20% |
83.47% |
66.54% |
66.66% |
66.92% |
68.53% |
71.11% |
69.91% |
64.35% |
61.36% |
63.79% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-365 |
33,471 |
-3,634 |
-3,416 |
-5,152 |
-11,590 |
-10,042 |
-1,585 |
-2,399 |
-872 |
-16,793 |
| Operating Cash Flow to CapEx |
|
147.94% |
-2,254.48% |
-3,599.77% |
-9,677.82% |
-2,740.21% |
-3,881.51% |
-7,032.61% |
-6,206.80% |
-1,378.14% |
4,698.37% |
297.18% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.64 |
42.37 |
-4.49 |
-3.90 |
-4.94 |
-11.95 |
-9.38 |
-1.02 |
-0.87 |
-0.29 |
-6.05 |
| Operating Cash Flow to Interest Expense |
|
0.67 |
-1.82 |
-4.37 |
-8.68 |
-5.45 |
-6.14 |
-6.70 |
-3.40 |
-0.54 |
2.19 |
0.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.22 |
-1.91 |
-4.49 |
-8.77 |
-5.64 |
-6.30 |
-6.80 |
-3.46 |
-0.58 |
2.15 |
0.11 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.11 |
0.05 |
0.12 |
0.09 |
0.14 |
0.12 |
0.15 |
0.02 |
0.06 |
0.08 |
0.07 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
68,182 |
35,662 |
41,857 |
47,724 |
57,516 |
74,224 |
96,717 |
98,097 |
105,854 |
111,632 |
134,570 |
| Invested Capital Turnover |
|
0.11 |
0.05 |
0.13 |
0.10 |
0.15 |
0.13 |
0.29 |
0.06 |
0.19 |
0.25 |
0.21 |
| Increase / (Decrease) in Invested Capital |
|
5,640 |
-32,520 |
6,195 |
5,867 |
9,792 |
16,708 |
22,493 |
1,380 |
7,756 |
5,778 |
22,938 |
| Enterprise Value (EV) |
|
65,865 |
31,885 |
40,011 |
46,541 |
59,133 |
77,261 |
112,011 |
106,254 |
134,962 |
203,825 |
202,482 |
| Market Capitalization |
|
6,017 |
6,026 |
9,076 |
9,626 |
15,177 |
22,147 |
42,285 |
39,234 |
72,775 |
131,213 |
113,423 |
| Book Value per Share |
|
$11.94 |
$12.14 |
$15.05 |
$15.43 |
$18.75 |
$21.29 |
$28.14 |
$20.55 |
$25.83 |
$26.63 |
$31.82 |
| Tangible Book Value per Share |
|
$11.94 |
$12.14 |
$15.05 |
$15.43 |
$18.75 |
$21.29 |
$25.74 |
$17.84 |
$20.80 |
$20.77 |
$25.19 |
| Total Capital |
|
68,182 |
35,662 |
41,857 |
47,724 |
57,516 |
74,224 |
96,717 |
98,097 |
105,854 |
111,632 |
134,570 |
| Total Debt |
|
18,715 |
18,544 |
21,194 |
22,341 |
27,013 |
33,424 |
38,578 |
42,727 |
47,475 |
49,647 |
52,938 |
| Total Long-Term Debt |
|
18,715 |
18,544 |
21,194 |
22,341 |
27,013 |
33,424 |
38,578 |
42,727 |
47,475 |
49,647 |
52,938 |
| Net Debt |
|
15,927 |
14,198 |
17,458 |
19,700 |
23,776 |
26,430 |
28,051 |
29,341 |
26,667 |
34,279 |
35,786 |
| Capital Expenditures (CapEx) |
|
261 |
64 |
98 |
79 |
207 |
153 |
102 |
85 |
108 |
142 |
161 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
213 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
18,715 |
18,544 |
21,194 |
22,341 |
27,013 |
33,424 |
38,578 |
42,727 |
47,475 |
49,647 |
52,938 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-34 |
-64 |
387 |
364 |
68 |
-119 |
-163 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.09 |
$0.64 |
$2.10 |
$0.00 |
$3.62 |
$3.45 |
$7.83 |
($1.21) |
$4.24 |
$3.47 |
$2.51 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
448.88M |
448.91M |
468.28M |
832.57M |
545.10M |
562.81M |
582.26M |
749.50M |
867.50M |
887.02M |
890.34M |
| Adjusted Diluted Earnings per Share |
|
$1.01 |
$0.59 |
$1.95 |
$0.00 |
$3.54 |
$3.37 |
$7.31 |
($1.21) |
$4.09 |
$3.28 |
$2.34 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
482.70M |
483.43M |
506.29M |
832.57M |
557.69M |
583.69M |
633.09M |
749.50M |
911.79M |
938.90M |
955.76M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
448.88M |
448.91M |
468.28M |
832.57M |
848.43M |
576.61M |
591.15M |
861.11M |
885.01M |
888.25M |
891.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5,275 |
951 |
3,096 |
1,580 |
4,640 |
5,118 |
12,452 |
-205 |
5,357 |
4,906 |
6,145 |
| Normalized NOPAT Margin |
|
73.13% |
35.60% |
60.45% |
36.35% |
57.44% |
59.10% |
49.69% |
-3.59% |
28.32% |
18.27% |
23.54% |
| Pre Tax Income Margin |
|
74.06% |
36.52% |
54.37% |
51.93% |
63.99% |
66.13% |
55.25% |
-5.12% |
34.66% |
21.83% |
27.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.32 |
1.23 |
3.44 |
2.58 |
4.95 |
5.90 |
12.94 |
-0.19 |
2.36 |
1.93 |
2.56 |
| NOPAT to Interest Expense |
|
9.20 |
1.20 |
3.16 |
2.80 |
4.45 |
5.28 |
11.63 |
-0.13 |
1.93 |
1.62 |
2.21 |
| EBIT Less CapEx to Interest Expense |
|
8.86 |
1.15 |
3.32 |
2.49 |
4.75 |
5.75 |
12.84 |
-0.24 |
2.33 |
1.88 |
2.50 |
| NOPAT Less CapEx to Interest Expense |
|
8.75 |
1.12 |
3.04 |
2.71 |
4.25 |
5.12 |
11.54 |
-0.19 |
1.89 |
1.57 |
2.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
13.40% |
32.36% |
13.49% |
14.51% |
6.57% |
6.91% |
3.37% |
-122.92% |
11.48% |
12.48% |
12.51% |
| Augmented Payout Ratio |
|
16.47% |
63.59% |
13.49% |
21.58% |
8.13% |
11.73% |
5.54% |
-205.93% |
16.89% |
12.48% |
12.56% |
Quarterly Metrics And Ratios for KKR & Co. Inc.
This table displays calculated financial ratios and metrics derived from KKR & Co. Inc.'s official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
891,353,410.00 |
891,550,894.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
891,353,410.00 |
891,550,894.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.54 |
0.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
173.07% |
134.61% |
226.63% |
12.75% |
24.46% |
-22.12% |
-56.89% |
21.69% |
13.04% |
73.27% |
-5.85% |
| EBITDA Growth |
|
826.43% |
1,064.18% |
206.06% |
-18.71% |
-43.66% |
-14.80% |
-46.80% |
26.53% |
35.62% |
58.55% |
-46.27% |
| EBIT Growth |
|
1,267.29% |
1,352.61% |
233.73% |
-16.60% |
-41.67% |
-12.44% |
-43.43% |
26.32% |
33.75% |
58.27% |
-39.97% |
| NOPAT Growth |
|
1,813.19% |
8,018.51% |
321.22% |
-11.80% |
-39.77% |
-12.90% |
-37.42% |
36.37% |
28.24% |
63.74% |
-59.46% |
| Net Income Growth |
|
1,813.19% |
8,018.51% |
321.22% |
-11.80% |
-39.77% |
-12.90% |
-37.42% |
36.37% |
28.24% |
63.74% |
-59.46% |
| EPS Growth |
|
4,000.00% |
325.93% |
105.56% |
-23.40% |
-60.98% |
2.61% |
-129.73% |
-30.56% |
40.63% |
-1.69% |
272.73% |
| Operating Cash Flow Growth |
|
232.73% |
270.98% |
179.02% |
227.23% |
-4.81% |
-110.09% |
66.93% |
-86.93% |
27.36% |
-4,288.81% |
-31.50% |
| Free Cash Flow Firm Growth |
|
62.70% |
-353.14% |
64.64% |
181.75% |
82.93% |
28.75% |
-493.38% |
-121.78% |
-592.70% |
-370.45% |
-17.02% |
| Invested Capital Growth |
|
16.74% |
7.91% |
3.19% |
-35.65% |
3.40% |
5.46% |
12.84% |
13.52% |
15.52% |
20.55% |
12.87% |
| Revenue Q/Q Growth |
|
12.27% |
15.61% |
79.84% |
-51.70% |
23.93% |
-27.66% |
-0.46% |
36.36% |
15.12% |
10.89% |
-45.91% |
| EBITDA Q/Q Growth |
|
94.60% |
-33.23% |
-28.73% |
-12.22% |
34.88% |
0.97% |
-55.50% |
108.77% |
44.58% |
18.04% |
-84.92% |
| EBIT Q/Q Growth |
|
94.29% |
-33.46% |
-27.34% |
-11.21% |
35.89% |
-0.12% |
-53.06% |
98.27% |
43.88% |
18.19% |
-82.19% |
| NOPAT Q/Q Growth |
|
111.53% |
-33.28% |
-31.18% |
-9.20% |
44.44% |
-3.51% |
-50.55% |
97.88% |
35.83% |
23.20% |
-87.76% |
| Net Income Q/Q Growth |
|
111.53% |
-33.28% |
-31.18% |
-9.20% |
44.44% |
-3.51% |
-50.55% |
97.88% |
35.83% |
23.20% |
-87.76% |
| EPS Q/Q Growth |
|
74.47% |
-29.88% |
-35.65% |
-2.70% |
-11.11% |
84.38% |
-118.64% |
327.27% |
80.00% |
28.89% |
-67.24% |
| Operating Cash Flow Q/Q Growth |
|
174.69% |
-43.83% |
37.96% |
119.84% |
-44.12% |
-105.95% |
2,383.58% |
-82.79% |
444.63% |
-305.07% |
135.64% |
| Free Cash Flow Firm Q/Q Growth |
|
82.40% |
52.73% |
65.02% |
2,909.38% |
-103.68% |
-97.27% |
-191.33% |
-3.12% |
-16.89% |
-33.97% |
27.53% |
| Invested Capital Q/Q Growth |
|
-35.67% |
-1.61% |
-0.76% |
2.45% |
3.37% |
0.34% |
6.19% |
3.07% |
5.19% |
4.71% |
-0.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
55.19% |
31.87% |
12.63% |
22.96% |
24.98% |
34.87% |
15.59% |
23.87% |
29.98% |
31.91% |
8.90% |
| EBIT Margin |
|
54.90% |
31.60% |
12.77% |
23.47% |
25.73% |
35.53% |
16.76% |
24.36% |
30.45% |
32.45% |
10.68% |
| Profit (Net Income) Margin |
|
46.39% |
26.77% |
10.25% |
19.26% |
22.45% |
29.94% |
14.87% |
21.58% |
25.47% |
28.30% |
6.40% |
| Tax Burden Percent |
|
84.49% |
84.72% |
80.25% |
82.07% |
87.24% |
84.27% |
88.77% |
88.60% |
83.65% |
87.19% |
59.95% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
15.51% |
15.28% |
19.75% |
17.93% |
12.76% |
15.73% |
11.23% |
11.40% |
16.36% |
12.81% |
40.05% |
| Return on Invested Capital (ROIC) |
|
7.20% |
4.97% |
2.61% |
3.77% |
5.78% |
7.39% |
2.76% |
4.11% |
4.83% |
6.00% |
1.31% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.20% |
4.97% |
2.61% |
3.77% |
5.78% |
7.39% |
2.76% |
4.11% |
4.83% |
6.00% |
1.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.46% |
3.94% |
2.12% |
4.93% |
4.47% |
5.96% |
2.15% |
3.19% |
3.61% |
4.29% |
0.90% |
| Return on Equity (ROE) |
|
12.67% |
8.90% |
4.73% |
8.70% |
10.25% |
13.36% |
4.91% |
7.30% |
8.44% |
10.29% |
2.21% |
| Cash Return on Invested Capital (CROIC) |
|
-11.66% |
-2.35% |
2.84% |
47.79% |
1.32% |
-0.80% |
-8.04% |
-8.44% |
-10.01% |
-13.64% |
-7.55% |
| Operating Return on Assets (OROA) |
|
3.07% |
2.02% |
1.08% |
1.37% |
2.23% |
2.82% |
0.98% |
1.46% |
1.82% |
2.20% |
0.70% |
| Return on Assets (ROA) |
|
2.59% |
1.71% |
0.87% |
1.12% |
1.95% |
2.37% |
0.87% |
1.30% |
1.52% |
1.92% |
0.42% |
| Return on Common Equity (ROCE) |
|
4.10% |
3.17% |
1.66% |
2.96% |
3.69% |
5.16% |
1.81% |
2.67% |
3.15% |
3.73% |
0.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.56% |
0.00% |
28.90% |
27.95% |
21.22% |
0.00% |
16.37% |
17.21% |
17.69% |
0.00% |
18.82% |
| Net Operating Profit after Tax (NOPAT) |
|
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
| NOPAT Margin |
|
46.39% |
26.77% |
10.25% |
19.26% |
22.45% |
29.94% |
14.87% |
21.58% |
25.47% |
28.30% |
6.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
18.02% |
15.20% |
12.55% |
17.81% |
22.07% |
16.85% |
29.72% |
17.72% |
13.64% |
17.24% |
25.14% |
| Operating Expenses to Revenue |
|
45.10% |
68.40% |
87.23% |
76.53% |
74.27% |
64.47% |
83.25% |
75.64% |
69.55% |
67.55% |
89.32% |
| Earnings before Interest and Taxes (EBIT) |
|
2,819 |
1,876 |
1,363 |
1,210 |
1,645 |
1,643 |
771 |
1,529 |
2,200 |
2,600 |
463 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,834 |
1,892 |
1,349 |
1,184 |
1,597 |
1,612 |
717 |
1,498 |
2,165 |
2,556 |
385 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.57 |
3.18 |
4.14 |
4.30 |
4.81 |
5.55 |
4.12 |
4.61 |
4.26 |
4.00 |
2.95 |
| Price to Tangible Book Value (P/TBV) |
|
2.93 |
3.95 |
5.36 |
5.56 |
6.09 |
7.11 |
5.23 |
5.86 |
5.36 |
5.05 |
3.74 |
| Price to Revenue (P/Rev) |
|
3.38 |
3.85 |
3.37 |
3.47 |
4.11 |
4.89 |
4.94 |
5.41 |
5.09 |
4.34 |
3.19 |
| Price to Earnings (P/E) |
|
18.97 |
19.77 |
21.96 |
24.14 |
38.69 |
42.65 |
46.51 |
58.87 |
50.96 |
50.37 |
29.43 |
| Dividend Yield |
|
1.30% |
0.79% |
0.66% |
0.79% |
0.52% |
0.58% |
0.61% |
0.53% |
0.55% |
0.57% |
0.80% |
| Earnings Yield |
|
5.27% |
5.06% |
4.55% |
4.14% |
2.58% |
2.34% |
2.15% |
1.70% |
1.96% |
1.99% |
3.40% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.19 |
1.28 |
1.49 |
1.52 |
1.69 |
1.83 |
1.50 |
1.61 |
1.51 |
1.50 |
1.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
8.24 |
7.14 |
5.93 |
6.06 |
6.67 |
7.59 |
8.56 |
9.00 |
8.55 |
7.75 |
6.53 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
26.13 |
20.38 |
20.74 |
22.47 |
31.21 |
35.50 |
34.82 |
36.31 |
32.41 |
29.19 |
25.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
26.59 |
20.59 |
20.80 |
22.44 |
30.84 |
34.78 |
33.77 |
35.25 |
31.62 |
28.52 |
24.86 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
33.76 |
25.19 |
25.23 |
26.93 |
36.77 |
41.55 |
39.56 |
40.54 |
36.90 |
32.95 |
29.42 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
79.42 |
20.48 |
23.88 |
30.65 |
23.19 |
41.43 |
36.88 |
423.82 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
53.12 |
2.48 |
129.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.75 |
0.81 |
0.85 |
0.84 |
0.80 |
0.80 |
0.72 |
0.72 |
0.70 |
0.65 |
0.66 |
| Long-Term Debt to Equity |
|
0.75 |
0.81 |
0.85 |
0.84 |
0.80 |
0.80 |
0.72 |
0.72 |
0.70 |
0.65 |
0.66 |
| Financial Leverage |
|
0.76 |
0.79 |
0.81 |
1.31 |
0.77 |
0.81 |
0.78 |
0.77 |
0.75 |
0.71 |
0.68 |
| Leverage Ratio |
|
4.89 |
5.21 |
5.46 |
7.76 |
5.26 |
5.63 |
5.66 |
5.63 |
5.53 |
5.36 |
5.24 |
| Compound Leverage Factor |
|
4.89 |
5.21 |
5.46 |
7.76 |
5.26 |
5.63 |
5.66 |
5.63 |
5.53 |
5.36 |
5.24 |
| Debt to Total Capital |
|
42.75% |
44.85% |
45.82% |
45.62% |
44.45% |
44.47% |
41.83% |
41.91% |
41.33% |
39.34% |
39.60% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
42.75% |
44.85% |
45.82% |
45.62% |
44.45% |
44.47% |
41.83% |
41.91% |
41.33% |
39.34% |
39.60% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.15% |
2.08% |
1.98% |
1.89% |
1.90% |
| Noncontrolling Interests to Total Capital |
|
38.28% |
33.56% |
33.78% |
34.25% |
33.90% |
34.34% |
35.00% |
34.99% |
35.52% |
37.70% |
37.60% |
| Common Equity to Total Capital |
|
18.97% |
21.59% |
20.39% |
20.14% |
21.65% |
21.19% |
21.03% |
21.01% |
21.17% |
21.07% |
20.89% |
| Debt to EBITDA |
|
9.40 |
7.17 |
6.39 |
6.76 |
8.21 |
8.65 |
9.70 |
9.44 |
8.86 |
7.63 |
8.02 |
| Net Debt to EBITDA |
|
7.01 |
4.03 |
4.25 |
4.55 |
5.73 |
5.97 |
6.10 |
6.11 |
5.04 |
5.16 |
5.07 |
| Long-Term Debt to EBITDA |
|
9.40 |
7.17 |
6.39 |
6.76 |
8.21 |
8.65 |
9.70 |
9.44 |
8.86 |
7.63 |
8.02 |
| Debt to NOPAT |
|
12.14 |
8.86 |
7.78 |
8.10 |
9.68 |
10.12 |
11.03 |
10.54 |
10.09 |
8.61 |
9.23 |
| Net Debt to NOPAT |
|
9.05 |
4.98 |
5.16 |
5.45 |
6.75 |
6.99 |
6.94 |
6.82 |
5.74 |
5.82 |
5.84 |
| Long-Term Debt to NOPAT |
|
12.14 |
8.86 |
7.78 |
8.10 |
9.68 |
10.12 |
11.03 |
10.54 |
10.09 |
8.61 |
9.23 |
| Noncontrolling Interest Sharing Ratio |
|
67.65% |
64.35% |
64.95% |
65.97% |
63.94% |
61.36% |
63.18% |
63.44% |
62.62% |
63.79% |
64.69% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-13,046 |
-6,167 |
-2,157 |
60,607 |
-2,227 |
-4,394 |
-12,801 |
-13,200 |
-15,429 |
-20,671 |
-14,980 |
| Operating Cash Flow to CapEx |
|
11,315.65% |
3,789.96% |
8,831.65% |
12,684.03% |
4,206.76% |
-210.01% |
12,231.25% |
651.35% |
6,171.19% |
-14,482.60% |
6,369.13% |
| Free Cash Flow to Firm to Interest Expense |
|
-18.01 |
-8.21 |
-2.86 |
77.38 |
-3.09 |
-5.67 |
-19.56 |
-18.66 |
-21.34 |
-29.87 |
-22.09 |
| Operating Cash Flow to Interest Expense |
|
2.72 |
1.47 |
2.03 |
4.29 |
2.60 |
-0.14 |
3.90 |
0.62 |
3.31 |
-7.08 |
2.58 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.70 |
1.43 |
2.00 |
4.25 |
2.54 |
-0.21 |
3.86 |
0.53 |
3.25 |
-7.13 |
2.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.06 |
0.08 |
0.06 |
0.09 |
0.08 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
107,589 |
105,854 |
105,052 |
107,624 |
111,251 |
111,632 |
118,537 |
122,179 |
128,521 |
134,570 |
133,795 |
| Invested Capital Turnover |
|
0.16 |
0.19 |
0.25 |
0.20 |
0.26 |
0.25 |
0.19 |
0.19 |
0.19 |
0.21 |
0.20 |
| Increase / (Decrease) in Invested Capital |
|
15,428 |
7,756 |
3,251 |
-59,614 |
3,662 |
5,778 |
13,486 |
14,554 |
17,269 |
22,938 |
15,258 |
| Enterprise Value (EV) |
|
127,844 |
134,962 |
156,190 |
163,128 |
187,940 |
203,825 |
177,908 |
196,929 |
194,207 |
202,482 |
168,825 |
| Market Capitalization |
|
52,374 |
72,775 |
88,725 |
93,247 |
115,734 |
131,213 |
102,691 |
118,482 |
115,779 |
113,423 |
82,468 |
| Book Value per Share |
|
$23.79 |
$25.83 |
$24.20 |
$24.42 |
$27.14 |
$26.63 |
$28.06 |
$28.83 |
$30.54 |
$31.82 |
$31.35 |
| Tangible Book Value per Share |
|
$20.87 |
$20.80 |
$18.72 |
$18.90 |
$21.40 |
$20.77 |
$22.09 |
$22.70 |
$24.26 |
$25.19 |
$24.70 |
| Total Capital |
|
107,589 |
105,854 |
105,052 |
107,624 |
111,251 |
111,632 |
118,537 |
122,179 |
128,521 |
134,570 |
133,795 |
| Total Debt |
|
45,991 |
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,938 |
52,989 |
| Total Long-Term Debt |
|
45,991 |
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,938 |
52,989 |
| Net Debt |
|
34,280 |
26,667 |
31,974 |
33,025 |
34,490 |
34,279 |
31,187 |
33,154 |
30,232 |
35,786 |
33,503 |
| Capital Expenditures (CapEx) |
|
17 |
29 |
17 |
26 |
45 |
53 |
21 |
67 |
39 |
34 |
27 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
45,991 |
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,938 |
52,989 |
| Total Depreciation and Amortization (D&A) |
|
15 |
16 |
-14 |
-26 |
-48 |
-30 |
-54 |
-31 |
-34 |
-44 |
-77 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.71 |
$1.18 |
$0.77 |
$0.75 |
$0.68 |
$1.27 |
($0.22) |
$0.53 |
$0.97 |
$1.23 |
$0.41 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
862.12M |
867.50M |
885.01M |
887.39M |
887.44M |
887.02M |
888.25M |
890.72M |
890.96M |
890.34M |
891.15M |
| Adjusted Diluted Earnings per Share |
|
$1.64 |
$1.15 |
$0.74 |
$0.72 |
$0.64 |
$1.18 |
($0.22) |
$0.50 |
$0.90 |
$1.16 |
$0.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
909.06M |
911.79M |
925.14M |
932.05M |
941.97M |
938.90M |
888.25M |
954.21M |
955.75M |
955.76M |
954.22M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
885.01M |
885.01M |
887.40M |
887.44M |
888.23M |
888.25M |
890.64M |
890.95M |
891.35M |
891.55M |
897.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
2,201 |
1,354 |
1,840 |
2,267 |
278 |
| Normalized NOPAT Margin |
|
46.39% |
26.77% |
10.25% |
19.26% |
22.45% |
29.94% |
47.83% |
21.58% |
25.47% |
28.30% |
6.40% |
| Pre Tax Income Margin |
|
54.90% |
31.60% |
12.77% |
23.47% |
25.73% |
35.53% |
16.76% |
24.36% |
30.45% |
32.45% |
10.68% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.89 |
2.50 |
1.81 |
1.55 |
2.28 |
2.12 |
1.18 |
2.16 |
3.04 |
3.76 |
0.68 |
| NOPAT to Interest Expense |
|
3.29 |
2.12 |
1.45 |
1.27 |
1.99 |
1.79 |
1.05 |
1.91 |
2.55 |
3.27 |
0.41 |
| EBIT Less CapEx to Interest Expense |
|
3.87 |
2.46 |
1.78 |
1.51 |
2.22 |
2.05 |
1.15 |
2.07 |
2.99 |
3.71 |
0.64 |
| NOPAT Less CapEx to Interest Expense |
|
3.26 |
2.08 |
1.43 |
1.23 |
1.93 |
1.72 |
1.01 |
1.82 |
2.49 |
3.23 |
0.37 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
16.36% |
11.48% |
9.86% |
10.00% |
11.79% |
12.48% |
13.82% |
13.77% |
13.66% |
12.51% |
14.26% |
| Augmented Payout Ratio |
|
24.02% |
16.89% |
9.86% |
10.29% |
11.79% |
12.48% |
13.82% |
13.84% |
13.72% |
12.56% |
17.65% |
Key Financial Trends
KKR & Co. Inc. showed strong year-over-year growth in Q1 2026, but the quarter also highlighted the company’s earnings volatility and heavy balance sheet dependence on investment-related assets and leverage.
On the top line, KKR generated $4.33 billion in revenue in Q1 2026, up from $4.60 billion in Q1 2025 on a comparable basis? Actually, the key comparison is to Q1 2025 reported revenue of $4.60 billion, so revenue was lower year over year. Still, profitability improved meaningfully from the prior quarter and the company remained solidly profitable on a quarterly basis.
What stands out most is the combination of strong operating cash flow, a large and liquid asset base, and continued balance sheet expansion. At the same time, KKR’s earnings can swing sharply from quarter to quarter because of market-driven investment gains, insurance-related expenses, and large non-cash adjustments.
- Operating cash flow remained strong in Q1 2026. KKR produced $1.75 billion in net cash from operating activities, up from $438.8 million in Q2 2025 and well above weak periods in late 2024.
- Cash and equivalents increased quarter over quarter. Cash and due from banks rose to $19.2 billion at Q1 2026 from $14.9 billion at year-end 2024, giving the company a sizable liquidity cushion.
- Equity grew steadily. Total common equity climbed to $27.95 billion in Q1 2026 from $23.65 billion at year-end 2024, reflecting retained earnings growth and balance sheet expansion.
- Net income improved sharply versus the prior quarter. KKR earned $277.5 million in Q1 2026 versus $2.27 billion in Q4 2025, but Q4 included unusually strong results; the Q1 number still represented a return to profitability after a more muted quarter.
- Long-term debt remained manageable relative to assets. Long-term debt was $52.99 billion against total assets of $412.08 billion, which suggests leverage is meaningful but not excessive for a financial asset manager/insurer-style balance sheet.
- Total assets expanded further. Assets rose to $412.1 billion from $360.1 billion at year-end 2024, but much of this is tied to trading account securities and other investment-related holdings.
- Revenue remains heavily tied to market-sensitive items. Non-interest income and realized/unrealized capital gains are major drivers, which means earnings can vary significantly with market conditions.
- Share counts remain elevated. Weighted average diluted shares in Q1 2026 were 954.2 million, limiting per-share growth when profits are not exceptionally strong.
- Q1 2026 revenue was down from the immediately prior high quarter. Total revenue of $4.33 billion fell from $8.01 billion in Q4 2025, showing how cyclical KKR’s earnings stream can be.
- Interest costs are still substantial. Q1 2026 interest expense was $678.2 million, and cash interest paid was $807.7 million, which consumes a meaningful amount of operating earnings.
Longer-term trend: since early 2023, KKR’s balance sheet has grown substantially, with assets rising from about $282.6 billion in Q1 2023 to $412.1 billion in Q1 2026. Equity also moved higher over the same period. However, the income statement shows that quarterly earnings can be highly uneven, ranging from a loss attributable to common shareholders in Q1 2025 to more than $1.1 billion in Q4 2025.
Bottom line: KKR appears financially healthy, liquid, and capable of generating strong cash flow, but investors should expect volatility. The company’s results depend heavily on investment performance, asset valuations, and financing activity, which can make quarterly earnings lumpy even when the long-term trend looks constructive.
06/16/26 02:13 AM ETAI Generated. May Contain Errors.