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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
1,040 |
682 |
668 |
601 |
1,126 |
-186 |
472 |
860 |
1,105 |
365 |
660 |
| Consolidated Net Income / (Loss) |
|
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
1,128 |
| Net Income / (Loss) Continuing Operations |
|
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
1,128 |
| Total Pre-Tax Income |
|
1,876 |
1,363 |
1,210 |
1,645 |
1,643 |
771 |
1,529 |
2,200 |
2,600 |
463 |
1,374 |
| Total Revenue |
|
5,936 |
10,676 |
5,157 |
6,391 |
4,623 |
4,602 |
6,275 |
7,224 |
8,010 |
4,333 |
6,780 |
| Net Interest Income / (Expense) |
|
755 |
381 |
121 |
284 |
664 |
131 |
102 |
84 |
1,528 |
63 |
30 |
| Total Interest Income |
|
1,507 |
1,135 |
904 |
1,006 |
1,439 |
786 |
810 |
807 |
2,220 |
742 |
733 |
| Investment Securities Interest Income |
|
1,507 |
1,135 |
904 |
1,006 |
1,439 |
786 |
810 |
807 |
2,220 |
742 |
733 |
| Total Interest Expense |
|
751 |
754 |
783 |
722 |
775 |
654 |
707 |
723 |
692 |
678 |
703 |
| Long-Term Debt Interest Expense |
|
751 |
754 |
783 |
722 |
775 |
654 |
707 |
723 |
692 |
678 |
703 |
| Total Non-Interest Income |
|
5,181 |
10,295 |
5,036 |
6,106 |
3,959 |
4,471 |
6,173 |
7,140 |
6,482 |
4,270 |
6,750 |
| Trust Fees by Commissions |
|
- |
- |
- |
- |
- |
- |
335 |
- |
- |
- |
340 |
| Other Service Charges |
|
1,251 |
1,079 |
1,220 |
1,541 |
1,430 |
1,281 |
86 |
1,506 |
1,540 |
1,578 |
69 |
| Net Realized & Unrealized Capital Gains on Investments |
|
3,275 |
3,180 |
2,880 |
3,944 |
2,224 |
2,867 |
4,097 |
4,574 |
3,659 |
2,130 |
4,464 |
| Premiums Earned |
|
655 |
6,037 |
936 |
621 |
305 |
323 |
730 |
1,060 |
1,284 |
562 |
697 |
| Other Non-Interest Income |
|
- |
- |
- |
- |
- |
- |
924 |
- |
- |
- |
1,180 |
| Total Non-Interest Expense |
|
4,061 |
9,313 |
3,946 |
4,746 |
2,981 |
3,831 |
4,746 |
5,024 |
5,411 |
3,870 |
5,406 |
| Salaries and Employee Benefits |
|
879 |
1,316 |
895 |
1,375 |
745 |
1,333 |
1,078 |
955 |
1,345 |
1,052 |
1,190 |
| Net Occupancy & Equipment Expense |
|
23 |
24 |
23 |
36 |
34 |
34 |
35 |
31 |
36 |
38 |
39 |
| Current and Future Benefits |
|
2,352 |
- |
- |
- |
- |
1,708 |
2,792 |
- |
- |
1,880 |
3,309 |
| Other Operating Expenses |
|
781 |
716 |
796 |
864 |
695 |
657 |
762 |
876 |
830 |
758 |
778 |
| Amortization Expense |
|
25 |
-3.75 |
33 |
49 |
96 |
98 |
81 |
87 |
44 |
143 |
90 |
| Income Tax Expense |
|
287 |
269 |
217 |
210 |
258 |
87 |
174 |
360 |
333 |
185 |
246 |
| Preferred Stock Dividends Declared |
|
- |
- |
0.00 |
0.00 |
- |
0.00 |
38 |
40 |
- |
40 |
40 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
549 |
412 |
325 |
834 |
259 |
870 |
844 |
939 |
1,121 |
-128 |
427 |
| Basic Earnings per Share |
|
$1.18 |
$0.77 |
$0.75 |
$0.68 |
$1.27 |
($0.22) |
$0.53 |
$0.97 |
$1.23 |
$0.41 |
$0.74 |
| Weighted Average Basic Shares Outstanding |
|
867.50M |
885.01M |
887.39M |
887.44M |
887.02M |
888.25M |
890.72M |
890.96M |
890.34M |
891.15M |
895.59M |
| Diluted Earnings per Share |
|
$1.15 |
$0.74 |
$0.72 |
$0.64 |
$1.18 |
($0.22) |
$0.50 |
$0.90 |
$1.16 |
$0.38 |
$0.70 |
| Weighted Average Diluted Shares Outstanding |
|
911.79M |
925.14M |
932.05M |
941.97M |
938.90M |
888.25M |
954.21M |
955.75M |
955.76M |
954.22M |
945.58M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
885.01M |
887.40M |
887.44M |
888.23M |
888.25M |
890.64M |
890.95M |
891.35M |
891.55M |
897.87M |
897.64M |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
9,097 |
-4,643 |
-96 |
-1,107 |
406 |
3,026 |
-337 |
4,830 |
-5,735 |
2,334 |
1,717 |
| Net Cash From Operating Activities |
|
1,107 |
1,527 |
3,358 |
1,876 |
-112 |
2,550 |
439 |
2,390 |
-4,900 |
1,747 |
3,253 |
| Net Cash From Continuing Operating Activities |
|
1,107 |
1,527 |
3,358 |
1,876 |
-112 |
2,550 |
439 |
2,390 |
-4,900 |
1,747 |
3,253 |
| Net Income / (Loss) Continuing Operations |
|
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
1,128 |
| Consolidated Net Income / (Loss) |
|
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
1,128 |
| Depreciation Expense |
|
16 |
-14 |
-26 |
-48 |
-30 |
-54 |
-31 |
-34 |
-44 |
-77 |
-42 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-27,652 |
9,604 |
12,554 |
12,751 |
-33,032 |
720 |
-486 |
27,630 |
-35,296 |
1,363 |
1,824 |
| Changes in Operating Assets and Liabilities, net |
|
27,153 |
-9,156 |
-10,163 |
-12,262 |
31,567 |
1,199 |
-399 |
-27,047 |
28,173 |
184 |
343 |
| Net Cash From Investing Activities |
|
813 |
-6,199 |
-5,477 |
-5,119 |
-2,253 |
-3,147 |
-1,890 |
-7,006 |
-4,238 |
2,348 |
635 |
| Net Cash From Continuing Investing Activities |
|
813 |
-6,199 |
-5,477 |
-5,119 |
-2,253 |
-3,147 |
-1,890 |
-7,006 |
-4,238 |
2,348 |
635 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-29 |
-17 |
-26 |
-45 |
-53 |
-21 |
-67 |
-39 |
-34 |
-27 |
-49 |
| Purchase of Investment Securities |
|
-9,837 |
-13,726 |
-25,794 |
-20,742 |
-15,556 |
-24,920 |
-19,758 |
-25,127 |
-23,132 |
-18,217 |
-25,616 |
| Sale and/or Maturity of Investments |
|
10,680 |
7,545 |
20,343 |
15,667 |
13,357 |
21,793 |
17,935 |
18,160 |
18,927 |
20,593 |
26,299 |
| Net Cash From Financing Activities |
|
7,143 |
45 |
2,061 |
2,077 |
2,894 |
3,603 |
991 |
9,428 |
3,411 |
-1,693 |
-2,186 |
| Net Cash From Continuing Financing Activities |
|
7,143 |
45 |
2,061 |
2,077 |
2,894 |
3,603 |
991 |
9,428 |
3,411 |
-1,693 |
-2,186 |
| Issuance of Debt |
|
4,755 |
5,717 |
8,154 |
7,320 |
7,946 |
4,660 |
4,958 |
10,363 |
7,094 |
3,911 |
5,922 |
| Repayment of Debt |
|
-4,010 |
-4,928 |
-7,041 |
-6,801 |
-6,907 |
-5,166 |
-4,399 |
-8,263 |
-7,295 |
-3,256 |
-5,244 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-191 |
-42 |
| Payment of Dividends |
|
-146 |
-146 |
-155 |
-155 |
-155 |
-155 |
-203 |
-205 |
-205 |
-205 |
-216 |
| Other Financing Activities, Net |
|
6,544 |
-598 |
1,104 |
1,712 |
2,011 |
1,721 |
637 |
7,533 |
3,817 |
-1,952 |
-2,607 |
| Effect of Exchange Rate Changes |
|
35 |
-16 |
-38 |
59 |
-124 |
20 |
123 |
19 |
-6.74 |
-68 |
16 |
| Cash Interest Paid |
|
732 |
745 |
737 |
663 |
792 |
603 |
685 |
654 |
720 |
808 |
643 |
| Cash Income Taxes Paid |
|
172 |
39 |
335 |
108 |
299 |
74 |
452 |
369 |
315 |
65 |
251 |
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 |
258,497 |
| 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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
288,733 |
317,294 |
339,774 |
348,469 |
360,656 |
360,099 |
372,373 |
380,868 |
398,481 |
412,085 |
414,463 |
| Cash and Due from Banks |
|
11,294 |
20,349 |
15,609 |
15,540 |
14,460 |
14,878 |
17,987 |
17,824 |
22,682 |
19,200 |
21,080 |
| Restricted Cash |
|
416 |
460 |
557 |
530 |
503 |
489 |
407 |
232 |
205 |
285 |
122 |
| Trading Account Securities |
|
231,723 |
240,005 |
258,441 |
265,549 |
276,679 |
276,598 |
285,851 |
293,351 |
305,117 |
316,325 |
316,767 |
| 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 |
|
1,590 |
1,447 |
1,449 |
1,617 |
2,035 |
1,856 |
1,813 |
1,953 |
2,079 |
2,703 |
2,729 |
| Separate Account Business Assets |
|
3,900 |
4,107 |
4,223 |
4,123 |
4,134 |
3,981 |
3,739 |
3,843 |
3,906 |
3,585 |
3,825 |
| Intangible Assets |
|
2,507 |
4,451 |
4,857 |
4,905 |
5,093 |
5,199 |
5,304 |
5,455 |
5,591 |
5,929 |
6,040 |
| Other Assets |
|
37,302 |
46,476 |
54,638 |
56,206 |
57,753 |
57,098 |
57,273 |
58,209 |
58,901 |
64,056 |
63,900 |
| Total Liabilities & Shareholders' Equity |
|
288,733 |
317,294 |
339,774 |
348,469 |
360,656 |
360,099 |
372,373 |
380,868 |
398,481 |
412,085 |
414,463 |
| Total Liabilities |
|
227,135 |
258,915 |
282,862 |
289,939 |
298,857 |
298,115 |
303,416 |
309,899 |
323,079 |
331,278 |
334,013 |
| Long-Term Debt |
|
45,991 |
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,989 |
53,477 |
| Future Policy Benefits |
|
140,983 |
160,058 |
173,599 |
177,833 |
184,050 |
185,205 |
188,414 |
191,676 |
200,507 |
204,727 |
205,499 |
| Separate Account Business Liabilities |
|
3,900 |
4,107 |
4,223 |
4,123 |
4,134 |
3,981 |
3,739 |
3,843 |
3,906 |
3,585 |
3,825 |
| Other Long-Term Liabilities |
|
13,524 |
12,936 |
14,261 |
14,946 |
15,831 |
15,319 |
17,429 |
19,025 |
20,175 |
20,617 |
71,211 |
| 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 |
|
422 |
615 |
922 |
1,291 |
1,322 |
1,585 |
1,921 |
1,994 |
2,360 |
2,795 |
3,068 |
| Total Equity & Noncontrolling Interests |
|
61,176 |
57,763 |
55,990 |
57,238 |
60,476 |
60,400 |
67,035 |
68,975 |
73,042 |
78,011 |
77,382 |
| Total Preferred & Common Equity |
|
20,408 |
22,859 |
21,421 |
21,673 |
24,084 |
23,652 |
27,470 |
28,219 |
29,749 |
30,496 |
31,047 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,543 |
2,543 |
2,543 |
2,543 |
2,543 |
| Total Common Equity |
|
20,408 |
22,859 |
21,421 |
21,673 |
24,084 |
23,652 |
24,927 |
25,676 |
27,206 |
27,953 |
28,504 |
| Common Stock |
|
17,336 |
17,558 |
18,041 |
18,142 |
18,276 |
18,416 |
18,622 |
18,649 |
18,887 |
18,986 |
18,814 |
| Retained Earnings |
|
8,924 |
9,818 |
10,355 |
10,867 |
11,312 |
12,283 |
11,941 |
12,249 |
12,944 |
14,084 |
14,569 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-5,852 |
-4,518 |
-6,975 |
-7,336 |
-5,505 |
-7,047 |
-5,636 |
-5,222 |
-4,625 |
-5,118 |
-4,879 |
| Noncontrolling Interest |
|
40,769 |
34,905 |
34,569 |
35,565 |
36,393 |
36,748 |
39,565 |
40,756 |
43,292 |
47,515 |
46,335 |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
891,353,410.00 |
891,550,894.00 |
897,872,941.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
891,353,410.00 |
891,550,894.00 |
897,872,941.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
2.54 |
0.31 |
1.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
134.61% |
226.63% |
12.75% |
24.46% |
-22.12% |
-56.89% |
21.69% |
13.04% |
73.27% |
-5.85% |
8.05% |
| EBITDA Growth |
|
1,064.18% |
206.06% |
-18.71% |
-43.66% |
-14.80% |
-46.80% |
26.53% |
35.62% |
58.55% |
-46.27% |
-11.07% |
| EBIT Growth |
|
1,352.61% |
233.73% |
-16.60% |
-41.67% |
-12.44% |
-43.43% |
26.32% |
33.75% |
58.27% |
-39.97% |
-10.12% |
| NOPAT Growth |
|
8,018.51% |
321.22% |
-11.80% |
-39.77% |
-12.90% |
-37.42% |
36.37% |
28.24% |
63.74% |
-59.46% |
-16.73% |
| Net Income Growth |
|
8,018.51% |
321.22% |
-11.80% |
-39.77% |
-12.90% |
-37.42% |
36.37% |
28.24% |
63.74% |
-59.46% |
-16.73% |
| EPS Growth |
|
325.93% |
105.56% |
-23.40% |
-60.98% |
2.61% |
-129.73% |
-30.56% |
40.63% |
-1.69% |
272.73% |
40.00% |
| Operating Cash Flow Growth |
|
270.98% |
179.02% |
227.23% |
-4.81% |
-110.09% |
66.93% |
-86.93% |
27.36% |
-4,288.81% |
-31.50% |
641.31% |
| Free Cash Flow Firm Growth |
|
-353.14% |
64.64% |
181.75% |
82.93% |
28.75% |
-493.38% |
-121.78% |
-592.70% |
-370.45% |
-17.02% |
19.54% |
| Invested Capital Growth |
|
7.91% |
3.19% |
-35.65% |
3.40% |
5.46% |
12.84% |
13.52% |
15.52% |
20.55% |
12.87% |
9.62% |
| Revenue Q/Q Growth |
|
15.61% |
79.84% |
-51.70% |
23.93% |
-27.66% |
-0.46% |
36.36% |
15.12% |
10.89% |
-45.91% |
56.48% |
| EBITDA Q/Q Growth |
|
-33.23% |
-28.73% |
-12.22% |
34.88% |
0.97% |
-55.50% |
108.77% |
44.58% |
18.04% |
-84.92% |
245.52% |
| EBIT Q/Q Growth |
|
-33.46% |
-27.34% |
-11.21% |
35.89% |
-0.12% |
-53.06% |
98.27% |
43.88% |
18.19% |
-82.19% |
196.83% |
| NOPAT Q/Q Growth |
|
-33.28% |
-31.18% |
-9.20% |
44.44% |
-3.51% |
-50.55% |
97.88% |
35.83% |
23.20% |
-87.76% |
306.44% |
| Net Income Q/Q Growth |
|
-33.28% |
-31.18% |
-9.20% |
44.44% |
-3.51% |
-50.55% |
97.88% |
35.83% |
23.20% |
-87.76% |
306.44% |
| EPS Q/Q Growth |
|
-29.88% |
-35.65% |
-2.70% |
-11.11% |
84.38% |
-118.64% |
327.27% |
80.00% |
28.89% |
-67.24% |
84.21% |
| Operating Cash Flow Q/Q Growth |
|
-43.83% |
37.96% |
119.84% |
-44.12% |
-105.95% |
2,383.58% |
-82.79% |
444.63% |
-305.07% |
135.64% |
86.21% |
| Free Cash Flow Firm Q/Q Growth |
|
52.73% |
65.02% |
2,909.38% |
-103.68% |
-97.27% |
-191.33% |
-3.12% |
-16.89% |
-33.97% |
27.53% |
29.10% |
| Invested Capital Q/Q Growth |
|
-1.61% |
-0.76% |
2.45% |
3.37% |
0.34% |
6.19% |
3.07% |
5.19% |
4.71% |
-0.58% |
0.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
31.87% |
12.63% |
22.96% |
24.98% |
34.87% |
15.59% |
23.87% |
29.98% |
31.91% |
8.90% |
19.64% |
| EBIT Margin |
|
31.60% |
12.77% |
23.47% |
25.73% |
35.53% |
16.76% |
24.36% |
30.45% |
32.45% |
10.68% |
20.26% |
| Profit (Net Income) Margin |
|
26.77% |
10.25% |
19.26% |
22.45% |
29.94% |
14.87% |
21.58% |
25.47% |
28.30% |
6.40% |
16.63% |
| Tax Burden Percent |
|
84.72% |
80.25% |
82.07% |
87.24% |
84.27% |
88.77% |
88.60% |
83.65% |
87.19% |
59.95% |
82.09% |
| 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 |
|
15.28% |
19.75% |
17.93% |
12.76% |
15.73% |
11.23% |
11.40% |
16.36% |
12.81% |
40.05% |
17.91% |
| Return on Invested Capital (ROIC) |
|
4.97% |
2.61% |
3.77% |
5.78% |
7.39% |
2.76% |
4.11% |
4.83% |
6.00% |
1.31% |
3.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.97% |
2.61% |
3.77% |
5.78% |
7.39% |
2.76% |
4.11% |
4.83% |
6.00% |
1.31% |
3.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.94% |
2.12% |
4.93% |
4.47% |
5.96% |
2.15% |
3.19% |
3.61% |
4.29% |
0.90% |
2.37% |
| Return on Equity (ROE) |
|
8.90% |
4.73% |
8.70% |
10.25% |
13.36% |
4.91% |
7.30% |
8.44% |
10.29% |
2.21% |
5.79% |
| Cash Return on Invested Capital (CROIC) |
|
-2.35% |
2.84% |
47.79% |
1.32% |
-0.80% |
-8.04% |
-8.44% |
-10.01% |
-13.64% |
-7.55% |
-4.87% |
| Operating Return on Assets (OROA) |
|
2.02% |
1.08% |
1.37% |
2.23% |
2.82% |
0.98% |
1.46% |
1.82% |
2.20% |
0.70% |
1.34% |
| Return on Assets (ROA) |
|
1.71% |
0.87% |
1.12% |
1.95% |
2.37% |
0.87% |
1.30% |
1.52% |
1.92% |
0.42% |
1.10% |
| Return on Common Equity (ROCE) |
|
3.17% |
1.66% |
2.96% |
3.69% |
5.16% |
1.81% |
2.67% |
3.15% |
3.73% |
0.78% |
2.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
28.90% |
27.95% |
21.22% |
0.00% |
16.37% |
17.21% |
17.69% |
0.00% |
18.82% |
17.75% |
| Net Operating Profit after Tax (NOPAT) |
|
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
278 |
1,128 |
| NOPAT Margin |
|
26.77% |
10.25% |
19.26% |
22.45% |
29.94% |
14.87% |
21.58% |
25.47% |
28.30% |
6.40% |
16.63% |
| 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 |
|
15.20% |
12.55% |
17.81% |
22.07% |
16.85% |
29.72% |
17.72% |
13.64% |
17.24% |
25.14% |
18.13% |
| Operating Expenses to Revenue |
|
68.40% |
87.23% |
76.53% |
74.27% |
64.47% |
83.25% |
75.64% |
69.55% |
67.55% |
89.32% |
79.74% |
| Earnings before Interest and Taxes (EBIT) |
|
1,876 |
1,363 |
1,210 |
1,645 |
1,643 |
771 |
1,529 |
2,200 |
2,600 |
463 |
1,374 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,892 |
1,349 |
1,184 |
1,597 |
1,612 |
717 |
1,498 |
2,165 |
2,556 |
385 |
1,332 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.18 |
4.14 |
4.30 |
4.81 |
5.55 |
4.12 |
4.61 |
4.26 |
4.00 |
2.95 |
2.89 |
| Price to Tangible Book Value (P/TBV) |
|
3.95 |
5.36 |
5.56 |
6.09 |
7.11 |
5.23 |
5.86 |
5.36 |
5.05 |
3.74 |
3.67 |
| Price to Revenue (P/Rev) |
|
3.85 |
3.37 |
3.47 |
4.11 |
4.89 |
4.94 |
5.41 |
5.09 |
4.34 |
3.19 |
3.13 |
| Price to Earnings (P/E) |
|
19.77 |
21.96 |
24.14 |
38.69 |
42.65 |
46.51 |
58.87 |
50.96 |
50.37 |
29.43 |
27.56 |
| Dividend Yield |
|
0.79% |
0.66% |
0.79% |
0.52% |
0.58% |
0.61% |
0.53% |
0.55% |
0.57% |
0.80% |
0.82% |
| Earnings Yield |
|
5.06% |
4.55% |
4.14% |
2.58% |
2.34% |
2.15% |
1.70% |
1.96% |
1.99% |
3.40% |
3.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.28 |
1.49 |
1.52 |
1.69 |
1.83 |
1.50 |
1.61 |
1.51 |
1.50 |
1.26 |
1.24 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.14 |
5.93 |
6.06 |
6.67 |
7.59 |
8.56 |
9.00 |
8.55 |
7.75 |
6.53 |
6.32 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
20.38 |
20.74 |
22.47 |
31.21 |
35.50 |
34.82 |
36.31 |
32.41 |
29.19 |
25.56 |
25.88 |
| Enterprise Value to EBIT (EV/EBIT) |
|
20.59 |
20.80 |
22.44 |
30.84 |
34.78 |
33.77 |
35.25 |
31.62 |
28.52 |
24.86 |
25.11 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.19 |
25.23 |
26.93 |
36.77 |
41.55 |
39.56 |
40.54 |
36.90 |
32.95 |
29.42 |
30.23 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
79.42 |
20.48 |
23.88 |
30.65 |
23.19 |
41.43 |
36.88 |
423.82 |
0.00 |
66.96 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
53.12 |
2.48 |
129.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.81 |
0.85 |
0.84 |
0.80 |
0.80 |
0.72 |
0.72 |
0.70 |
0.65 |
0.66 |
0.66 |
| Long-Term Debt to Equity |
|
0.81 |
0.85 |
0.84 |
0.80 |
0.80 |
0.72 |
0.72 |
0.70 |
0.65 |
0.66 |
0.66 |
| Financial Leverage |
|
0.79 |
0.81 |
1.31 |
0.77 |
0.81 |
0.78 |
0.77 |
0.75 |
0.71 |
0.68 |
0.69 |
| Leverage Ratio |
|
5.21 |
5.46 |
7.76 |
5.26 |
5.63 |
5.66 |
5.63 |
5.53 |
5.36 |
5.24 |
5.25 |
| Compound Leverage Factor |
|
5.21 |
5.46 |
7.76 |
5.26 |
5.63 |
5.66 |
5.63 |
5.53 |
5.36 |
5.24 |
5.25 |
| Debt to Total Capital |
|
44.85% |
45.82% |
45.62% |
44.45% |
44.47% |
41.83% |
41.91% |
41.33% |
39.34% |
39.60% |
39.93% |
| 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 |
|
44.85% |
45.82% |
45.62% |
44.45% |
44.47% |
41.83% |
41.91% |
41.33% |
39.34% |
39.60% |
39.93% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.15% |
2.08% |
1.98% |
1.89% |
1.90% |
1.90% |
| Noncontrolling Interests to Total Capital |
|
33.56% |
33.78% |
34.25% |
33.90% |
34.34% |
35.00% |
34.99% |
35.52% |
37.70% |
37.60% |
36.89% |
| Common Equity to Total Capital |
|
21.59% |
20.39% |
20.14% |
21.65% |
21.19% |
21.03% |
21.01% |
21.17% |
21.07% |
20.89% |
21.28% |
| Debt to EBITDA |
|
7.17 |
6.39 |
6.76 |
8.21 |
8.65 |
9.70 |
9.44 |
8.86 |
7.63 |
8.02 |
8.31 |
| Net Debt to EBITDA |
|
4.03 |
4.25 |
4.55 |
5.73 |
5.97 |
6.10 |
6.11 |
5.04 |
5.16 |
5.07 |
5.01 |
| Long-Term Debt to EBITDA |
|
7.17 |
6.39 |
6.76 |
8.21 |
8.65 |
9.70 |
9.44 |
8.86 |
7.63 |
8.02 |
8.31 |
| Debt to NOPAT |
|
8.86 |
7.78 |
8.10 |
9.68 |
10.12 |
11.03 |
10.54 |
10.09 |
8.61 |
9.23 |
9.70 |
| Net Debt to NOPAT |
|
4.98 |
5.16 |
5.45 |
6.75 |
6.99 |
6.94 |
6.82 |
5.74 |
5.82 |
5.84 |
5.86 |
| Long-Term Debt to NOPAT |
|
8.86 |
7.78 |
8.10 |
9.68 |
10.12 |
11.03 |
10.54 |
10.09 |
8.61 |
9.23 |
9.70 |
| Noncontrolling Interest Sharing Ratio |
|
64.35% |
64.95% |
65.97% |
63.94% |
61.36% |
63.18% |
63.44% |
62.62% |
63.79% |
64.69% |
64.22% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-6,167 |
-2,157 |
60,607 |
-2,227 |
-4,394 |
-12,801 |
-13,200 |
-15,429 |
-20,671 |
-14,980 |
-10,621 |
| Operating Cash Flow to CapEx |
|
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% |
6,696.03% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.21 |
-2.86 |
77.38 |
-3.09 |
-5.67 |
-19.56 |
-18.66 |
-21.34 |
-29.87 |
-22.09 |
-15.11 |
| Operating Cash Flow to Interest Expense |
|
1.47 |
2.03 |
4.29 |
2.60 |
-0.14 |
3.90 |
0.62 |
3.31 |
-7.08 |
2.58 |
4.63 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.43 |
2.00 |
4.25 |
2.54 |
-0.21 |
3.86 |
0.53 |
3.25 |
-7.13 |
2.54 |
4.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.06 |
0.08 |
0.06 |
0.09 |
0.08 |
0.06 |
0.06 |
0.06 |
0.07 |
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 |
|
105,854 |
105,052 |
107,624 |
111,251 |
111,632 |
118,537 |
122,179 |
128,521 |
134,570 |
133,795 |
133,927 |
| Invested Capital Turnover |
|
0.19 |
0.25 |
0.20 |
0.26 |
0.25 |
0.19 |
0.19 |
0.19 |
0.21 |
0.20 |
0.21 |
| Increase / (Decrease) in Invested Capital |
|
7,756 |
3,251 |
-59,614 |
3,662 |
5,778 |
13,486 |
14,554 |
17,269 |
22,938 |
15,258 |
11,749 |
| Enterprise Value (EV) |
|
134,962 |
156,190 |
163,128 |
187,940 |
203,825 |
177,908 |
196,929 |
194,207 |
202,482 |
168,825 |
166,628 |
| Market Capitalization |
|
72,775 |
88,725 |
93,247 |
115,734 |
131,213 |
102,691 |
118,482 |
115,779 |
113,423 |
82,468 |
82,407 |
| Book Value per Share |
|
$25.83 |
$24.20 |
$24.42 |
$27.14 |
$26.63 |
$28.06 |
$28.83 |
$30.54 |
$31.82 |
$31.35 |
$31.75 |
| Tangible Book Value per Share |
|
$20.80 |
$18.72 |
$18.90 |
$21.40 |
$20.77 |
$22.09 |
$22.70 |
$24.26 |
$25.19 |
$24.70 |
$25.02 |
| Total Capital |
|
105,854 |
105,052 |
107,624 |
111,251 |
111,632 |
118,537 |
122,179 |
128,521 |
134,570 |
133,795 |
133,927 |
| Total Debt |
|
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,938 |
52,989 |
53,477 |
| Total Long-Term Debt |
|
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,938 |
52,989 |
53,477 |
| Net Debt |
|
26,667 |
31,974 |
33,025 |
34,490 |
34,279 |
31,187 |
33,154 |
30,232 |
35,786 |
33,503 |
32,275 |
| Capital Expenditures (CapEx) |
|
29 |
17 |
26 |
45 |
53 |
21 |
67 |
39 |
34 |
27 |
49 |
| 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) |
|
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,938 |
52,989 |
53,477 |
| Total Depreciation and Amortization (D&A) |
|
16 |
-14 |
-26 |
-48 |
-30 |
-54 |
-31 |
-34 |
-44 |
-77 |
-42 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.18 |
$0.77 |
$0.75 |
$0.68 |
$1.27 |
($0.22) |
$0.53 |
$0.97 |
$1.23 |
$0.41 |
$0.74 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
867.50M |
885.01M |
887.39M |
887.44M |
887.02M |
888.25M |
890.72M |
890.96M |
890.34M |
891.15M |
895.59M |
| Adjusted Diluted Earnings per Share |
|
$1.15 |
$0.74 |
$0.72 |
$0.64 |
$1.18 |
($0.22) |
$0.50 |
$0.90 |
$1.16 |
$0.38 |
$0.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
911.79M |
925.14M |
932.05M |
941.97M |
938.90M |
888.25M |
954.21M |
955.75M |
955.76M |
954.22M |
945.58M |
| 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 |
887.40M |
887.44M |
888.23M |
888.25M |
890.64M |
890.95M |
891.35M |
891.55M |
897.87M |
897.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,589 |
1,094 |
993 |
1,435 |
1,384 |
2,201 |
1,354 |
1,840 |
2,267 |
278 |
1,128 |
| Normalized NOPAT Margin |
|
26.77% |
10.25% |
19.26% |
22.45% |
29.94% |
47.83% |
21.58% |
25.47% |
28.30% |
6.40% |
16.63% |
| Pre Tax Income Margin |
|
31.60% |
12.77% |
23.47% |
25.73% |
35.53% |
16.76% |
24.36% |
30.45% |
32.45% |
10.68% |
20.26% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.50 |
1.81 |
1.55 |
2.28 |
2.12 |
1.18 |
2.16 |
3.04 |
3.76 |
0.68 |
1.96 |
| NOPAT to Interest Expense |
|
2.12 |
1.45 |
1.27 |
1.99 |
1.79 |
1.05 |
1.91 |
2.55 |
3.27 |
0.41 |
1.60 |
| EBIT Less CapEx to Interest Expense |
|
2.46 |
1.78 |
1.51 |
2.22 |
2.05 |
1.15 |
2.07 |
2.99 |
3.71 |
0.64 |
1.89 |
| NOPAT Less CapEx to Interest Expense |
|
2.08 |
1.43 |
1.23 |
1.93 |
1.72 |
1.01 |
1.82 |
2.49 |
3.23 |
0.37 |
1.54 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
11.48% |
9.86% |
10.00% |
11.79% |
12.48% |
13.82% |
13.77% |
13.66% |
12.51% |
14.26% |
15.08% |
| Augmented Payout Ratio |
|
16.89% |
9.86% |
10.29% |
11.79% |
12.48% |
13.82% |
13.84% |
13.72% |
12.56% |
17.65% |
19.31% |
Key Financial Trends
KKR & Co. Inc. (NYSE: KKR) posted a sharp rebound in the second quarter of 2026, although its results remain heavily influenced by investment gains and volatile cash flows. Total revenue increased to $6.8 billion from $4.3 billion in the first quarter and $6.3 billion in the restated second quarter of 2025. Consolidated net income rose to $1.1 billion from $277.5 million sequentially, while net income attributable to common shareholders increased to $660.1 million, up from $364.8 million in Q1 2026 and $472.4 million a year earlier. Diluted EPS climbed to $0.70, compared with $0.38 in Q1 2026 and $0.50 in Q2 2025.
Over the longer period provided, KKR’s balance sheet has expanded substantially. Total assets increased from $275.3 billion at year-end 2022 to $414.5 billion at June 30, 2026, driven primarily by trading account securities, which grew from $216.6 billion to $316.8 billion. Cash and due from banks also rose from $12.8 billion to $21.1 billion. However, total liabilities increased at a similar pace, reaching $334.0 billion, while long-term debt rose from $42.7 billion to $53.5 billion.
- Strong second-quarter earnings rebound: Net income attributable to common shareholders rose approximately 81% sequentially, and diluted EPS increased about 84% from Q1 2026.
- Revenue growth remained substantial: Q2 2026 revenue was approximately 8% above the restated year-ago quarter and 57% higher than Q1 2026.
- Investment performance supported results: Net realized and unrealized investment gains reached $4.5 billion in Q2 2026, up from $4.1 billion in Q2 2025 and $2.1 billion in Q1 2026.
- Operating cash flow improved: Cash flow from operating activities was $3.3 billion in Q2 2026, compared with $1.7 billion in Q1 2026 and negative $4.9 billion in Q4 2025.
- Cash reserves increased: Cash and due from banks rose from $17.8 billion at June 30, 2025, to $21.1 billion at June 30, 2026, providing additional liquidity.
- Long-term asset growth was significant: Total assets grew about 50% from year-end 2022 to Q2 2026, while common equity increased from $17.7 billion to $28.5 billion.
- Shareholder distributions have grown: The quarterly common dividend per share increased from $0.155 in Q3 2022 to $0.185 in Q1 2026, alongside common-stock repurchases in both Q1 and Q2 2026.
- Cash flows remain highly variable: Investment purchases and sales, working-capital movements and financing activity caused operating and total cash flow to fluctuate widely from quarter to quarter.
- Underlying expenses increased faster than revenue in Q2: Non-interest expense rose approximately 14% year over year to $5.4 billion, including an 18% increase in current and future benefits.
- Leverage and liability exposure expanded: Total liabilities increased from $220.0 billion at year-end 2022 to $334.0 billion at Q2 2026, while long-term debt rose approximately 25%; this could increase sensitivity to funding costs and market conditions.
Investors should also note that Q2 earnings benefited significantly from investment gains, which can reverse when market valuations decline. Net interest income fell to just $30.0 million in Q2 2026 from $102.5 million in the comparable 2025 quarter, as interest income declined while interest expense remained substantial. In addition, a large portion of consolidated earnings is attributable to noncontrolling interests, meaning consolidated profit growth does not always translate proportionally to KKR common shareholders.
Overall, the statements show a larger and better-capitalized platform with improving recent earnings and cash generation, but also a more leveraged balance sheet, rising benefit-related costs and considerable exposure to market-driven investment performance. The durability of fee income and operating cash flow will be important indicators for investors watching whether the Q2 rebound can continue.
09/04/26 10:04 PM ETAI Generated. May Contain Errors.