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 |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
844 |
1,473 |
1,040 |
682 |
668 |
601 |
1,126 |
-186 |
472 |
860 |
1,105 |
| Consolidated Net Income / (Loss) |
|
1,126 |
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
| Net Income / (Loss) Continuing Operations |
|
1,126 |
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
| Total Pre-Tax Income |
|
1,451 |
2,819 |
1,876 |
1,363 |
1,210 |
1,645 |
1,643 |
771 |
1,529 |
2,200 |
2,600 |
| Total Revenue |
|
4,573 |
5,135 |
5,936 |
10,676 |
5,157 |
6,391 |
4,623 |
4,602 |
6,275 |
7,224 |
8,010 |
| Net Interest Income / (Expense) |
|
130 |
351 |
755 |
381 |
121 |
284 |
664 |
131 |
102 |
84 |
1,528 |
| Total Interest Income |
|
850 |
1,075 |
1,507 |
1,135 |
904 |
1,006 |
1,439 |
786 |
810 |
807 |
2,220 |
| Investment Securities Interest Income |
|
850 |
1,075 |
1,507 |
1,135 |
904 |
1,006 |
1,439 |
786 |
810 |
807 |
2,220 |
| Total Interest Expense |
|
720 |
724 |
751 |
754 |
783 |
722 |
775 |
654 |
707 |
723 |
692 |
| Long-Term Debt Interest Expense |
|
720 |
724 |
751 |
754 |
783 |
722 |
775 |
654 |
707 |
723 |
692 |
| Total Non-Interest Income |
|
4,444 |
4,784 |
5,181 |
10,295 |
5,036 |
6,106 |
3,959 |
4,471 |
6,173 |
7,140 |
6,482 |
| Other Service Charges |
|
1,110 |
1,012 |
1,251 |
1,079 |
1,220 |
1,541 |
1,430 |
1,281 |
1,345 |
1,506 |
1,540 |
| Net Realized & Unrealized Capital Gains on Investments |
|
2,707 |
3,552 |
3,275 |
3,180 |
2,880 |
3,944 |
2,224 |
2,867 |
4,097 |
4,574 |
3,659 |
| Premiums Earned |
|
626 |
220 |
655 |
6,037 |
936 |
621 |
305 |
323 |
730 |
1,060 |
1,284 |
| Total Non-Interest Expense |
|
3,122 |
2,316 |
4,061 |
9,313 |
3,946 |
4,746 |
2,981 |
3,831 |
4,746 |
5,024 |
5,411 |
| Salaries and Employee Benefits |
|
657 |
901 |
879 |
1,316 |
895 |
1,375 |
745 |
1,333 |
1,078 |
955 |
1,345 |
| Net Occupancy & Equipment Expense |
|
24 |
24 |
23 |
24 |
23 |
36 |
34 |
34 |
35 |
31 |
36 |
| Other Operating Expenses |
|
706 |
626 |
781 |
716 |
796 |
864 |
695 |
657 |
762 |
876 |
830 |
| Amortization Expense |
|
0.17 |
18 |
25 |
-3.75 |
33 |
49 |
96 |
98 |
81 |
87 |
44 |
| Income Tax Expense |
|
325 |
437 |
287 |
269 |
217 |
210 |
258 |
87 |
174 |
360 |
333 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
264 |
892 |
549 |
412 |
325 |
834 |
259 |
870 |
844 |
939 |
1,121 |
| Basic Earnings per Share |
|
$0.98 |
$1.71 |
$1.18 |
$0.77 |
$0.75 |
$0.68 |
$1.27 |
($0.22) |
$0.53 |
$0.97 |
$1.23 |
| Weighted Average Basic Shares Outstanding |
|
861.55M |
862.12M |
867.50M |
885.01M |
887.39M |
887.44M |
887.02M |
888.25M |
890.72M |
890.96M |
890.34M |
| Diluted Earnings per Share |
|
$0.94 |
$1.64 |
$1.15 |
$0.74 |
$0.72 |
$0.64 |
$1.18 |
($0.22) |
$0.50 |
$0.90 |
$1.16 |
| Weighted Average Diluted Shares Outstanding |
|
912.15M |
909.06M |
911.79M |
925.14M |
932.05M |
941.97M |
938.90M |
888.25M |
954.21M |
955.75M |
955.76M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
857.68M |
885.01M |
885.01M |
887.40M |
887.44M |
888.23M |
888.25M |
890.64M |
890.95M |
891.35M |
891.55M |
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 |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
1,020 |
962 |
9,097 |
-4,643 |
-96 |
-1,107 |
406 |
3,026 |
-337 |
4,830 |
-5,735 |
| Net Cash From Operating Activities |
|
-2,639 |
1,971 |
1,107 |
1,527 |
3,358 |
1,876 |
-112 |
2,550 |
439 |
2,390 |
-4,900 |
| Net Cash From Continuing Operating Activities |
|
-2,639 |
1,971 |
1,107 |
1,527 |
3,358 |
1,876 |
-112 |
2,550 |
439 |
2,390 |
-4,900 |
| Net Income / (Loss) Continuing Operations |
|
1,126 |
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
| Consolidated Net Income / (Loss) |
|
1,126 |
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
| Depreciation Expense |
|
5.27 |
15 |
16 |
-14 |
-26 |
-48 |
-30 |
-54 |
-31 |
-34 |
-44 |
| Non-Cash Adjustments to Reconcile Net Income |
|
7,009 |
6,030 |
-27,652 |
9,604 |
12,554 |
12,751 |
-33,032 |
720 |
-486 |
27,630 |
-35,296 |
| Changes in Operating Assets and Liabilities, net |
|
-10,779 |
-6,455 |
27,153 |
-9,156 |
-10,163 |
-12,262 |
31,567 |
1,199 |
-399 |
-27,047 |
28,173 |
| Net Cash From Investing Activities |
|
199 |
-1,077 |
813 |
-6,199 |
-5,477 |
-5,119 |
-2,253 |
-3,147 |
-1,890 |
-7,006 |
-4,238 |
| Net Cash From Continuing Investing Activities |
|
199 |
-1,077 |
813 |
-6,199 |
-5,477 |
-5,119 |
-2,253 |
-3,147 |
-1,890 |
-7,006 |
-4,238 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-39 |
-17 |
-29 |
-17 |
-26 |
-45 |
-53 |
-21 |
-67 |
-39 |
-34 |
| Purchase of Investment Securities |
|
-5,093 |
-5,789 |
-9,837 |
-13,726 |
-25,794 |
-20,742 |
-15,556 |
-24,920 |
-19,758 |
-25,127 |
-23,132 |
| Sale and/or Maturity of Investments |
|
5,331 |
4,729 |
10,680 |
7,545 |
20,343 |
15,667 |
13,357 |
21,793 |
17,935 |
18,160 |
18,927 |
| Net Cash From Financing Activities |
|
3,454 |
104 |
7,143 |
45 |
2,061 |
2,077 |
2,894 |
3,603 |
991 |
9,428 |
3,411 |
| Net Cash From Continuing Financing Activities |
|
3,454 |
104 |
7,143 |
45 |
2,061 |
2,077 |
2,894 |
3,603 |
991 |
9,428 |
3,411 |
| Issuance of Debt |
|
5,332 |
2,917 |
4,755 |
5,717 |
8,154 |
7,320 |
7,946 |
4,660 |
4,958 |
10,363 |
7,094 |
| Repayment of Debt |
|
-3,957 |
-2,938 |
-4,010 |
-4,928 |
-7,041 |
-6,801 |
-6,907 |
-5,166 |
-4,399 |
-8,263 |
-7,295 |
| Payment of Dividends |
|
-160 |
-159 |
-146 |
-146 |
-155 |
-155 |
-155 |
-155 |
-203 |
-205 |
-205 |
| Other Financing Activities, Net |
|
2,510 |
301 |
6,544 |
-598 |
1,104 |
1,712 |
2,011 |
1,721 |
637 |
7,533 |
3,817 |
| Effect of Exchange Rate Changes |
|
5.59 |
-36 |
35 |
-16 |
-38 |
59 |
-124 |
20 |
123 |
19 |
-6.74 |
| Cash Interest Paid |
|
663 |
729 |
732 |
745 |
737 |
663 |
792 |
603 |
685 |
654 |
720 |
| Cash Income Taxes Paid |
|
577 |
212 |
172 |
39 |
335 |
108 |
299 |
74 |
452 |
369 |
315 |
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 |
| 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 |
| Claims and Claim Expense |
|
- |
- |
- |
- |
- |
0.00 |
126,520 |
- |
- |
185,205 |
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 |
66,174 |
| 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 |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
282,611 |
575,390 |
288,733 |
317,294 |
339,774 |
348,469 |
360,656 |
360,099 |
372,373 |
380,868 |
398,481 |
| Cash and Due from Banks |
|
9,290 |
10,306 |
11,294 |
20,349 |
15,609 |
15,540 |
14,460 |
14,878 |
17,987 |
17,824 |
22,682 |
| Restricted Cash |
|
439 |
442 |
416 |
460 |
557 |
530 |
503 |
489 |
407 |
232 |
205 |
| Trading Account Securities |
|
227,351 |
231,479 |
231,723 |
240,005 |
258,441 |
265,549 |
276,679 |
276,598 |
285,851 |
293,351 |
305,117 |
| 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 |
|
1,848 |
1,573 |
1,590 |
1,447 |
1,449 |
1,617 |
2,035 |
1,856 |
1,813 |
1,953 |
2,079 |
| Separate Account Business Assets |
|
4,165 |
4,182 |
3,900 |
4,107 |
4,223 |
4,123 |
4,134 |
3,981 |
3,739 |
3,843 |
3,906 |
| Intangible Assets |
|
2,392 |
2,437 |
2,507 |
4,451 |
4,857 |
4,905 |
5,093 |
5,199 |
5,304 |
5,455 |
5,591 |
| Other Assets |
|
37,126 |
37,275 |
37,302 |
46,476 |
54,638 |
56,206 |
57,753 |
57,098 |
57,273 |
58,209 |
58,901 |
| Total Liabilities & Shareholders' Equity |
|
282,611 |
287,695 |
288,733 |
317,294 |
339,774 |
348,469 |
360,656 |
360,099 |
372,373 |
380,868 |
398,481 |
| Total Liabilities |
|
225,487 |
454,201 |
227,135 |
258,915 |
282,862 |
289,939 |
298,857 |
298,115 |
303,416 |
309,899 |
323,079 |
| Accrued Interest Payable |
|
22,996 |
23,252 |
22,737 |
34,340 |
42,640 |
43,944 |
45,389 |
43,962 |
44,255 |
44,144 |
45,372 |
| Long-Term Debt |
|
44,677 |
46,050 |
45,991 |
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
| Future Policy Benefits |
|
- |
141,429 |
140,983 |
160,058 |
173,599 |
177,833 |
184,050 |
185,205 |
188,414 |
191,676 |
200,507 |
| Separate Account Business Liabilities |
|
4,165 |
4,182 |
3,900 |
4,107 |
4,223 |
4,123 |
4,134 |
3,981 |
3,739 |
3,843 |
3,906 |
| Other Long-Term Liabilities |
|
12,520 |
12,187 |
13,524 |
12,936 |
14,261 |
14,946 |
15,831 |
15,319 |
17,429 |
19,025 |
20,175 |
| 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 |
|
144 |
183 |
422 |
615 |
922 |
1,291 |
1,322 |
1,585 |
1,921 |
1,994 |
2,360 |
| Total Equity & Noncontrolling Interests |
|
56,979 |
60,411 |
61,176 |
57,763 |
55,990 |
57,238 |
60,476 |
60,400 |
67,035 |
68,975 |
73,042 |
| Total Preferred & Common Equity |
|
19,663 |
19,982 |
20,408 |
22,859 |
21,421 |
21,673 |
24,084 |
23,652 |
27,470 |
28,219 |
29,749 |
| Preferred Stock |
|
1,116 |
1,116 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,543 |
2,543 |
2,543 |
| Total Common Equity |
|
18,547 |
18,866 |
20,408 |
22,859 |
21,421 |
21,673 |
24,084 |
23,652 |
24,927 |
25,676 |
27,206 |
| Common Stock |
|
16,348 |
16,195 |
17,336 |
17,558 |
18,041 |
18,142 |
18,276 |
18,416 |
18,622 |
18,649 |
18,887 |
| Retained Earnings |
|
6,890 |
7,593 |
8,924 |
9,818 |
10,355 |
10,867 |
11,312 |
12,283 |
11,941 |
12,249 |
12,944 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-4,692 |
-4,922 |
-5,852 |
-4,518 |
-6,975 |
-7,336 |
-5,505 |
-7,047 |
-5,636 |
-5,222 |
-4,625 |
| Noncontrolling Interest |
|
37,317 |
40,429 |
40,769 |
34,905 |
34,569 |
35,565 |
36,393 |
36,748 |
39,565 |
40,756 |
43,292 |
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 |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
891,353,410.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
891,353,410.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
438.30% |
173.07% |
134.61% |
226.63% |
12.75% |
24.46% |
-22.12% |
-56.89% |
21.69% |
13.04% |
73.27% |
| EBITDA Growth |
|
182.72% |
826.43% |
1,064.18% |
206.06% |
-18.71% |
-43.66% |
-14.80% |
-46.80% |
26.53% |
35.62% |
58.55% |
| EBIT Growth |
|
175.71% |
1,267.29% |
1,352.61% |
233.73% |
-16.60% |
-41.67% |
-12.44% |
-43.43% |
26.32% |
33.75% |
58.27% |
| NOPAT Growth |
|
183.93% |
1,813.19% |
8,018.51% |
321.22% |
-11.80% |
-39.77% |
-12.90% |
-37.42% |
36.37% |
28.24% |
63.74% |
| Net Income Growth |
|
162.07% |
1,813.19% |
8,018.51% |
321.22% |
-11.80% |
-39.77% |
-12.90% |
-37.42% |
36.37% |
28.24% |
63.74% |
| EPS Growth |
|
187.04% |
4,000.00% |
325.93% |
105.56% |
-23.40% |
-60.98% |
2.61% |
-129.73% |
-30.56% |
40.63% |
-1.69% |
| Operating Cash Flow Growth |
|
35.05% |
232.73% |
270.98% |
179.02% |
227.23% |
-4.81% |
-110.09% |
66.93% |
-86.93% |
27.36% |
-4,288.81% |
| Free Cash Flow Firm Growth |
|
-81.66% |
62.70% |
-353.14% |
64.64% |
181.75% |
82.93% |
28.75% |
-493.38% |
-121.78% |
-592.70% |
-370.45% |
| Invested Capital Growth |
|
81.84% |
16.74% |
7.91% |
3.19% |
-35.65% |
3.40% |
5.46% |
12.84% |
13.52% |
15.52% |
20.55% |
| Revenue Q/Q Growth |
|
39.93% |
12.27% |
15.61% |
79.84% |
-51.70% |
23.93% |
-27.66% |
-0.46% |
36.36% |
15.12% |
10.89% |
| EBITDA Q/Q Growth |
|
230.51% |
94.60% |
-33.23% |
-28.73% |
-12.22% |
34.88% |
0.97% |
-55.50% |
108.77% |
44.58% |
18.04% |
| EBIT Q/Q Growth |
|
255.26% |
94.29% |
-33.46% |
-27.34% |
-11.21% |
35.89% |
-0.12% |
-53.06% |
98.27% |
43.88% |
18.19% |
| NOPAT Q/Q Growth |
|
333.62% |
111.53% |
-33.28% |
-31.18% |
-9.20% |
44.44% |
-3.51% |
-50.55% |
97.88% |
35.83% |
23.20% |
| Net Income Q/Q Growth |
|
333.62% |
111.53% |
-33.28% |
-31.18% |
-9.20% |
44.44% |
-3.51% |
-50.55% |
97.88% |
35.83% |
23.20% |
| EPS Q/Q Growth |
|
161.11% |
74.47% |
-29.88% |
-35.65% |
-2.70% |
-11.11% |
84.38% |
-118.64% |
327.27% |
80.00% |
28.89% |
| Operating Cash Flow Q/Q Growth |
|
-36.54% |
174.69% |
-43.83% |
37.96% |
119.84% |
-44.12% |
-105.95% |
2,383.58% |
-82.79% |
444.63% |
-305.07% |
| Free Cash Flow Firm Q/Q Growth |
|
-1,115.38% |
82.40% |
52.73% |
65.02% |
2,909.38% |
-103.68% |
-97.27% |
-191.33% |
-3.12% |
-16.89% |
-33.97% |
| Invested Capital Q/Q Growth |
|
64.28% |
-35.67% |
-1.61% |
-0.76% |
2.45% |
3.37% |
0.34% |
6.19% |
3.07% |
5.19% |
4.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
31.84% |
55.19% |
31.87% |
12.63% |
22.96% |
24.98% |
34.87% |
15.59% |
23.87% |
29.98% |
31.91% |
| EBIT Margin |
|
31.73% |
54.90% |
31.60% |
12.77% |
23.47% |
25.73% |
35.53% |
16.76% |
24.36% |
30.45% |
32.45% |
| Profit (Net Income) Margin |
|
24.62% |
46.39% |
26.77% |
10.25% |
19.26% |
22.45% |
29.94% |
14.87% |
21.58% |
25.47% |
28.30% |
| Tax Burden Percent |
|
77.61% |
84.49% |
84.72% |
80.25% |
82.07% |
87.24% |
84.27% |
88.77% |
88.60% |
83.65% |
87.19% |
| 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 |
|
22.40% |
15.51% |
15.28% |
19.75% |
17.93% |
12.76% |
15.73% |
11.23% |
11.40% |
16.36% |
12.81% |
| Return on Invested Capital (ROIC) |
|
2.33% |
7.20% |
4.97% |
2.61% |
3.77% |
5.78% |
7.39% |
2.76% |
4.11% |
4.83% |
6.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.33% |
7.20% |
4.97% |
2.61% |
3.77% |
5.78% |
7.39% |
2.76% |
4.11% |
4.83% |
6.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.00% |
5.46% |
3.94% |
2.12% |
4.93% |
4.47% |
5.96% |
2.15% |
3.19% |
3.61% |
4.29% |
| Return on Equity (ROE) |
|
5.32% |
12.67% |
8.90% |
4.73% |
8.70% |
10.25% |
13.36% |
4.91% |
7.30% |
8.44% |
10.29% |
| Cash Return on Invested Capital (CROIC) |
|
-56.89% |
-11.66% |
-2.35% |
2.84% |
47.79% |
1.32% |
-0.80% |
-8.04% |
-8.44% |
-10.01% |
-13.64% |
| Operating Return on Assets (OROA) |
|
0.92% |
3.07% |
2.02% |
1.08% |
1.37% |
2.23% |
2.82% |
0.98% |
1.46% |
1.82% |
2.20% |
| Return on Assets (ROA) |
|
0.72% |
2.59% |
1.71% |
0.87% |
1.12% |
1.95% |
2.37% |
0.87% |
1.30% |
1.52% |
1.92% |
| Return on Common Equity (ROCE) |
|
1.73% |
4.10% |
3.17% |
1.66% |
2.96% |
3.69% |
5.16% |
1.81% |
2.67% |
3.15% |
3.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.66% |
18.56% |
0.00% |
28.90% |
27.95% |
21.22% |
0.00% |
16.37% |
17.21% |
17.69% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,126 |
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
684 |
1,354 |
1,840 |
2,267 |
| NOPAT Margin |
|
24.62% |
46.39% |
26.77% |
10.25% |
19.26% |
22.45% |
29.94% |
14.87% |
21.58% |
25.47% |
28.30% |
| 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 |
|
14.88% |
18.02% |
15.20% |
12.55% |
17.81% |
22.07% |
16.85% |
29.72% |
17.72% |
13.64% |
17.24% |
| Operating Expenses to Revenue |
|
68.27% |
45.10% |
68.40% |
87.23% |
76.53% |
74.27% |
64.47% |
83.25% |
75.64% |
69.55% |
67.55% |
| Earnings before Interest and Taxes (EBIT) |
|
1,451 |
2,819 |
1,876 |
1,363 |
1,210 |
1,645 |
1,643 |
771 |
1,529 |
2,200 |
2,600 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,456 |
2,834 |
1,892 |
1,349 |
1,184 |
1,597 |
1,612 |
717 |
1,498 |
2,165 |
2,556 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.54 |
2.57 |
3.18 |
4.14 |
4.30 |
4.81 |
5.55 |
4.12 |
4.61 |
4.26 |
4.00 |
| Price to Tangible Book Value (P/TBV) |
|
2.91 |
2.93 |
3.95 |
5.36 |
5.56 |
6.09 |
7.11 |
5.23 |
5.86 |
5.36 |
5.05 |
| Price to Revenue (P/Rev) |
|
3.90 |
3.38 |
3.85 |
3.37 |
3.47 |
4.11 |
4.89 |
4.94 |
5.41 |
5.09 |
4.34 |
| Price to Earnings (P/E) |
|
36.22 |
18.97 |
19.77 |
21.96 |
24.14 |
38.69 |
42.65 |
46.51 |
58.87 |
50.96 |
50.37 |
| Dividend Yield |
|
1.42% |
1.30% |
0.79% |
0.66% |
0.79% |
0.52% |
0.58% |
0.61% |
0.53% |
0.55% |
0.57% |
| Earnings Yield |
|
2.76% |
5.27% |
5.06% |
4.55% |
4.14% |
2.58% |
2.34% |
2.15% |
1.70% |
1.96% |
1.99% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.75 |
1.19 |
1.28 |
1.49 |
1.52 |
1.69 |
1.83 |
1.50 |
1.61 |
1.51 |
1.50 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.19 |
8.24 |
7.14 |
5.93 |
6.06 |
6.67 |
7.59 |
8.56 |
9.00 |
8.55 |
7.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
52.79 |
26.13 |
20.38 |
20.74 |
22.47 |
31.21 |
35.50 |
34.82 |
36.31 |
32.41 |
29.19 |
| Enterprise Value to EBIT (EV/EBIT) |
|
56.89 |
26.59 |
20.59 |
20.80 |
22.44 |
30.84 |
34.78 |
33.77 |
35.25 |
31.62 |
28.52 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
81.62 |
33.76 |
25.19 |
25.23 |
26.93 |
36.77 |
41.55 |
39.56 |
40.54 |
36.90 |
32.95 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
79.42 |
20.48 |
23.88 |
30.65 |
23.19 |
41.43 |
36.88 |
423.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
53.12 |
2.48 |
129.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.76 |
0.75 |
0.81 |
0.85 |
0.84 |
0.80 |
0.80 |
0.72 |
0.72 |
0.70 |
0.65 |
| Long-Term Debt to Equity |
|
0.76 |
0.75 |
0.81 |
0.85 |
0.84 |
0.80 |
0.80 |
0.72 |
0.72 |
0.70 |
0.65 |
| Financial Leverage |
|
1.29 |
0.76 |
0.79 |
0.81 |
1.31 |
0.77 |
0.81 |
0.78 |
0.77 |
0.75 |
0.71 |
| Leverage Ratio |
|
7.42 |
4.89 |
5.21 |
5.46 |
7.76 |
5.26 |
5.63 |
5.66 |
5.63 |
5.53 |
5.36 |
| Compound Leverage Factor |
|
7.42 |
4.89 |
5.21 |
5.46 |
7.76 |
5.26 |
5.63 |
5.66 |
5.63 |
5.53 |
5.36 |
| Debt to Total Capital |
|
43.18% |
42.75% |
44.85% |
45.82% |
45.62% |
44.45% |
44.47% |
41.83% |
41.91% |
41.33% |
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 |
|
43.18% |
42.75% |
44.85% |
45.82% |
45.62% |
44.45% |
44.47% |
41.83% |
41.91% |
41.33% |
39.34% |
| Preferred Equity to Total Capital |
|
1.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.15% |
2.08% |
1.98% |
1.89% |
| Noncontrolling Interests to Total Capital |
|
38.08% |
38.28% |
33.56% |
33.78% |
34.25% |
33.90% |
34.34% |
35.00% |
34.99% |
35.52% |
37.70% |
| Common Equity to Total Capital |
|
17.69% |
18.97% |
21.59% |
20.39% |
20.14% |
21.65% |
21.19% |
21.03% |
21.01% |
21.17% |
21.07% |
| Debt to EBITDA |
|
19.47 |
9.40 |
7.17 |
6.39 |
6.76 |
8.21 |
8.65 |
9.70 |
9.44 |
8.86 |
7.63 |
| Net Debt to EBITDA |
|
14.92 |
7.01 |
4.03 |
4.25 |
4.55 |
5.73 |
5.97 |
6.10 |
6.11 |
5.04 |
5.16 |
| Long-Term Debt to EBITDA |
|
19.47 |
9.40 |
7.17 |
6.39 |
6.76 |
8.21 |
8.65 |
9.70 |
9.44 |
8.86 |
7.63 |
| Debt to NOPAT |
|
30.10 |
12.14 |
8.86 |
7.78 |
8.10 |
9.68 |
10.12 |
11.03 |
10.54 |
10.09 |
8.61 |
| Net Debt to NOPAT |
|
23.08 |
9.05 |
4.98 |
5.16 |
5.45 |
6.75 |
6.99 |
6.94 |
6.82 |
5.74 |
5.82 |
| Long-Term Debt to NOPAT |
|
30.10 |
12.14 |
8.86 |
7.78 |
8.10 |
9.68 |
10.12 |
11.03 |
10.54 |
10.09 |
8.61 |
| Noncontrolling Interest Sharing Ratio |
|
67.51% |
67.65% |
64.35% |
64.95% |
65.97% |
63.94% |
61.36% |
63.18% |
63.44% |
62.62% |
63.79% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-74,141 |
-13,046 |
-6,167 |
-2,157 |
60,607 |
-2,227 |
-4,394 |
-12,801 |
-13,200 |
-15,429 |
-20,671 |
| Operating Cash Flow to CapEx |
|
-6,845.08% |
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% |
| Free Cash Flow to Firm to Interest Expense |
|
-102.96 |
-18.01 |
-8.21 |
-2.86 |
77.38 |
-3.09 |
-5.67 |
-19.56 |
-18.66 |
-21.34 |
-29.87 |
| Operating Cash Flow to Interest Expense |
|
-3.66 |
2.72 |
1.47 |
2.03 |
4.29 |
2.60 |
-0.14 |
3.90 |
0.62 |
3.31 |
-7.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.72 |
2.70 |
1.43 |
2.00 |
4.25 |
2.54 |
-0.21 |
3.86 |
0.53 |
3.25 |
-7.13 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.06 |
0.06 |
0.08 |
0.06 |
0.09 |
0.08 |
0.06 |
0.06 |
0.06 |
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 |
|
167,238 |
107,589 |
105,854 |
105,052 |
107,624 |
111,251 |
111,632 |
118,537 |
122,179 |
128,521 |
134,570 |
| Invested Capital Turnover |
|
0.09 |
0.16 |
0.19 |
0.25 |
0.20 |
0.26 |
0.25 |
0.19 |
0.19 |
0.19 |
0.21 |
| Increase / (Decrease) in Invested Capital |
|
75,267 |
15,428 |
7,756 |
3,251 |
-59,614 |
3,662 |
5,778 |
13,486 |
14,554 |
17,269 |
22,938 |
| Enterprise Value (EV) |
|
124,871 |
127,844 |
134,962 |
156,190 |
163,128 |
187,940 |
203,825 |
177,908 |
196,929 |
194,207 |
202,482 |
| Market Capitalization |
|
47,842 |
52,374 |
72,775 |
88,725 |
93,247 |
115,734 |
131,213 |
102,691 |
118,482 |
115,779 |
113,423 |
| Book Value per Share |
|
$21.86 |
$23.79 |
$25.83 |
$24.20 |
$24.42 |
$27.14 |
$26.63 |
$28.06 |
$28.83 |
$30.54 |
$31.82 |
| Tangible Book Value per Share |
|
$19.04 |
$20.87 |
$20.80 |
$18.72 |
$18.90 |
$21.40 |
$20.77 |
$22.09 |
$22.70 |
$24.26 |
$25.19 |
| Total Capital |
|
106,644 |
107,589 |
105,854 |
105,052 |
107,624 |
111,251 |
111,632 |
118,537 |
122,179 |
128,521 |
134,570 |
| Total Debt |
|
46,050 |
45,991 |
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,938 |
| Total Long-Term Debt |
|
46,050 |
45,991 |
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,938 |
| Net Debt |
|
35,301 |
34,280 |
26,667 |
31,974 |
33,025 |
34,490 |
34,279 |
31,187 |
33,154 |
30,232 |
35,786 |
| Capital Expenditures (CapEx) |
|
39 |
17 |
29 |
17 |
26 |
45 |
53 |
21 |
67 |
39 |
34 |
| 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) |
|
106,644 |
45,991 |
47,475 |
48,140 |
49,094 |
49,453 |
49,647 |
49,580 |
51,210 |
53,119 |
52,938 |
| Total Depreciation and Amortization (D&A) |
|
5.27 |
15 |
16 |
-14 |
-26 |
-48 |
-30 |
-54 |
-31 |
-34 |
-44 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.98 |
$1.71 |
$1.18 |
$0.77 |
$0.75 |
$0.68 |
$1.27 |
($0.22) |
$0.53 |
$0.97 |
$1.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
861.55M |
862.12M |
867.50M |
885.01M |
887.39M |
887.44M |
887.02M |
888.25M |
890.72M |
890.96M |
890.34M |
| Adjusted Diluted Earnings per Share |
|
$0.94 |
$1.64 |
$1.15 |
$0.74 |
$0.72 |
$0.64 |
$1.18 |
($0.22) |
$0.50 |
$0.90 |
$1.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
912.15M |
909.06M |
911.79M |
925.14M |
932.05M |
941.97M |
938.90M |
888.25M |
954.21M |
955.75M |
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 |
|
857.68M |
885.01M |
885.01M |
887.40M |
887.44M |
888.23M |
888.25M |
890.64M |
890.95M |
891.35M |
891.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,126 |
2,382 |
1,589 |
1,094 |
993 |
1,435 |
1,384 |
2,201 |
1,354 |
1,840 |
2,267 |
| Normalized NOPAT Margin |
|
24.62% |
46.39% |
26.77% |
10.25% |
19.26% |
22.45% |
29.94% |
47.83% |
21.58% |
25.47% |
28.30% |
| Pre Tax Income Margin |
|
31.73% |
54.90% |
31.60% |
12.77% |
23.47% |
25.73% |
35.53% |
16.76% |
24.36% |
30.45% |
32.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.02 |
3.89 |
2.50 |
1.81 |
1.55 |
2.28 |
2.12 |
1.18 |
2.16 |
3.04 |
3.76 |
| NOPAT to Interest Expense |
|
1.56 |
3.29 |
2.12 |
1.45 |
1.27 |
1.99 |
1.79 |
1.05 |
1.91 |
2.55 |
3.27 |
| EBIT Less CapEx to Interest Expense |
|
1.96 |
3.87 |
2.46 |
1.78 |
1.51 |
2.22 |
2.05 |
1.15 |
2.07 |
2.99 |
3.71 |
| NOPAT Less CapEx to Interest Expense |
|
1.51 |
3.26 |
2.08 |
1.43 |
1.23 |
1.93 |
1.72 |
1.01 |
1.82 |
2.49 |
3.23 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
39.97% |
16.36% |
11.48% |
9.86% |
10.00% |
11.79% |
12.48% |
13.82% |
13.77% |
13.66% |
12.51% |
| Augmented Payout Ratio |
|
57.77% |
24.02% |
16.89% |
9.86% |
10.29% |
11.79% |
12.48% |
13.82% |
13.84% |
13.72% |
12.56% |
Key Financial Trends
KKR & Co. Inc. (NYSE: KKR) has shown a clear scale-up in assets and revenue over the last four years, with 2025 delivering especially strong non-interest income driven by capital gains and investment activity. The company’s balance sheet has grown in both assets and equity, while expenses have trended higher as the firm expands its global platform. The following bullets highlight key positive signals, neutral considerations, and potential negatives based on the latest quarterly data provided.
- Total Revenue growth: Revenue surged to about $8.01 billion in Q4 2025, up from roughly $4.62 billion in Q4 2024 and higher than earlier years (e.g., about $5.94 billion in Q4 2023 and $2.53 billion in Q4 2022), signaling strong topline expansion across the four-year window.
- Capital gains and non-interest income leadership: Net Realized & Unrealized Capital Gains on Investments remained a major driver, with gains around $3.27 billion in Q4 2024 and approximately $3.66 billion in Q4 2025, supplemented by substantial contributions from other non-interest income lines such as premiums earned and other charges.
- Earnings per share improvement: Diluted earnings per share (EPS) rose to about $1.16 in Q4 2025, versus around $0.22 in Q4 2024, reflecting improved profitability per share as the period benefited from stronger non-interest income and revenue mix.
- Rising equity base: Total common equity expanded to about $27.2 billion by Q3 2025, up from roughly the mid-$20 billions in 2022–2024, indicating a stronger capital base and retained earnings supporting growth.
- Balance sheet scale and asset growth: Total assets grew to roughly $398.5 billion by Q3 2025, up from about $360 billion in mid-2024 and well above levels in 2022–2023, underscoring ongoing scale across the four-year horizon.
- Profitability from continuing operations: Net income from continuing operations in Q4 2025 was about $2.27 billion, contributing to consolidated results and signaling solid underlying business performance beyond one-time items.
- Positive financing activity in latest quarter: Net cash from financing activities in Q4 2025 was approximately $3.41 billion, indicating favorable financing actions and liquidity support for ongoing growth and capital management.
- Durable capital base via Separate Account assets: Separate Account Business Assets remained robust around $3.9–3.9+ billion in the recent quarters, reflecting a durable capital base that helps stabilize management fees and investment income streams.
- Revenue mix volatility risk: The strength in 2025 largely hinges on investment gains and non-interest income, which can be cyclical and market-driven. This is a notable positive in the near term but a neutral-to-negative over longer cycles if market conditions soften.
- Compensation and operating costs trend: Salaries and employee benefits and other operating expenses rose alongside growth, indicating higher operating costs as the platform scales. This is a typical trade-off of growth but remains a neutral factor unless offset by commensurate revenue gains.
- Cash from operations in a few quarters: In some periods (e.g., late 2025), net cash from continuing operating activities can be negative, suggesting short-term working capital or investment timing effects that may temper near-term liquidity liquidity metrics.
- Dividend per share variability: The cash dividends per share fluctuated within 2025 (e.g., around $0.165–$0.175), which could be viewed negatively by income-focused investors if cadence or level is viewed as less attractive versus prior years.
Bottom line: Over the four-year span, KKR has shown meaningful growth in revenue, an expanding equity base, and a cash-flow profile that supports ongoing financing activity and asset growth. The prominence of capital gains and non-interest income in the mix has driven outsized revenue and EPS improvements in 2025, but investors should monitor earnings volatility tied to market conditions and the associated impact on cash flow from operations and dividend policy.
05/06/26 07:15 PM ETAI Generated. May Contain Errors.