KKR & Co Inc
NYSE:KKR
Income Statement
Earnings Waterfall
KKR & Co Inc
Revenue
|
14.5B
USD
|
Cost of Revenue
|
-7.4B
USD
|
Gross Profit
|
7B
USD
|
Operating Expenses
|
-4.9B
USD
|
Operating Income
|
2.1B
USD
|
Other Expenses
|
1.5B
USD
|
Net Income
|
3.7B
USD
|
Income Statement
KKR & Co Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
763
N/A
|
914
+20%
|
997
+9%
|
1 122
+13%
|
1 110
-1%
|
1 098
-1%
|
1 105
+1%
|
949
-14%
|
1 044
+10%
|
938
-10%
|
1 296
+38%
|
1 841
+42%
|
2 169
+18%
|
2 707
+25%
|
3 158
+17%
|
3 244
+3%
|
3 815
+18%
|
3 461
-9%
|
3 403
-2%
|
3 786
+11%
|
2 628
-31%
|
3 417
+30%
|
3 682
+8%
|
3 327
-10%
|
4 562
+37%
|
2 305
-49%
|
2 426
+5%
|
3 563
+47%
|
4 530
+27%
|
10 095
+123%
|
11 960
+18%
|
14 624
+22%
|
16 701
+14%
|
13 326
-20%
|
10 473
-21%
|
7 848
-25%
|
6 680
-15%
|
8 797
+32%
|
12 129
+38%
|
13 487
+11%
|
14 499
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(60)
|
(107)
|
(129)
|
(195)
|
(206)
|
(230)
|
(257)
|
(198)
|
(185)
|
(188)
|
(232)
|
(306)
|
(363)
|
(347)
|
(341)
|
(273)
|
(242)
|
(274)
|
(299)
|
(1 827)
|
(2 392)
|
(4 259)
|
(5 875)
|
(5 153)
|
(4 461)
|
(3 922)
|
(4 380)
|
(4 991)
|
(7 055)
|
(6 662)
|
(7 449)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
163
N/A
|
740
+354%
|
1 427
+93%
|
2 040
+43%
|
2 513
+23%
|
2 952
+17%
|
3 015
+2%
|
3 557
+18%
|
3 262
-8%
|
3 218
-1%
|
3 598
+12%
|
2 396
-33%
|
3 111
+30%
|
3 319
+7%
|
2 980
-10%
|
4 221
+42%
|
2 032
-52%
|
2 184
+7%
|
3 289
+51%
|
4 231
+29%
|
8 268
+95%
|
9 569
+16%
|
10 365
+8%
|
10 826
+4%
|
8 173
-25%
|
6 012
-26%
|
3 926
-35%
|
2 300
-41%
|
3 807
+66%
|
5 074
+33%
|
6 825
+35%
|
7 050
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 767)
|
(1 801)
|
(2 094)
|
(2 143)
|
(2 196)
|
(2 238)
|
(2 207)
|
(1 979)
|
(1 871)
|
(1 665)
|
(1 534)
|
(1 768)
|
(1 695)
|
(1 927)
|
(2 134)
|
(2 153)
|
(2 337)
|
(2 233)
|
(2 279)
|
(2 489)
|
(2 089)
|
(2 382)
|
(2 515)
|
(2 395)
|
(2 908)
|
(2 083)
|
(2 031)
|
(2 505)
|
(2 934)
|
(4 599)
|
(5 330)
|
(5 629)
|
(6 012)
|
(5 147)
|
(4 354)
|
(3 615)
|
(2 934)
|
(3 254)
|
(3 733)
|
(4 461)
|
(4 909)
|
|
Selling, General & Administrative |
(1 767)
|
(1 801)
|
(2 094)
|
(2 143)
|
(2 196)
|
(2 238)
|
(2 207)
|
(1 979)
|
(1 871)
|
(1 661)
|
(1 526)
|
(1 756)
|
(1 679)
|
(1 911)
|
(2 118)
|
(2 137)
|
(2 304)
|
(2 218)
|
(2 264)
|
(2 474)
|
(2 067)
|
(2 366)
|
(2 498)
|
(2 377)
|
(2 891)
|
(2 064)
|
(2 012)
|
(2 487)
|
(2 915)
|
(4 574)
|
(5 299)
|
(5 591)
|
(5 966)
|
(5 099)
|
(4 304)
|
(3 562)
|
(2 879)
|
(3 196)
|
(3 672)
|
(4 365)
|
(4 909)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(12)
|
(16)
|
(16)
|
(16)
|
(16)
|
(33)
|
(15)
|
(15)
|
(15)
|
(23)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(25)
|
(31)
|
(38)
|
(47)
|
(48)
|
(50)
|
(53)
|
(55)
|
(58)
|
(61)
|
(66)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
|
Operating Income |
(1 005)
N/A
|
(887)
+12%
|
(1 097)
-24%
|
(1 021)
+7%
|
(1 086)
-6%
|
(1 140)
-5%
|
(1 102)
+3%
|
(1 031)
+6%
|
(827)
+20%
|
(749)
+9%
|
(298)
+60%
|
(33)
+89%
|
345
N/A
|
586
+70%
|
818
+40%
|
862
+5%
|
1 221
+42%
|
1 029
-16%
|
939
-9%
|
1 110
+18%
|
306
-72%
|
729
+138%
|
804
+10%
|
585
-27%
|
1 312
+124%
|
(51)
N/A
|
153
N/A
|
783
+412%
|
1 298
+66%
|
3 669
+183%
|
4 239
+16%
|
4 735
+12%
|
4 814
+2%
|
3 026
-37%
|
1 658
-45%
|
311
-81%
|
(634)
N/A
|
553
N/A
|
1 341
+142%
|
2 365
+76%
|
2 141
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
8 897
|
8 697
|
10 680
|
9 300
|
6 545
|
6 532
|
7 772
|
5 574
|
6 169
|
3 373
|
(136)
|
1 811
|
631
|
1 986
|
2 361
|
1 730
|
1 564
|
1 538
|
2 367
|
3 023
|
1 950
|
2 702
|
2 527
|
1 913
|
3 856
|
(1 164)
|
(738)
|
1 576
|
4 429
|
11 000
|
12 880
|
12 711
|
8 835
|
7 595
|
2 457
|
118
|
1
|
(1 505)
|
1 117
|
2 913
|
4 414
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(55)
|
(83)
|
(427)
|
(557)
|
(600)
|
(548)
|
0
|
|
Pre-Tax Income |
7 892
N/A
|
7 811
-1%
|
9 583
+23%
|
8 279
-14%
|
5 459
-34%
|
5 392
-1%
|
6 670
+24%
|
4 543
-32%
|
5 342
+18%
|
2 624
-51%
|
(433)
N/A
|
1 778
N/A
|
975
-45%
|
2 572
+164%
|
3 180
+24%
|
2 592
-18%
|
2 784
+7%
|
2 567
-8%
|
3 307
+29%
|
4 132
+25%
|
2 257
-45%
|
3 431
+52%
|
3 331
-3%
|
2 498
-25%
|
5 168
+107%
|
(1 215)
N/A
|
(585)
+52%
|
2 359
N/A
|
5 727
+143%
|
14 669
+156%
|
17 119
+17%
|
17 446
+2%
|
13 648
-22%
|
10 583
-22%
|
4 060
-62%
|
347
-91%
|
(1 059)
N/A
|
(1 509)
-43%
|
1 858
N/A
|
4 730
+155%
|
6 555
+39%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(38)
|
(50)
|
(48)
|
(70)
|
(64)
|
(58)
|
(82)
|
(46)
|
(67)
|
(52)
|
(28)
|
(46)
|
(25)
|
(63)
|
(76)
|
(83)
|
(126)
|
(103)
|
(146)
|
2
|
194
|
44
|
(60)
|
(243)
|
(529)
|
(0)
|
(41)
|
(348)
|
(609)
|
(1 409)
|
(1 546)
|
(1 566)
|
(1 353)
|
(951)
|
(505)
|
(153)
|
36
|
(167)
|
(594)
|
(1 004)
|
(1 198)
|
|
Income from Continuing Operations |
7 854
|
7 760
|
9 536
|
8 209
|
5 395
|
5 334
|
6 587
|
4 497
|
5 275
|
2 572
|
(461)
|
1 732
|
951
|
2 509
|
3 104
|
2 508
|
2 658
|
2 463
|
3 161
|
4 134
|
2 451
|
3 475
|
3 270
|
2 255
|
4 640
|
(1 216)
|
(626)
|
2 012
|
5 118
|
13 261
|
15 573
|
15 880
|
12 295
|
9 632
|
3 555
|
194
|
(1 024)
|
(1 676)
|
1 264
|
3 726
|
5 357
|
|
Income to Minority Interest |
(7 163)
|
(7 052)
|
(8 665)
|
(7 453)
|
(4 917)
|
(4 796)
|
(5 851)
|
(4 042)
|
(4 787)
|
(2 684)
|
72
|
(1 569)
|
(641)
|
(1 602)
|
(1 883)
|
(1 485)
|
(1 542)
|
(1 436)
|
(1 859)
|
(2 346)
|
(1 320)
|
(1 813)
|
(1 774)
|
(1 158)
|
(2 634)
|
1 231
|
825
|
(997)
|
(3 115)
|
(8 308)
|
(10 012)
|
(10 227)
|
(7 629)
|
(6 628)
|
(2 584)
|
(454)
|
182
|
1 325
|
(36)
|
(933)
|
(1 625)
|
|
Net Income (Common) |
691
N/A
|
708
+2%
|
871
+23%
|
756
-13%
|
478
-37%
|
538
+13%
|
736
+37%
|
456
-38%
|
488
+7%
|
(112)
N/A
|
(394)
-252%
|
149
N/A
|
287
+93%
|
876
+205%
|
1 188
+36%
|
990
-17%
|
985
0%
|
896
-9%
|
1 171
+31%
|
1 657
+42%
|
1 098
-34%
|
1 629
+48%
|
1 463
-10%
|
1 064
-27%
|
1 972
+85%
|
(18)
N/A
|
166
N/A
|
981
+491%
|
1 946
+98%
|
4 879
+151%
|
5 458
+12%
|
5 533
+1%
|
4 561
-18%
|
2 907
-36%
|
895
-69%
|
(328)
N/A
|
(910)
-177%
|
(420)
+54%
|
1 159
N/A
|
2 723
+135%
|
3 681
+35%
|
|
EPS (Diluted) |
2.21
N/A
|
2.17
-2%
|
2.12
-2%
|
1.67
-21%
|
1.16
-31%
|
1.13
-3%
|
1.52
+35%
|
1
-34%
|
1.01
+1%
|
-0.24
N/A
|
-0.81
-238%
|
0.3
N/A
|
0.59
+97%
|
1.76
+198%
|
2.37
+35%
|
1.95
-18%
|
1.94
-1%
|
1.67
-14%
|
2.13
+28%
|
3.03
+42%
|
2.06
-32%
|
2.96
+44%
|
2.63
-11%
|
1.89
-28%
|
3.54
+87%
|
-0.04
N/A
|
0.29
N/A
|
1.66
+472%
|
3.33
+101%
|
7.85
+136%
|
8.65
+10%
|
8.68
+0%
|
7.2
-17%
|
4.9
-32%
|
1.31
-73%
|
-0.38
N/A
|
-1.21
-218%
|
-0.47
+61%
|
1.28
N/A
|
3.01
+135%
|
4.04
+34%
|