KKR & Co. Inc. - FORM 8-K - EX-99.1 - EXHIBIT 99.1

Attached files

file	filename
8-K - 8-K - KKR & Co. Inc.	q3178-kearningsreleasewrap.htm

KKR & Co. L.P. Reports Third Quarter 2017 Results

_________________________________________________________________________________________________________________________________________________________________________

NEW YORK, October 26, 2017 - KKR & Co. L.P. (NYSE: KKR) today reported its third quarter 2017 results.

GAAP net income (loss) attributable to KKR & Co. L.P. common unitholders was $153.6 million and $818.6 million for the quarter and nine months ended September 30, 2017, respectively. On a diluted basis, net income (loss) per common unit was $0.30 and $1.63 for the quarter and nine months ended September 30, 2017, respectively. GAAP KKR & Co. L.P. Capital - Common Unitholders equity was $6.4 billion ⁽¹⁾ as of September 30, 2017, or $13.49, per outstanding common unit.

After-tax Economic Net Income (Loss) and After-tax Economic Net Income (Loss) per adjusted unit were $308.4 million and $0.36, respectively, for the quarter ended September 30, 2017. After-tax Distributable Earnings and After-tax Distributable Earnings per adjusted unit eligible for distribution were $464.5 million and $0.57, respectively, for the quarter ended September 30, 2017.

After-tax Economic Net Income (Loss) and After-tax Economic Net Income (Loss) per adjusted unit were $1,610.8 million and $1.90, respectively, for the nine months ended September 30, 2017. After-tax Distributable Earnings and After-tax Distributable Earnings per adjusted unit eligible for distribution were $1,132.8 million and $1.39, respectively, for the nine months ended September 30, 2017.

Highlights


•	Monetization activity in Private Markets drove After-tax Distributable Earnings of $464.5 million, or $0.57 per adjusted unit eligible for distribution, for the third quarter of 2017


•	Book value was $11.2 billion as of September 30, 2017 or $13.80 per outstanding adjusted unit


•	As of September 30, 2017, Assets Under Management (“AUM”) and Fee Paying Assets Under Management (“FPAUM”) were $153 billion and $114 billion, respectively, up 17% and 22%, respectively, compared to September 30, 2016. New fee paying capital raised exceeded $37 billion over the past 12 months on an organic basis


•	In the quarter, KKR closed on two strategic investor partnerships, which includes total commitments of $7 billion, a portion of which was included in our AUM and FPAUM as of June 30, 2017. Both strategic investor partnerships include recycling provisions and have expected lives greater than 20 years


•	KKR's regular distribution per common unit of $0.17 was declared for the quarter ended September 30, 2017

___________________________

“Continued strong operating fundamentals across the firm were evidenced by double-digit growth year-to-date across our Management Fees, Fee Related Earnings, Economic Net Income and Book Value,” said Henry R. Kravis and George R. Roberts, Co-Chairmen and Co-Chief Executive Officers of KKR. “Additionally, with the closing of two new strategic investor partnerships in the quarter and continued fundraising momentum, our Assets Under Management and Fee Paying Assets Under Management have increased 17% and 22%, respectively, year-over-year.”

Note: Certain financial measures, including economic net income ("ENI"), After-tax ENI, After-tax distributable earnings, book value, adjusted units and outstanding adjusted units, are not presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). See Exhibits C and D for a reconciliation of such measures to financial results prepared in accordance with GAAP.

⁽¹⁾ GAAP KKR & Co. L.P. Capital - Common Unitholders equity represents only that portion of the business held by KKR & Co. L.P. and does not include the economic interests that are held by KKR Holdings L.P. Our reportable segments are presented prior to giving effect to the allocation of ownership interests between KKR & Co. L.P. and KKR Holdings L.P. and as such represent the business in total.

Page 1

GAAP RESULTS COMMENTARY

Fees and Other

Fees and Other were $692.9 million for the quarter ended September 30, 2017 compared to $687.1 million for the quarter ended September 30, 2016. The increase was primarily due to higher transaction fees primarily in our Capital Markets and Private Markets segments and an increase in management fees in our Private Markets segment, partially offset by decreases in carried interest gains primarily reflecting a lower level of appreciation in the value of our private equity portfolio as compared to the comparable prior period.

Fees and Other were $2,340.6 million for the nine months ended September 30, 2017 compared to $1,426.6 million for the nine months ended September 30, 2016. The increase was primarily due to higher levels of carried interest gains in the current period as well as higher level of transaction fees primarily in our Capital Markets and Private Markets segments.

Expenses

Total expenses were $530.2 million for the quarter ended September 30, 2017 compared to $511.1 million for the quarter ended September 30, 2016. The increase was primarily due to increased cash compensation and benefits in connection with a higher level of fees, partially offset by a lower level of performance income compensation reflecting a lower level of appreciation in the value of our private equity portfolio as compared to the comparable prior period.

Total expenses were $1,700.0 million for the nine months ended September 30, 2017 compared to $1,242.7 million for the nine months ended September 30, 2016. The increase was primarily due to a higher level of performance income compensation reflecting a higher level of appreciation in the value of our private equity and credit portfolios in the 2017 period as well as increased cash compensation and benefits.

Total Investment Income (Loss)

Total investment income (loss) was $234.7 million for the quarter ended September 30, 2017 compared to $809.6 million for the quarter ended September 30, 2016. The decrease was primarily due to a lower level of net gains in our private equity portfolio as compared to the prior period as well as net losses in certain consolidated credit funds in the current period.

Total investment income (loss) was $1,482.2 million for the nine months ended September 30, 2017 compared to $322.5 million for the nine months ended September 30, 2016. The increase was primarily due to an increase in the value of KKR's private equity and credit portfolios.

Net Income (Loss) Attributable to KKR & Co. L.P. Common Unitholders

Net Income (Loss) Attributable to KKR & Co. L.P. Common Unitholders was $153.6 million for the quarter ended September 30, 2017 compared to $352.2 million for the quarter ended September 30, 2016. The decrease was primarily due to the lower level of investment income and carried interest gains as described above.

Net Income (Loss) Attributable to KKR & Co. L.P. Common Unitholders was $818.6 million for the nine months ended September 30, 2017 compared to $116.1 million for the nine months ended September 30, 2016. The increase was primarily due to the drivers of investment income and carried interest gains, partially offset by higher expenses, as described above.

TOTAL REPORTABLE SEGMENTS RESULTS COMMENTARY

Segment Revenues

Total segment revenues for the quarter ended September 30, 2017 were $769.7 million, compared to total segment revenues of $1,031.5 million in the comparable period of 2016. The decrease was primarily attributable to lower net investment income and a lower level of carried interest gains. These decreases were partially offset by (i) an increase in transaction fees in our Capital Markets and Private Markets segments and (ii) an increase in management fees in our Private Markets segment. The lower level of investment income and carried interest gains was primarily due to a lower level of net appreciation in KKR's private equity portfolio in the third quarter of 2017. The increase in transaction fees was driven largely by an increase in both the number and size of capital markets transactions in the current quarter. The increase in management fees was primarily attributable to the closing of two flagship private equity funds in 2017, resulting in higher management fees compared to the 2016 period. For the quarter ended September 30, 2017, KKR's private equity portfolio appreciated 3.9%.

Total segment revenues for the nine months ended September 30, 2017 were $3,057.5 million, compared to total segment revenues of $1,200.9 million in the comparable period of 2016. The increase was primarily driven by increases in investment income, performance income and fees. The increase in investment income and performance income was driven largely by higher appreciation in KKR's private equity and certain of our alternative credit portfolios. The increase in fees was driven primarily by an increase in transaction fees in our Capital Markets and Private Markets segments and an increase in management fees in our Private Markets and Public Markets segments. For the nine months ended September 30, 2017, KKR's private equity portfolio appreciated 15.9%.

Page 2

Economic Net Income

ENI was $395.0 million for the quarter ended September 30, 2017 compared to ENI of $669.3 million for the quarter ended September 30, 2016. The decrease was primarily attributable to lower total segment revenues as described above.

ENI was $1,893.8 million for the nine months ended September 30, 2017 compared to ENI of $411.2 million for the nine months ended September 30, 2016. The increase was primarily attributable to higher total segment revenues as described above.

AUM and FPAUM

AUM was $153.3 billion as of September 30, 2017, an increase of $4.8 billion, compared to AUM of $148.5 billion as of June 30, 2017. The increase was primarily driven by new capital raised and an increase in value in our private equity and credit strategies. These increases were partially offset by distributions to limited partners of our private equity funds arising from realizations and distributions made in our Public Markets segment.

FPAUMwas $113.7 billion as of September 30, 2017, an increase of $1.1 billion, compared to FPAUM of $112.6 billion as of June 30, 2017. The increase was primarily attributable to new capital raised in our Public Markets and Private Markets segments. These increases were partially offset by distributions in our Public Markets segment and distributions to limited partners of our private equity funds arising from realizations.

DISTRIBUTIONS AND OTHER

A distribution of $0.17 per common unit has been declared, which will be paid on November 21, 2017 to holders of record of common units as of the close of business on November 6, 2017. Under KKR's current distribution policy, KKR intends to make equal quarterly distributions of $0.17 per unit to holders of its common units.

A distribution of $0.421875 per Series A Preferred Unit has been declared and set aside for payment on December 15, 2017 to holders of record of Series A Preferred Units as of the close of business on December 1, 2017. A distribution of $0.406250 per Series B Preferred Unit has been declared and set aside for payment on December 15, 2017 to holders of record of Series B Preferred Units as of the close of business on December 1, 2017.

The declaration and payment of any future distributions on preferred or common units are subject to the discretion of the board of directors of the general partner of KKR & Co. L.P. and the terms of its limited partnership agreement. There can be no assurance that future distributions will be made as intended or at all, that unitholders will receive sufficient distributions to satisfy payment of their tax liabilities as limited partners of KKR or that any particular distribution policy for common units will be maintained.

Since October 27, 2015, KKR has authorized a total of $750 million to repurchase its common units, of which $459 million has been spent to repurchase 31.7 million common units as of October 23, 2017. On October 3, 2017, KKR canceled equity awards representing 1.0 million common units to satisfy tax obligations of $20 million in connection with their vesting, bringing cumulative cancellations of equity awards representing 8.2 million common units to satisfy tax obligations of $137 million. In total, 39.9 million common units have been retired on a fully-diluted basis since October 27, 2015. Common units may be repurchased from time to time in open market transactions, in privately negotiated transactions or otherwise.

CONFERENCE CALL

A conference call to discuss KKR's financial results will be held on Thursday, October 26, 2017 at 10:00 a.m. ET. The conference call may be accessed by dialing (877) 303-2917 (U.S. callers) or +1 (253) 237-1135 (non-U.S. callers); a pass code is not required. Additionally, the conference call will be broadcast live over the Internet and may be accessed through the Investor Center section of KKR's website at http://ir.kkr.com/kkr_ir/kkr_events.cfm. A replay of the live broadcast will be available on KKR's website or by dialing (855) 859-2056 (U.S. callers) or +1 (404) 537-3406 (non-U.S. callers), pass code 89038931, beginning approximately two hours after the broadcast.

A slide presentation containing supplemental commentary about KKR's financial results for the fiscal quarter ended September 30, 2017 may be accessed through the Investor Center of the KKR website at http://ir.kkr.com/kkr_ir/kkr_events.cfm. The presentation will be referenced on the conference call discussed above.

From time to time, KKR may use its website as a channel of distribution of material company information. Financial and other important information regarding KKR is routinely posted and accessible on the Investor Center for KKR & Co. L.P. at http://ir.kkr.com/kkr_ir/kkr_events.cfm. In addition, you may automatically receive email alerts and other information about KKR by enrolling your email address at the “Email Alerts” area of the Investor Center on the website.

Page 3

ABOUT KKR

KKR is a leading global investment firm that manages multiple alternative asset classes, including private equity, energy, infrastructure, real estate, credit and, through its strategic partners, hedge funds. KKR aims to generate attractive investment returns by following a patient and disciplined investment approach, employing world-class people, and driving growth and value creation with KKR portfolio companies. KKR invests its own capital alongside its partners' capital and provides financing solutions and investment opportunities through its capital markets business. References to KKR’s investments may include the activities of its sponsored funds. For additional information about KKR & Co. L.P. (NYSE: KKR), please visit KKR's website at www.kkr.com and on Twitter @KKR_Co.

FORWARD-LOOKING STATEMENTS

This release contains certain forward-looking statements. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts, including the statements with respect to the declaration and payment of distributions in future quarters and the timing, manner and volume of repurchase of common units pursuant to its repurchase program. The forward-looking statements are based on KKR’s beliefs, assumptions and expectations, taking into account all information currently available to it. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to KKR or are within its control. If a change occurs, KKR’s business, financial condition, liquidity and results of operations, including but not limited to AUM, FPAUM, ENI, after-tax ENI, after-tax distributable earnings, capital invested, syndicated capital, uncalled commitments, cash and short-term investments, fee related earnings, fee and yield segment EBITDA, core interest expense and book value, may vary materially from those expressed in the forward-looking statements. The following factors, among others, could cause actual results to vary from the forward-looking statements: the volatility of the capital markets; failure to realize the benefits of or changes in KKR’s business strategies including the ability to realize the anticipated synergies from acquisitions, strategic partnerships or other transactions; availability, terms and deployment of capital; availability of qualified personnel and expense of recruiting and retaining such personnel; changes in the asset management industry, interest rates or the general economy; underperformance of KKR's investments and decreased ability to raise funds; and the degree and nature of KKR’s competition. All forward looking statements speak only as of the date hereof. KKR does not undertake any obligation to update any forward-looking statements to reflect circumstances or events that occur after the date on which such statements were made except as required by law. In addition, KKR’s business strategy is focused on the long term and financial results are subject to significant volatility. Additional information about factors affecting KKR is available in KKR & Co. L.P.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016, filed with the SEC on February 24, 2017, quarterly reports on Form 10-Q for subsequent quarters and other filings with the SEC, which are available at www.sec.gov.

___________________________

CONTACT INFORMATION

Investor Relations:

Kohlberg Kravis Roberts & Co. L.P.

Craig Larson

Tel: +1-877-610-4910 (U.S.) / +1-212-230-9410

investor-relations@kkr.com

Media:

Kohlberg Kravis Roberts & Co. L.P.

Kristi Huller

Tel: +1-212-750-8300

media@kkr.com

Page 4



KKR
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (GAAP BASIS - UNAUDITED)
(Amounts in thousands, except common unit and per common unit amounts)




	Quarter Ended						Nine Months Ended
	September 30, 2017			September 30, 2016			September 30, 2017			September 30, 2016
Revenues
Fees and Other	$	692,877		$	687,056		$	2,340,617		$	1,426,618
Expenses
Compensation and Benefits	368,513			358,161			1,234,317			780,062
Occupancy and Related Charges	15,267			16,405			44,150			49,159
General, Administrative and Other	146,467			136,551			421,522			413,437
Total Expenses	530,247			511,117			1,699,989			1,242,658
Investment Income (Loss)
Net Gains (Losses) from Investment Activities	108,779			735,144			1,085,655			9,089
Dividend Income	20,774			73,105			100,144			167,987
Interest Income	317,134			256,505			893,832			753,194
Interest Expense	(211,959		)	(255,105		)	(597,403		)	(607,812		)
Total Investment Income (Loss)	234,728			809,649			1,482,228			322,458

Income (Loss) Before Taxes	397,358			985,588			2,122,856			506,418

Income Tax (Benefit)	18,420			10,826			77,500			18,761

Net Income (Loss)	378,938			974,762			2,045,356			487,657

Net Income (Loss) Attributable to
Redeemable Noncontrolling Interests	20,876			3,121			64,196			4,616
Net Income (Loss) Attributable to
Noncontrolling Interests	196,158			611,288			1,137,585			353,044

Net Income (Loss) Attributable to KKR & Co. L.P.	161,904			360,353			843,575			129,997

Net Income (Loss) Attributable to Series A Preferred Unitholders	5,822			5,822			17,466			11,515
Net Income (Loss) Attributable to Series B Preferred Unitholders	2,519			2,379			7,557			2,379

Net Income (Loss) Attributable to KKR & Co. L.P. Common Unitholders	$	153,563		$	352,152		$	818,552		$	116,103

Net Income (Loss) Attributable to KKR & Co. L.P. Per Common Unit
Basic	$	0.33		$	0.79		$	1.76		$	0.26
Diluted ⁽¹⁾	$	0.30		$	0.73		$	1.63		$	0.24
Weighted Average Common Units Outstanding
Basic	471,758,886			445,989,300			463,941,084			448,149,747
Diluted ⁽¹⁾	506,873,177			479,975,675			501,615,635			483,134,985

⁽¹⁾ KKR Holdings L.P. units have been excluded from the calculation of diluted earnings per common unit since the exchange of these units would not dilute KKR’s respective ownership interests in the KKR Group Partnerships.

Page 5



KKR
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (GAAP BASIS - UNAUDITED)
(Amounts in thousands, except per common unit amounts)


	As of
	September 30, 2017		December 31, 2016

Assets
Cash and Cash Equivalents	$	2,436,566	$	2,508,902
Investments	37,251,837		31,409,765
Other Assets	4,617,236		5,084,230
Total Assets	44,305,639		39,002,897

Liabilities and Equity
Debt Obligations	20,290,714		18,544,075
Other Liabilities	4,149,491		3,340,739
Total Liabilities	24,440,205		21,884,814

Redeemable Noncontrolling Interests	570,134		632,348

Equity
Series A Preferred Units	332,988		332,988
Series B Preferred Units	149,566		149,566
KKR & Co. L.P. Capital - Common Unitholders	6,380,654		5,457,279
Noncontrolling Interests	12,432,092		10,545,902
Total Equity	19,295,300		16,485,735
Total Liabilities and Equity	$	44,305,639	$	39,002,897

KKR & Co. L.P. Capital Per Outstanding Common Unit - Basic	$	13.49	$	12.06

Page 6



KKR
STATEMENTS OF OPERATIONS AND OTHER SELECTED FINANCIAL INFORMATION
TOTAL REPORTABLE SEGMENTS (UNAUDITED)
(Amounts in thousands, except unit and per unit amounts)


	Quarter Ended									Nine Months Ended
	September 30, 2017			June 30, 2017			September 30, 2016			September 30, 2017			September 30, 2016
Segment Revenues
Management, Monitoring and Transaction Fees, Net
Management Fees	$	232,954		$	229,569		$	201,508		$	670,807		$	599,725
Monitoring Fees	14,342			30,510			11,091			58,072			52,126
Transaction Fees	179,167			156,465			111,354			578,667			276,003
Fee Credits	(70,747		)	(51,384		)	(47,392		)	(211,148		)	(109,272		)
Total Management, Monitoring and Transaction Fees, Net	355,716			365,160			276,561			1,096,398			818,582
Performance Income (Loss)
Realized Incentive Fees	4,074			2,624			3,659			8,384			9,897
Realized Carried Interest	419,438			264,668			350,469			890,310			753,032
Unrealized Carried Interest	(59,638		)	296,719			70,351			377,707			(134,756		)
Total Performance Income (Loss)	363,874			564,011			424,479			1,276,401			628,173
Investment Income (Loss)
Net Realized Gains (Losses)	76,053			7,180			170,078			162,684			370,594
Net Unrealized Gains (Losses)	(50,902		)	307,977			136,740			461,111			(725,699		)
Total Realized and Unrealized	25,151			315,157			306,818			623,795			(355,105		)
Interest Income and Dividends	70,557			67,836			71,185			195,275			253,756
Interest Expense	(45,613		)	(47,026		)	(47,506		)	(134,348		)	(144,497		)
Net Interest and Dividends	24,944			20,810			23,679			60,927			109,259
Total Investment Income (Loss)	50,095			335,967			330,497			684,722			(245,846		)
Total Segment Revenues	769,685			1,265,138			1,031,537			3,057,521			1,200,909
Segment Expenses
Compensation and Benefits
Cash Compensation and Benefits	130,621			135,522			101,967			405,578			299,756
Realized Performance Income Compensation	177,705			111,917			159,151			377,689			322,671
Unrealized Performance Income Compensation	(19,826		)	119,774			29,393			157,162			(48,724		)
Total Compensation and Benefits	288,500			367,213			290,511			940,429			573,703
Occupancy and Related Charges	14,672			13,407			15,877			42,448			47,486
Other Operating Expenses	70,517			53,069			55,123			177,084			166,542
Total Segment Expenses	373,689			433,689			361,511			1,159,961			787,731
Income (Loss) attributable to noncontrolling interests	1,046			1,180			760			3,810			2,002
Economic Net Income (Loss)	394,950			830,269			669,266			1,893,750			411,176
Equity-based Compensation	54,921			44,976			50,270			149,840			148,257
Pre-tax Economic Net Income (Loss)	340,029			785,293			618,996			1,743,910			262,919
Provision for Income Tax (Benefit)	23,317			24,408			12,611			108,050			12,617
Preferred Distributions	8,341			8,341			8,201			25,023			13,894
After-tax Economic Net Income (Loss)	$	308,371		$	752,544		$	598,184		$	1,610,837		$	236,408

After-tax Economic Net Income (Loss) Per Adjusted Unit	$	0.36		$	0.89		$	0.71		$	1.90		$	0.28
Weighted Average Adjusted Units (Fully Diluted Basis)	848,087,704			847,650,747			837,504,674			848,332,124			841,988,454

Other Operating Measures:
Fee Related Earnings ⁽¹⁾	$	191,880		$	214,357		$	142,253		$	628,226		$	421,012
After-tax Distributable Earnings ⁽²⁾	$	464,454		$	321,922		$	461,498		$	1,132,843		$	1,137,822

Assets Under Management	$	153,339,500		$	148,483,000		$	131,101,800		$	153,339,500		$	131,101,800
Fee Paying Assets Under Management	$	113,723,000		$	112,646,200		$	93,153,800		$	113,723,000		$	93,153,800
Capital Invested and Syndicated Capital	$	5,144,800		$	5,369,400		$	4,392,000		$	17,073,300		$	9,738,200
Uncalled Commitments	$	47,250,500		$	42,551,600		$	38,267,300		$	47,250,500		$	38,267,300

Note: See "Notes to Reportable Segments" for more information about certain non-GAAP financial measures and Exhibits C and D for a reconciliation of such measures to the financial results presented in accordance with GAAP.

⁽¹⁾ See Exhibit A "Other Financial Information" for the definition and calculation of Fee Related Earnings.

⁽²⁾ See page 8 for the calculation of After-tax Distributable Earnings.

Page 7



KKR
CALCULATION OF DISTRIBUTABLE SEGMENT REVENUES (UNAUDITED) ⁽¹⁾
(Amounts in thousands)


	Quarter Ended									Nine Months Ended
	September 30, 2017			June 30, 2017			September 30, 2016			September 30, 2017			September 30, 2016
Distributable Segment Revenues
Fees and Other, Net
Management Fees	$	232,954		$	229,569		$	201,508		$	670,807		$	599,725
Monitoring Fees	14,342			30,510			11,091			58,072			52,126
Transaction Fees	179,167			156,465			111,354			578,667			276,003
Fee Credits	(70,747		)	(51,384		)	(47,392		)	(211,148		)	(109,272		)
Total Fees and Other, Net	355,716			365,160			276,561			1,096,398			818,582

Realized Performance Income (Loss)
Incentive Fees	4,074			2,624			3,659			8,384			9,897
Carried Interest	419,438			264,668			350,469			890,310			753,032
Total Realized Performance Income (Loss)	423,512			267,292			354,128			898,694			762,929

Realized Investment Income (Loss)
Net Realized Gains (Losses)	76,053			7,180			170,078			162,684			370,594
Interest Income and Dividends	70,557			67,836			71,185			195,275			253,756
Interest Expense	(45,613		)	(47,026		)	(47,506		)	(134,348		)	(144,497		)
Total Realized Investment Income (Loss)	100,997			27,990			193,757			223,611			479,853
Total Distributable Segment Revenues	$	880,225		$	660,442		$	824,446		$	2,218,703		$	2,061,364

CALCULATION OF DISTRIBUTABLE SEGMENT EXPENSES (UNAUDITED) ⁽¹⁾
(Amounts in thousands)


	Quarter Ended									Nine Months Ended
	September 30, 2017			June 30, 2017			September 30, 2016			September 30, 2017			September 30, 2016
Distributable Segment Expenses
Compensation and Benefits
Cash Compensation and Benefits	130,621			135,522			101,967			405,578			299,756
Performance Income Compensation	177,705			111,917			159,151			377,689			322,671
Total Compensation and Benefits	308,326			247,439			261,118			783,267			622,427
Occupancy and Related Charges	14,672			13,407			15,877			42,448			47,486
Other Operating Expenses	70,517			53,069			55,123			177,084			166,542
Total Distributable Segment Expenses	$	393,515		$	313,915		$	332,118		$	1,002,799		$	836,455

CALCULATION OF AFTER-TAX DISTRIBUTABLE EARNINGS (UNAUDITED) ⁽¹⁾
(Amounts in thousands, except per unit amounts)


	Quarter Ended									Nine Months Ended
	September 30, 2017			June 30, 2017			September 30, 2016			September 30, 2017			September 30, 2016
After-tax Distributable Earnings
Distributable Segment Revenues	880,225			660,442			824,446			2,218,703			2,061,364
Distributable Segment Expenses	393,515			313,915			332,118			1,002,799			836,455
Income (Loss) Attributable to Noncontrolling Interests	1,046			1,180			760			3,810			2,002
Income Taxes Paid	12,869			15,084			21,869			54,228			71,191
Preferred Distributions	8,341			8,341			8,201			25,023			13,894
After-tax Distributable Earnings	$	464,454		$	321,922		$	461,498		$	1,132,843		$	1,137,822

Per Adjusted Unit Eligible for Distribution	$	0.57		$	0.39		$	0.57		$	1.39		$	1.41

⁽¹⁾ See Exhibit C for reconciliations of (i) Fees and other (GAAP basis) to Total Distributable Segment Revenues, (ii) Total Expenses (GAAP basis) to Total Distributable Segment Expenses and (iii) Net Income (Loss) attributable to KKR & Co. L.P. common unitholders (GAAP basis) to After-tax Distributable Earnings. See Exhibit D for a reconciliation of GAAP Common Units Outstanding to Adjusted Units Eligible for Distribution.

Page 8



KKR
SCHEDULE OF SEGMENT REVENUES AND OTHER SELECTED FINANCIAL INFORMATION (UNAUDITED)
(Amounts in thousands)

PRIVATE MARKETS

	Quarter Ended									Nine Months Ended
	September 30, 2017			June 30, 2017			September 30, 2016			September 30, 2017			September 30, 2016
Segment Revenues
Management, Monitoring and Transaction Fees, Net
Management Fees	$	153,841		$	142,253		$	117,795		$	419,606		$	354,376
Monitoring Fees	14,342			30,510			11,091			58,072			52,126
Transaction Fees	82,258			37,252			53,223			237,392			114,021
Fee Credits	(59,854		)	(31,750		)	(37,127		)	(177,254		)	(93,042		)
Total Management, Monitoring and Transaction Fees, Net	190,587			178,265			144,982			537,816			427,481
Performance Income (Loss)
Realized Incentive Fees	—			—			—			—			—
Realized Carried Interest	419,438			264,668			350,469			890,310			749,194
Unrealized Carried Interest	(96,571		)	279,010			53,339			305,945			(131,386		)
Total Performance Income (Loss)	322,867			543,678			403,808			1,196,255			617,808
Investment Income (Loss)
Net Realized Gains (Losses)	—			—			—			—			—
Net Unrealized Gains (Losses)	—			—			—			—			—
Total Realized and Unrealized	—			—			—			—			—
Interest Income and Dividends	—			—			—			—			—
Interest Expense	—			—			—			—			—
Net Interest and Dividends	—			—			—			—			—
Total Investment Income (Loss)	—			—			—			—			—
Total Segment Revenues	$	513,454		$	721,943		$	548,790		$	1,734,071		$	1,045,289

Assets Under Management	$	87,609,800		$	84,984,000		$	75,181,600		$	87,609,800		$	75,181,600
Fee Paying Assets Under Management	$	61,706,500		$	62,008,900		$	44,010,300		$	61,706,500		$	44,010,300
Capital Invested	$	2,972,300		$	3,623,300		$	2,370,600		$	11,079,800		$	5,475,300
Uncalled Commitments	$	39,421,900		$	35,792,900		$	31,839,100		$	39,421,900		$	31,839,100



PUBLIC MARKETS

	Quarter Ended									Nine Months Ended
	September 30, 2017			June 30, 2017			September 30, 2016			September 30, 2017			September 30, 2016
Segment Revenues
Management, Monitoring and Transaction Fees, Net
Management Fees ⁽¹⁾	$	79,113		$	87,316		$	83,713		$	251,201		$	245,349
Monitoring Fees	—			—			—			—			—
Transaction Fees	11,469			25,515			10,748			41,040			17,768
Fee Credits	(10,893		)	(19,634		)	(10,265		)	(33,894		)	(16,230		)
Total Management, Monitoring and Transaction Fees, Net	79,689			93,197			84,196			258,347			246,887
Performance Income (Loss)
Realized Incentive Fees	4,074			2,624			3,659			8,384			9,897
Realized Carried Interest	—			—			—			—			3,838
Unrealized Carried Interest	36,933			17,709			17,012			71,762			(3,370		)
Total Performance Income (Loss)	41,007			20,333			20,671			80,146			10,365
Investment Income (Loss)
Net Realized Gains (Losses)	—			—			—			—			—
Net Unrealized Gains (Losses)	—			—			—			—			—
Total Realized and Unrealized	—			—			—			—			—
Interest Income and Dividends	—			—			—			—			—
Interest Expense	—			—			—			—			—
Net Interest and Dividends	—			—			—			—			—
Total Investment Income (Loss)	—			—			—			—			—
Total Segment Revenues	$	120,696		$	113,530		$	104,867		$	338,493		$	257,252

Assets Under Management	$	65,729,700		$	63,499,000		$	55,920,200		$	65,729,700		$	55,920,200
Fee Paying Assets Under Management	$	52,016,500		$	50,637,300		$	49,143,500		$	52,016,500		$	49,143,500
Capital Invested	$	1,639,200		$	1,293,100		$	1,484,400		$	3,825,900		$	3,049,400
Uncalled Commitments	$	7,828,600		$	6,758,700		$	6,428,200		$	7,828,600		$	6,428,200

⁽¹⁾ KKR reflects its allocation of the net income of PAAMCO Prisma as management fees and realized incentive fees. Accordingly, the management fees and other revenues and expenses of Prisma that had been reported on a gross basis prior to the closing of the transaction on June 1, 2017 are reported on a net basis as part of our allocation of the net income of PAAMCO Prisma after June 1, 2017.

Page 9



KKR
SCHEDULE OF SEGMENT REVENUES AND OTHER SELECTED FINANCIAL INFORMATION (UNAUDITED)
(Amounts in thousands)

CAPITAL MARKETS

	Quarter Ended						Nine Months Ended
	September 30, 2017		June 30, 2017		September 30, 2016		September 30, 2017		September 30, 2016
Segment Revenues
Management, Monitoring and Transaction Fees, Net
Management Fees	$	—	$	—	$	—	$	—	$	—
Monitoring Fees	—		—		—		—		—
Transaction Fees	85,440		93,698		47,383		300,235		144,214
Fee Credits	—		—		—		—		—
Total Management, Monitoring and Transaction Fees, Net	85,440		93,698		47,383		300,235		144,214
Performance Income (Loss)
Realized Incentive Fees	—		—		—		—		—
Realized Carried Interest	—		—		—		—		—
Unrealized Carried Interest	—		—		—		—		—
Total Performance Income (Loss)	—		—		—		—		—
Investment Income (Loss)
Net Realized Gains (Losses)	—		—		—		—		—
Net Unrealized Gains (Losses)	—		—		—		—		—
Total Realized and Unrealized	—		—		—		—		—
Interest Income and Dividends	—		—		—		—		—
Interest Expense	—		—		—		—		—
Net Interest and Dividends	—		—		—		—		—
Total Investment Income (Loss)	—		—		—		—		—
Total Segment Revenues	$	85,440	$	93,698	$	47,383	$	300,235	$	144,214

Syndicated Capital	$	533,300	$	453,000	$	537,000	$	2,167,600	$	1,213,500



PRINCIPAL ACTIVITIES

	Quarter Ended									Nine Months Ended
	September 30, 2017			June 30, 2017			September 30, 2016			September 30, 2017			September 30, 2016
Segment Revenues
Management, Monitoring and Transaction Fees, Net
Management Fees	$	—		$	—		$	—		$	—		$	—
Monitoring Fees	—			—			—			—			—
Transaction Fees	—			—			—			—			—
Fee Credits	—			—			—			—			—
Total Management, Monitoring and Transaction Fees, Net	—			—			—			—			—
Performance Income (Loss)
Realized Incentive Fees	—			—			—			—			—
Realized Carried Interest	—			—			—			—			—
Unrealized Carried Interest	—			—			—			—			—
Total Performance Income (Loss)	—			—			—			—			—
Investment Income (Loss)
Net Realized Gains (Losses)	76,053			7,180			170,078			162,684			370,594
Net Unrealized Gains (Losses)	(50,902		)	307,977			136,740			461,111			(725,699		)
Total Realized and Unrealized	25,151			315,157			306,818			623,795			(355,105		)
Interest Income and Dividends	70,557			67,836			71,185			195,275			253,756
Interest Expense	(45,613		)	(47,026		)	(47,506		)	(134,348		)	(144,497		)
Net Interest and Dividends	24,944			20,810			23,679			60,927			109,259
Total Investment Income (Loss)	50,095			335,967			330,497			684,722			(245,846		)
Total Segment Revenues	$	50,095		$	335,967		$	330,497		$	684,722		$	(245,846	)

Page 10



KKR
BALANCE SHEET
TOTAL REPORTABLE SEGMENTS (UNAUDITED)
(Amounts in thousands, except per unit amounts)



	As of
	September 30, 2017			December 31, 2016
Cash and Short-term Investments	$	3,623,773		$	3,387,673
Investments	8,123,514		⁽¹⁾	6,958,873
Unrealized Carry	1,474,693		⁽²⁾	1,213,692		⁽²⁾
Other Assets	1,964,794			1,611,678
Corporate Real Estate	161,225			161,225
Total Assets	$	15,347,999		$	13,333,141

Debt Obligations - KKR (ex-KFN)	$	2,000,000		$	2,000,000
Debt Obligations - KFN	639,767			398,560
Preferred Shares - KFN	373,750			373,750
Other Liabilities	596,079			244,676
Total Liabilities	3,609,596			3,016,986

Noncontrolling Interests	20,849			19,564
Preferred Units	500,000			500,000

Book Value	$	11,217,554		$	9,796,591


Book Value Per Outstanding Adjusted Unit ⁽³⁾	$	13.80		$	12.15


	Last Twelve Months Ended
	September 30, 2017			December 31, 2016

Return on Equity (After-tax Economic Net Income (Loss) ) ⁽⁴⁾	19%			6%

Return on Equity (After-tax Distributable Earnings) ⁽⁵⁾	15%			16%

Note: As of September 30, 2017, KKR had a $1.0 billion revolving credit facility, which was undrawn. In addition, KKR has $1.3 billion in revolving credit facilities for use in its capital markets business, which were undrawn as of September 30, 2017. As of September 30, 2017, KKR’s portion of total uncalled commitments to its investment funds was $2.9 billion. See Exhibit B for details.

⁽¹⁾ See schedule of investments that follows on the next page.

⁽²⁾ The following table provides unrealized carry by segment:



	As of
	September 30, 2017		December 31, 2016
Private Markets	$	1,347,729	$	1,141,610
Public Markets	126,964		72,082
Total	$	1,474,693	$	1,213,692

⁽³⁾ See reconciliation in Exhibit D for calculation of Outstanding Adjusted Units.

⁽⁴⁾ Return on Equity (After-tax Economic Net Income (Loss) ) measures the amount of after-tax economic net income generated as a percentage of capital invested in KKR’s business. Return on equity is calculated by dividing After-tax Economic Net Income (Loss) on a trailing twelve-month basis by the average book value during the period. We believe this measure is useful to unitholders as it provides a measure of the overall profitability of KKR’s businesses as a percentage of net assets in KKR's business.

⁽⁵⁾ Return on Equity (After-tax Distributable Earnings) measures the amount of income excluding the impact of mark-to-market gain (losses) generated as a percentage of capital invested in KKR’s business. It is calculated by dividing after-tax distributable earnings on a trailing twelve-month basis by the average book value during the period. We believe this measure is useful to unitholders as it provides a measure of the overall profitability of KKR’s businesses, excluding the impact of mark-to-market gains (losses), as a percentage of net assets in KKR's business.

Page 11

KKR

SCHEDULE OF INVESTMENTS ⁽¹⁾

TOTAL REPORTABLE SEGMENTS (UNAUDITED)

(Amounts in thousands, except percentage amounts)



As of September 30, 2017

Investments	Carrying Value

Private Equity Co-Investments and Other Equity	$	2,697,619
Private Equity Funds	1,348,599
Private Equity Total	4,046,218

Energy	549,607
Real Estate	795,042
Infrastructure	370,318
Real Assets Total	1,714,967


Special Situations	820,148
Direct Lending	97,111
Mezzanine	39,052
Alternative Credit Total	956,311
CLOs	578,587
Liquid Credit	152,699
Specialty Finance	209,755
Credit Total	1,897,352


Other	464,977

Total Investments	$	8,123,514



	As of September 30, 2017

Significant Investments: ⁽³⁾	Carrying Value		Carrying Value as a Percentage of Total Investments
First Data Corporation	$	1,279,098	15.7	%
USI, Inc.	503,711		6.2	%
KKR Real Estate Finance Trust Inc.	325,000		4.0	%
PortAventura Entertainment S.A.	255,821		3.1	%
Natural Gas Midstream Investment	209,728		2.6	%
Total Significant Investments	2,573,358		31.6	%

Other Investments	5,550,156		68.4	%
Total Investments	$	8,123,514	100.0	%

⁽¹⁾ Investments is a term used solely for purposes of financial presentation of a portion of KKR’s balance sheet and includes majority ownership of subsidiaries that operate KKR’s asset management and broker-dealer businesses, including the general partner interests of KKR’s investment funds. Investments also include our ownership of $325.0 million in KKR Real Estate Finance Trust Inc. and $305.1 million of CLOs which are not held for investment purposes and held at cost.

⁽²⁾ General partner commitments in our funds are included in the various asset classes shown above. Private Equity and Other Equity includes KKR private equity funds, co-investments alongside such KKR sponsored private equity funds, core private equity co-investments and other opportunistic investments. However, equity investments in other asset classes, such as real estate, special situations and energy appear in these other asset classes. Other Credit consists of liquid credit and specialty finance strategies.

⁽³⁾ The significant investments include the top five investments (other than investments expected to be syndicated or transferred in connection with new fundraising) based on their carrying values as of September 30, 2017. The carrying value figures include the co-investment and the limited partner and/or general partner interests held by KKR in the underlying investment, if applicable.

Page 12



KKR
ASSETS UNDER MANAGEMENT (UNAUDITED)
(Amounts in thousands)

	Private Markets Segment				Public Markets Segment				Total Reportable Segments
Quarter Ended September 30, 2017
June 30, 2017	$	84,984,000			$	63,499,000			$	148,483,000
New Capital Raised	4,287,200				3,392,200				7,679,400
Distributions	(3,798,300		)		(1,832,900		)	⁽²⁾	(5,631,200		)
Change in Value	2,136,900				671,400				2,808,300
September 30, 2017	$	87,609,800			$	65,729,700			$	153,339,500


Nine Months Ended September 30, 2017
December 31, 2016	$	73,815,500			$	55,740,200			$	129,555,700
New Capital Raised	15,367,500				7,608,900				22,976,400
Impact of Other Transactions	—				3,811,400			⁽¹⁾	3,811,400
Distributions and Other	(9,166,800		)	⁽⁵⁾	(4,545,800		)	⁽³⁾	(13,712,600		)
Change in Value	7,593,600				3,115,000				10,708,600
September 30, 2017	$	87,609,800			$	65,729,700			$	153,339,500


Trailing Twelve Months Ended September 30, 2017
September 30, 2016	$	75,181,600			$	55,920,200			$	131,101,800
New Capital Raised	17,159,200				10,291,500				27,450,700
Impact of Other Transactions	—				3,811,400			⁽¹⁾	3,811,400
Distributions and Other	(13,588,800		)	⁽⁵⁾	(7,273,600		)	⁽⁴⁾	(20,862,400		)
Change in Value	8,857,800				2,980,200				11,838,000
September 30, 2017	$	87,609,800			$	65,729,700			$	153,339,500

⁽¹⁾ Represents the impact of the PAAMCO Prisma transaction.

⁽²⁾ Includes $559.5 million of redemptions by fund investors.

⁽³⁾ Includes $2,029.6 million of redemptions by fund investors.

⁽⁴⁾ Includes $3,549.4 million of redemptions by fund investors.

⁽⁵⁾ Includes $774.8 million of expired commitments that are no longer eligible to be called.

Page 13



KKR
FEE PAYING ASSETS UNDER MANAGEMENT (UNAUDITED)
(Amounts in thousands)

	Private Markets Segment			Public Markets Segment				Total Reportable Segments
Quarter Ended September 30, 2017
June 30, 2017	$	62,008,900		$	50,637,300			$	112,646,200
New Capital Raised	1,202,900			2,950,000				4,152,900
Distributions	(1,968,700		)	(2,311,600		)	⁽²⁾	(4,280,300		)
Change in Value	463,400			740,800				1,204,200
September 30, 2017	$	61,706,500		$	52,016,500			$	113,723,000


Nine Months Ended September 30, 2017
December 31, 2016	$	52,204,800		$	49,268,600			$	101,473,400
New Capital Raised	14,653,000			7,630,100				22,283,100
Impact of Other Transactions	—			(1,600,000		)	⁽¹⁾	(1,600,000		)
Distributions	(3,719,400		)	(5,824,200		)	⁽³⁾	(9,543,600		)
Net Changes in Fee Base of Certain Funds ⁽⁵⁾	(2,418,800		)	—				(2,418,800		)
Change in Value	986,900			2,542,000				3,528,900
September 30, 2017	$	61,706,500		$	52,016,500			$	113,723,000


Trailing Twelve Months Ended September 30, 2017
September 30, 2016	$	44,010,300		$	49,143,500			$	93,153,800
New Capital Raised	26,893,500			10,808,300				37,701,800
Impact of Other Transactions	—			(1,600,000		)	⁽¹⁾	(1,600,000		)
Distributions	(5,408,600		)	(8,688,600		)	⁽⁴⁾	(14,097,200		)
Net Changes in Fee Base of Certain Funds ⁽⁵⁾	(4,619,900		)	—				(4,619,900		)
Change in Value	831,200			2,353,300				3,184,500
September 30, 2017	$	61,706,500		$	52,016,500			$	113,723,000

⁽¹⁾ Represents the impact of the PAAMCO Prisma transaction.

⁽²⁾ Includes $559.5 million of redemptions by fund investors.

⁽³⁾ Includes $2,029.6 million of redemptions by fund investors.

⁽⁴⁾ Includes $3,549.4 million of redemptions by fund investors.

⁽⁵⁾ Represents the impact of certain funds entering their post-investment period.

Page 14



KKR
INVESTMENT VEHICLE SUMMARY ⁽¹⁾ (UNAUDITED)
As of September 30, 2017
(Amounts in millions, except percentages)

	Investment Period		Amount
	Start Date	End Date	Commitment		Uncalled Commitments		Percentage Committed by General Partner	Invested		Realized		Remaining Cost		Remaining Fair Value
Private Markets

Private Equity and Growth Funds
Asian Fund III⁽²⁾	4/2017	4/2023	$	9,000.0	$	9,000.0	5.6%	$	—	$	—	$	—	$	—
Americas Fund XII ⁽²⁾	1/2017	1/2023	13,500.0		13,500.0		7.2%	—		—		—		5.6
Health Care Strategic Growth ⁽²⁾	12/2016	12/2021	1,214.9		1,214.9		12.3%	—		—		—		—
Next Generation Technology Growth ⁽²⁾	3/2016	3/2021	658.9		431.3		22.5%	227.6		—		227.6		325.1
European Fund IV ⁽²⁾	12/2014	12/2020	3,537.4		1,507.5		5.6%	2,059.6		29.2		2,038.7		2,629.8
Asian Fund II ⁽²⁾	4/2013	4/2017	5,825.0		1,012.7		1.3%	5,782.0		1,469.1		4,749.0		7,070.8
North America Fund XI ⁽²⁾	9/2012	1/2017	8,718.4		874.2		2.9%	9,268.2		4,344.4		6,743.5		11,525.2
China Growth Fund	11/2010	11/2016	1,010.0		—		1.0%	1,010.0		565.0		665.3		801.4
E2 Investors (Annex Fund)	8/2009	11/2013	195.8		—		4.9%	195.8		195.7		18.1		1.7
European Fund III	3/2008	3/2014	6,165.5		838.2		4.6%	5,327.3		6,989.1		2,029.3		3,427.6
Asian Fund	7/2007	4/2013	3,983.3		—		2.5%	3,945.9		7,681.6		813.8		917.2
2006 Fund	9/2006	9/2012	17,642.2		337.7		2.1%	17,304.5		26,586.4		4,957.8		6,960.9
European Fund II	11/2005	10/2008	5,750.8		—		2.1%	5,750.8		8,467.3		—		58.4
Millennium Fund	12/2002	12/2008	6,000.0		—		2.5%	6,000.0		13,305.4		444.9		610.6
Total Private Equity and Growth			83,202.2		28,716.5			56,871.7		69,633.2		22,688.0		34,334.3

Co-Investment Vehicles and Other ⁽²⁾	Various	Various	6,674.1		1,830.0		Various	5,042.9		2,712.0		3,686.4		4,848.5

Total Private Equity and Growth			89,876.3		30,546.5			61,914.6		72,345.2		26,374.4		39,182.8

Real Assets
Energy Income and Growth Fund ⁽²⁾	9/2013	9/2018	1,974.2		667.7		12.9%	1,336.5		284.1		1,072.6		1,132.7
Natural Resources Fund	Various	Various	887.4		2.8		Various	884.6		113.4		794.9		151.9
Global Energy Opportunities ⁽²⁾	Various	Various	979.2		613.2		Various	405.5		59.0		291.0		315.0
Global Infrastructure Investors ⁽²⁾	9/2011	10/2014	1,040.2		59.9		4.8%	1,011.3		844.8		604.2		775.9
Global Infrastructure Investors II ⁽²⁾	10/2014	10/2020	3,045.4		1,820.2		4.1%	1,412.3		192.9		1,221.0		1,532.5
Real Estate Partners Americas ⁽²⁾	5/2013	5/2017	1,229.1		363.3		16.3%	993.7		776.0		562.2		631.9
Real Estate Partners Americas II ⁽²⁾	5/2017	(4)	782.7		782.7		19.2%	—		—		—		—
Real Estate Partners Europe ⁽²⁾	9/2015	6/2020	721.2		594.7		9.2%	132.6		12.0		125.4		158.1
Real Estate Credit Opportunity Partners ⁽²⁾	2/2017	2/2019	1,090.0		918.0		4.6%	172.0		—		172.0		184.4
Co-Investment Vehicles and Other	Various	Various	1,401.9		11.8		Various	1,390.1		511.9		1,387.7		1,799.8
Real Assets			13,151.3		5,834.3			7,738.6		2,794.1		6,231.0		6,682.2

Unallocated Commitments ⁽⁵⁾			3,041.1		3,041.1		Various	—		—		—		—

Private Markets Total			106,068.7		39,421.9			69,653.2		75,139.3		32,605.4		45,865.0

Public Markets ⁽³⁾
Special Situations Fund	12/2012	1/2016	2,274.3		42.7		11.6%	2,231.6		690.1		1,887.3		2,024.7
Special Situations Fund II	12/2014	3/2019	3,285.8		1,938.2		9.0%	1,347.6		—		1,347.6		1,320.1
Mezzanine Partners	3/2010	3/2015	1,022.8		100.9		4.4%	921.9		812.5		470.3		488.6
Lending Partners	12/2011	12/2014	460.2		54.9		15.2%	405.3		321.0		264.2		195.7
Lending Partners II	6/2014	6/2017	1,335.9		199.2		3.7%	1,136.7		258.9		1,116.2		1,158.6
Lending Partners III	4/2017	(4)	795.8		760.0		3.3%	35.8		—		35.8		41.9
Lending Partners Europe	3/2015	3/2019	847.6		523.5		5.0%	324.1		42.3		324.1		344.7
Other Alternative Credit Vehicles	Various	Various	6,336.0		2,809.2		Various	3,526.8		1,973.0		2,502.6		2,822.1
Unallocated Commitments ⁽⁵⁾	Various	Various	1,400.0		1,400.0		Various	—		—		—		—

Public Markets Total			17,758.4		7,828.6			9,929.8		4,097.8		7,948.1		8,396.4

Grand Total			$	123,827.1	$	47,250.5		$	79,583.0	$	79,237.1	$	40,553.5	$	54,261.4

⁽¹⁾ Reflects investment vehicles for which KKR has the ability to earn carried interest and excludes open ended funds, managed accounts, CLOs and certain other investment vehicles where KKR earns an incentive fee.

⁽²⁾ The “Invested” and “Realized” columns include the amounts of any realized investments that restored the unused capital commitments of the fund investors, if any.

⁽³⁾ The "Commitment" and "Uncalled Commitments" columns include income that is eligible to be reinvested if permitted under the terms of the investment vehicle agreements.

⁽⁴⁾ Three years from final closing date.

⁽⁵⁾ Represents unallocated commitments from our strategic investor partnerships.

Page 15

KKR

Notes to Reportable Segments (Unaudited)

The segment key performance measures that follow are used by management in making operating and resource deployment decisions as well as assessing the overall performance of each of KKR’s reportable business segments. The reportable segments for KKR’s business are presented prior to giving effect to the allocation of income (loss) between KKR & Co. L.P. and KKR Holdings L.P. and as such represent the business in total. In addition, KKR’s reportable segments are presented without giving effect to the consolidation of the funds that KKR manages.

KKR discloses the following financial measures in this earnings release that are calculated and presented using methodologies other than in accordance with GAAP. We believe that providing these performance measures on a supplemental basis to our GAAP results is helpful to unitholders in assessing the overall performance of KKR’s businesses. These financial measures should not be considered as a substitute for similar financial measures calculated in accordance with GAAP. We caution readers that these non-GAAP financial measures may differ from the calculations of other investment managers, and as a result, may not be comparable to similar measures presented by other investment managers. Reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP are included elsewhere within this earnings release.

Adjusted units are used as a measure of the total common equity ownership of KKR that is held by KKR & Co. L.P. (including equity awards issued under the KKR & Co. L.P. 2010 Equity Incentive Plan (the "Equity Incentive Plan"), but excluding preferred units), KKR Holdings and other holders of securities exchangeable into common units of KKR & Co. L.P. and represent the fully diluted common unit count using the if-converted method. We believe this measure is useful to unitholders as it provides an indication of the total common equity ownership of KKR as if all outstanding KKR Holdings units, equity awards issued under the Equity Incentive Plan and other exchangeable securities had been exchanged for common units of KKR & Co. L.P. The Series A and Series B Preferred Units are not exchangeable for common units of KKR & Co. L.P.

Adjusted units eligible for distribution represents the portion of total adjusted units that is eligible to receive a distribution. We believe this measure is useful to unitholders as it provides insight into the calculation of amounts available for distribution on a per unit basis. Adjusted units eligible for distribution is used in the calculation of after-tax distributable earnings per unit.

After-tax distributable earnings is used by management as an operating measure of the earnings excluding mark-to-market gains (losses) of KKR. KKR believes this measure is useful to unitholders as it provides a supplemental measure to assess performance, excluding the impact of mark-to-market gains (losses). After-tax distributable earnings excludes certain realized investment losses to the extent unrealized losses on these investments were recognized prior to the combination with KPE on October 1, 2009. After-tax distributable earnings does not represent and is not used to calculate actual distributions under KKR’s distribution policy.

Assets under management ("AUM") represent the assets managed or advised by KKR from which KKR is entitled to receive fees or a carried interest (either currently or upon deployment of capital), general partner capital, and assets managed or advised by strategic partners in which KKR holds a minority ownership interest. We believe this measure is useful to unitholders as it provides additional insight into the capital raising activities of KKR and its strategic partners and the overall activity in their investment funds and other managed capital. KKR calculates the amount of AUM as of any date as the sum of: (i) the fair value of the investments of KKR's investment funds; (ii) uncalled capital commitments from these funds, including uncalled capital commitments from which KKR is currently not earning management fees or carried interest; (iii) the fair value of investments in KKR's co-investment vehicles; (iv) the par value of outstanding CLOs (excluding CLOs wholly-owned by KKR); (v) KKR's pro-rata portion of the AUM of strategic partners in which KKR holds a minority ownership interest, and (vi) the fair value of other assets managed by KKR. The pro-rata portion of the AUM of strategic partners is calculated based on KKR’s percentage ownership interest in such entities multiplied by such entity’s respective AUM. KKR's definition of AUM is not based on any definition of AUM that may be set forth in the agreements governing the investment funds, vehicles or accounts that it manages or calculated pursuant to any regulatory definitions.

Book value is a measure of the net assets of KKR’s reportable segments and is used by management primarily in assessing the unrealized value of KKR’s investments and other assets, including carried interest. We believe this measure is useful to unitholders as it provides additional insight into the assets and liabilities of KKR excluding the assets and liabilities that are allocated to noncontrolling interest holders and to the holders of the Series A and Series B Preferred Units.

Capital invested is the aggregate amount of capital invested by (i) KKR’s investment funds, (ii) KKR's Principal Activities segment as a co-investment, if any, alongside KKR’s investment funds, and (iii) KKR's Principal Activities segment in connection with a syndication transaction conducted by KKR's Capital Markets segment, if any. Capital invested is used as a measure of investment activity at KKR during a given period. We believe this measure is useful to unitholders as it provides a measure of capital deployment across KKR’s business segments. Capital invested includes investments made using investment financing arrangements like credit facilities, as applicable. Capital invested excludes (i) investments in liquid credit strategies, (ii) capital invested by KKR’s Principal Activities segment that is not a co-investment alongside KKR’s investment funds, and (iii) capital invested by KKR’s Principal Activities segment that is not invested in connection with a syndication transaction by KKR’s Capital Markets segment. Capital syndicated by KKR's Capital Markets segment to third parties other than KKR’s investment funds or Principal Activities segment is not included in capital invested. See also syndicated capital. In the fourth quarter of 2016, the capital invested metric was changed to include capital invested by KKR's Principal Activities segment and all prior periods in this report have been adjusted.

Cash and short-term investments represent cash and liquid short-term investments in high-grade, short-duration cash management strategies used by KKR to generate additional yield on our excess liquidity and is used by management in evaluating KKR’s liquidity position. We believe this measure is useful to unitholders as it provides additional insight into KKR’s available liquidity.

Page 16

Economic net income (loss) (“ENI”) is a measure of profitability for KKR’s reportable segments and is used by management as an alternative measurement of the operating and investment earnings of KKR and its business segments. We believe this measure is useful to unitholders as it provides additional insight into the overall profitability of KKR’s businesses inclusive of carried interest, incentive fees and related carry pool allocations and investment income. ENI is comprised of total segment revenues less total segment expenses and certain economic interests in KKR’s segments held by third parties. For a reconciliation of total segment revenues, total segment expenses and ENI to the most directly comparable amounts recognized under GAAP, see reconciliations at Exhibit C. Pre-tax Economic Net Income (Loss) represents Economic Net Income (Loss) after equity-based compensation. After-tax Economic Net Income (Loss) represents Economic Net Income (Loss) after equity-based compensation, provision for income taxes and preferred distributions.

Fee paying AUM ("FPAUM") represents only the AUM from which KKR receives management fees. We believe this measure is useful to unitholders as it provides additional insight into the capital base upon which KKR earns management fees. FPAUM is the sum of all of the individual fee bases that are used to calculate KKR's and its strategic partners' management fees and differs from AUM in the following respects: (i) assets and commitments from which KKR does not receive a management fee are excluded (e.g., assets and commitments with respect to which it receives only carried interest or is otherwise not currently receiving a management fee) and (ii) certain assets, primarily in its private equity funds, are reflected based on capital commitments and invested capital as opposed to fair value because fees are not impacted by changes in the fair value of underlying investments.

Investments is a term used solely for purposes of financial presentation of a portion of KKR’s balance sheet and includes majority ownership of subsidiaries that operate KKR’s asset management and broker-dealer businesses, including the general partner interests of KKR’s investment funds.

Outstanding adjusted units represents the portion of total adjusted units that would receive assets of KKR if it were to be liquidated as of a particular date. Outstanding adjusted units is used to calculate book value per outstanding adjusted unit, which we believe is useful to unitholders as it provides a measure of net assets of KKR’s reportable segments on a per unit basis.

Realized performance income compensation is the amount allocated to performance income compensation equal to 40% of the carried interest and incentive fees earned by our investment funds, and, beginning with the quarter ended September 30, 2016, includes 40% of the management fees that would have been subject to a management fee refund for investment funds that have a preferred return. Beginning with the quarter ended September 30, 2017, 43% of carried interest generated by certain recent and future funds is allocated to the carry pool instead of 40% of carried interest. The incremental 3% replaces the amount of certain management fee refunds that would have been calculated for those funds as performance income compensation. Had this change been applied during the trailing twelve months ended September 30, 2017, there would have been no material change to the total performance fee compensation reportable for such period.

Syndicated capital is generally the aggregate amount of capital in transactions originated by KKR and its investment funds and carry-yielding co-investment vehicles, which has been distributed to third parties in exchange for a fee. It does not include (i) capital invested in such transactions by KKR investment funds and carry-yielding co-investment vehicles, which is instead reported in capital invested, (ii) debt capital that is arranged as part of the acquisition financing of transactions originated by KKR investment funds and (iii) debt capital that is either underwritten or arranged on a best efforts basis. Syndicated capital is used as a measure of investment activity for KKR during a given period, and we believe that this measure is useful to unitholders as it provides additional insight into levels of syndication activity in KKR's Capital Markets segment and across KKR's investment platform.

Uncalled commitments are used as a measure of unfunded capital commitments that KKR’s investment funds and carry-paying co-investment vehicles have received from partners to contribute capital to fund future investments. We believe this measure is useful to unitholders as it provides additional insight into the amount of capital that is available to KKR’s investment funds to make future investments. Uncalled commitments are not reduced for investments completed using fund-level investment financing arrangements.

Page 17



KKR
EXHIBIT A


OTHER FINANCIAL INFORMATION (UNAUDITED)
(Amounts in thousands)

	Quarter Ended						Nine Months Ended
	September 30, 2017		June 30, 2017		September 30, 2016		September 30, 2017		September 30, 2016
Fee Related Earnings
Management, Monitoring and Transaction Fees, Net	$	355,716	$	365,160	$	276,561	$	1,096,398	$	818,582
Less: Cash Compensation and Benefits	130,621		135,522		101,967		405,578		299,756
Less: Occupancy and Related Charges	14,672		13,407		15,877		42,448		47,486
Less: Other Operating Expenses	70,517		53,069		55,123		177,084		166,542
Plus: Expenses of Principal Activities Segment	51,974		51,195		38,659		156,938		116,214
Fee Related Earnings ⁽¹⁾	191,880		214,357		142,253		628,226		421,012
Plus: Net Interest and Dividends	24,944		20,810		23,679		60,927		109,259
Plus: Depreciation and Amortization	3,709		3,864		4,121		11,750		11,967
Plus: Core Interest Expense	29,587		30,642		29,006		89,391		87,499
Less: Expenses of Principal Activities Segment	51,974		51,195		38,659		156,938		116,214
Fee and Yield Segment EBITDA ⁽²⁾	198,146		218,478		160,400		633,356		513,523
Plus: Realized Performance Income (Loss), net	245,807		155,375		194,977		521,005		440,258
Plus: Net Realized Gains (Losses)	76,053		7,180		170,078		162,684		370,594
Total Segment EBITDA ⁽²⁾	$	520,006	$	381,033	$	525,455	$	1,317,045	$	1,324,375


Core Interest Expense
GAAP Interest Expense	$	211,959	$	198,590	$	255,105	$	597,403	$	607,812
Less: Interest expense related to debt obligations of consolidated investment funds, CLOs and other	166,346		151,564		207,599		463,055		463,315
Segment Interest Expense	45,613		47,026		47,506		134,348		144,497
Less: Interest Expense related to debt obligations from KFN and other	16,026		16,384		18,500		44,957		56,998
Core Interest Expense ⁽³⁾	$	29,587	$	30,642	$	29,006	$	89,391	$	87,499

⁽¹⁾ Fee related earnings (“FRE”) is a measure of the operating earnings of KKR and its business segments before performance income, related performance income compensation and investment income. KKR believes this measure is useful to unitholders as it provides additional insight into the operating profitability of KKR's fee generating management companies and capital markets businesses.

⁽²⁾ Fee and Yield Segment EBITDA and Total Segment EBITDA may be useful in evaluating KKR's ability to service its debt. Fee and Yield Segment EBITDA provides insight into the amount of KKR’s distributable earnings before the impact of interest expense, significant portions of which tend to be more recurring than realized performance income and realized investment income from quarter to quarter. Total Segment EBITDA represents Fee and Yield Segment EBITDA plus the addition of realized performance income and realized investment income.

⁽³⁾ Core interest expense is used by management as an alternative measurement of interest expense incurred by KKR on a segment basis and excludes interest expense related to debt obligations from investment financing arrangements related to certain of KKR’s investment funds, investment vehicles and principal investments and also excludes interest expense incurred by KFN. The financing arrangements excluded from core interest expense are not direct obligations of the general partners of KKR’s private equity funds or its management companies, and in the case of debt obligations of KFN are non-recourse to KKR beyond the assets of KFN. KKR believes this measure is useful to unitholders as it provides an indication of the amount of interest expense borne by KKR excluding interest expense that is allocated to KKR’s investment funds, other noncontrolling interest holders and KFN. Additionally, we believe this measure is useful for analyzing KKR’s ability to service its debt obligations other than the debt obligations of KFN.

Page 18



KKR
EXHIBIT B


KKR'S PORTION OF TOTAL UNCALLED COMMITMENTS TO ITS INVESTMENT FUNDS (UNAUDITED)
(Amounts in thousands)


	Uncalled Commitments
Private Markets
Americas Fund XII	$	975,000
Asian Fund III	500,000
Health Care Strategic Growth Fund	150,000
Real Estate Partners Americas II	150,000
Next Generation Technology Growth Fund	97,100
Energy Income and Growth	86,400
European Fund IV	79,800
Global Infrastructure Investors II	74,200
Real Estate Partners Europe	58,300
Real Estate Credit Opportunity Partners	45,000
Other Private Markets Vehicles	332,500
Total Private Markets Commitments	2,548,300

Public Markets
Special Situations Fund II	173,700
Lending Partners Europe	26,700
Lending Partners III	24,700
Other Public Markets Vehicles	164,000
Total Public Markets Commitments	389,100

Total Uncalled Commitments	$	2,937,400

Page 19



KKR
EXHIBIT C


RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO KKR & CO. L.P. PER COMMON UNIT - BASIC (GAAP BASIS)
TO AFTER TAX ENI PER ADJUSTED UNIT (UNAUDITED)
(Amounts in thousands, except common unit and per common unit amounts)

	Quarter Ended
	September 30, 2017		June 30, 2017			September 30, 2016

Net income (loss) attributable to KKR & Co. L.P. per common unit - Basic	$	0.33	$	0.87		$	0.79
Weighted Average Common Units Outstanding - Basic	471,758,886		466,170,025			445,989,300
Net Income (Loss) Attributable to KKR & Co. L.P. Common Unitholders	153,563		405,646			352,152
Plus: Preferred Distributions	8,341		8,341			8,201
Plus: Net income (loss) attributable to noncontrolling interests held by KKR Holdings L.P.	115,434		305,280			284,834
Plus: Non-cash equity-based charges	78,728		87,940			61,552
Plus: Amortization of intangibles, placement fees and other, net	20,464		4,524			(48,299		)
Plus: Income tax (benefit)	18,420		18,538			10,826
Economic Net Income (Loss)	394,950		830,269			669,266
Less: Equity-based compensation associated with the KKR & Co. L.P. 2010 equity incentive plan	54,921		44,976			50,270
Pre-tax Economic Net Income (Loss)	340,029		785,293			618,996
Less: Provision for income tax (benefit)	23,317		24,408			12,611
Less: Preferred Distributions	8,341		8,341			8,201
After-tax Economic Net Income (Loss)	308,371		752,544			598,184
Weighted Average Adjusted Units	848,087,704		847,650,747			837,504,674
After-tax Economic Net Income (Loss) Per Adjusted Unit	$	0.36	$	0.89		$	0.71


	Nine Months Ended
	September 30, 2017		September 30, 2016

Net income (loss) attributable to KKR & Co. L.P. per common unit - Basic	$	1.76	$	0.26
Weighted Average Common Units Outstanding - Basic	463,941,084		448,149,747
Net Income (Loss) Attributable to KKR & Co. L.P. Common Unitholders	818,552		116,103
Plus: Preferred Distributions	25,023		13,894
Plus: Net income (loss) attributable to noncontrolling interests held by KKR Holdings L.P.	637,146		86,659
Plus: Non-cash equity-based charges	277,704		186,032
Plus: Amortization of intangibles, placement fees and other, net	57,825		(10,273		)
Plus: Income tax (benefit)	77,500		18,761
Economic Net Income (Loss)	1,893,750		411,176
Less: Equity-based compensation associated with the KKR & Co. L.P. 2010 equity incentive plan	149,840		148,257
Pre-tax Economic Net Income (Loss)	1,743,910		262,919
Less: Provision for income tax (benefit)	108,050		12,617
Less: Preferred Distributions	25,023		13,894
After-tax Economic Net Income (Loss)	1,610,837		236,408
Weighted Average Adjusted Units	848,332,124		841,988,454
After-tax Economic Net Income (Loss) Per Adjusted Unit	$	1.90	$	0.28

Page 20



KKR
EXHIBIT C (CONTINUED)


RECONCILIATION OF FEES AND OTHER (GAAP BASIS) TO TOTAL SEGMENT REVENUES AND TOTAL DISTRIBUTABLE SEGMENT REVENUES (UNAUDITED)
(Amounts in thousands)
	Quarter Ended
	September 30, 2017			June 30, 2017			September 30, 2016

Fees and Other	$	692,877		$	931,788		$	687,056
Plus: Management fees relating to consolidated funds and placement fees	54,012			52,300			49,017
Less: Fee credits relating to consolidated funds	106			2,707			417
Plus: Net realized and unrealized carried interest - consolidated funds	22,341			10,384			5,956
Plus: Total investment income (loss)	50,095			335,967			330,497
Less: Revenue earned by oil & gas producing entities	12,441			17,382			16,191
Less: Reimbursable expenses	27,506			36,076			12,064
Less: Other	9,587			9,136			12,317
Total Segment Revenues	$	769,685		$	1,265,138		$	1,031,537
Less: Unrealized Carried Interest	(59,638		)	296,719			70,351
Less: Net Unrealized Gains (Losses)	(50,902		)	307,977			136,740
Total Distributable Segment Revenues	$	880,225		$	660,442		$	824,446

	Nine Months Ended
	September 30, 2017			September 30, 2016

Fees and Other	$	2,340,617		$	1,426,618
Plus: Management fees relating to consolidated funds and placement fees	153,414			131,335
Less: Fee credits relating to consolidated funds	3,752			2,766
Plus: Net realized and unrealized carried interest - consolidated funds	43,782			15,581
Plus: Total investment income (loss)	684,722			(245,846		)
Less: Revenue earned by oil & gas producing entities	47,096			47,977
Less: Reimbursable expenses	87,131			46,583
Less: Other	27,035			29,453
Total Segment Revenues	$	3,057,521		$	1,200,909
Less: Unrealized Carried Interest	377,707			(134,756		)
Less: Net Unrealized Gains (Losses)	461,111			(725,699		)
Total Distributable Segment Revenues	$	2,218,703		$	2,061,364

Page 21



KKR
EXHIBIT C (CONTINUED)


RECONCILIATION OF TOTAL EXPENSES (GAAP BASIS) TO TOTAL SEGMENT EXPENSES AND TOTAL DISTRIBUTABLE SEGMENT EXPENSES (UNAUDITED)
(Amounts in thousands)
	Quarter Ended
	September 30, 2017			June 30, 2017			September 30, 2016

Total Expenses	$	530,247		$	629,728		$	511,117
Less: Equity based compensation	72,250			87,940			61,552
Less: Reimbursable expenses and placement fees	37,508			58,860			18,255
Less: Operating expenses relating to consolidated funds, CFEs and other entities	21,858			21,229			20,141
Less: Expenses incurred by oil & gas producing entities	10,725			12,924			17,782
Less: Intangible amortization	2,473			5,062			22,112
Less: Other	11,744			10,024			9,764
Total Segment Expenses	$	373,689		$	433,689		$	361,511
Less: Unrealized Performance Income Compensation	(19,826		)	119,774			29,393
Total Distributable Segment Expenses	$	393,515		$	313,915		$	332,118

	Nine Months Ended
	September 30, 2017			September 30, 2016

Total Expenses	$	1,699,989		$	1,242,658
Less: Equity based compensation	271,226			186,032
Less: Reimbursable expenses and placement fees	132,491			72,887
Less: Operating expenses relating to consolidated funds, CFEs and other entities	56,517			85,093
Less: Expenses incurred by oil & gas producing entities	34,826			56,000
Less: Intangible amortization	13,901			35,640
Less: Other	31,067			19,275
Total Segment Expenses	$	1,159,961		$	787,731
Less: Unrealized Performance Income Compensation	157,162			(48,724		)
Total Distributable Segment Expenses	$	1,002,799		$	836,455

Page 22



KKR
EXHIBIT C (CONTINUED)


RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO KKR & CO. L.P. COMMON UNITHOLDERS (GAAP BASIS)
TO ECONOMIC NET INCOME (LOSS), FEE RELATED EARNINGS, FEE AND YIELD SEGMENT EBITDA, AFTER TAX DISTRIBUTABLE EARNINGS AND TOTAL SEGMENT EBITDA (UNAUDITED)
(Amounts in thousands)

	Quarter Ended
	September 30, 2017		June 30, 2017			September 30, 2016
Net Income (Loss) Attributable to KKR & Co. L.P. Common Unitholders	$	153,563	$	405,646		$	352,152
Plus: Preferred Distributions	8,341		8,341			8,201
Plus: Net income (loss) attributable to noncontrolling interests held by KKR Holdings L.P.	115,434		305,280			284,834
Plus: Non-cash equity-based charges	78,728		87,940			61,552
Plus: Amortization of intangibles, placement fees and other, net	20,464		4,524			(48,299		)
Plus: Income tax (benefit)	18,420		18,538			10,826
Economic Net Income (Loss)	394,950		830,269			669,266
Plus: Income attributable to segment noncontrolling interests	1,046		1,180			760
Less: Total investment income (loss)	50,095		335,967			330,497
Less: Net performance income (loss)	205,995		332,320			235,935
Plus: Expenses of Principal Activities Segment	51,974		51,195			38,659
Fee Related Earnings	191,880		214,357			142,253
Plus: Net interest and dividends	24,944		20,810			23,679
Plus: Depreciation and amortization	3,709		3,864			4,121
Plus: Core interest expense	29,587		30,642			29,006
Less: Expenses of Principal Activities Segment	51,974		51,195			38,659
Fee and Yield Segment EBITDA	198,146		218,478			160,400
Less: Depreciation and amortization	3,709		3,864			4,121
Less: Core interest expense	29,587		30,642			29,006
Plus: Realized performance income (loss), net	245,807		155,375			194,977
Plus: Net realized gains (losses)	76,053		7,180			170,078
Less: Income taxes paid	12,869		15,084			21,869
Less: Preferred Distributions	8,341		8,341			8,201
Less: Income attributable to segment noncontrolling interests	1,046		1,180			760
After-tax Distributable Earnings	464,454		321,922			461,498
Plus: Depreciation and amortization	3,709		3,864			4,121
Plus: Core interest expense	29,587		30,642			29,006
Plus: Income taxes paid	12,869		15,084			21,869
Plus: Preferred Distributions	8,341		8,341			8,201
Plus: Income attributable to segment noncontrolling interests	1,046		1,180			760
Total Segment EBITDA	$	520,006	$	381,033		$	525,455

	Nine Months Ended
	September 30, 2017		September 30, 2016
Net Income (Loss) Attributable to KKR & Co. L.P. Common Unitholders	$	818,552	$	116,103
Plus: Preferred Distributions	25,023		13,894
Plus: Net income (loss) attributable to noncontrolling interests held by KKR Holdings L.P.	637,146		86,659
Plus: Non-cash equity-based charges	277,704		186,032
Plus: Amortization of intangibles, placement fees and other, net	57,825		(10,273		)
Plus: Income tax (benefit)	77,500		18,761
Economic Net Income (Loss)	1,893,750		411,176
Plus: Income attributable to segment noncontrolling interests	3,810		2,002
Less: Total investment income (loss)	684,722		(245,846		)
Less: Net performance income (loss)	741,550		354,226
Plus: Expenses of Principal Activities Segment	156,938		116,214
Fee Related Earnings	628,226		421,012
Plus: Net interest and dividends	60,927		109,259
Plus: Depreciation and amortization	11,750		11,967
Plus: Core interest expense	89,391		87,499
Less: Expenses of Principal Activities Segment	156,938		116,214
Fee and Yield Segment EBITDA	633,356		513,523
Less: Depreciation and amortization	11,750		11,967
Less: Core interest expense	89,391		87,499
Plus: Realized performance income (loss), net	521,005		440,258
Plus: Net realized gains (losses)	162,684		370,594
Less: Income taxes paid	54,228		71,191
Less: Preferred Distributions	25,023		13,894
Less: Income attributable to segment noncontrolling interests	3,810		2,002
After-tax Distributable Earnings	1,132,843		1,137,822
Plus: Depreciation and amortization	11,750		11,967
Plus: Core interest expense	89,391		87,499
Plus: Income taxes paid	54,228		71,191
Plus: Preferred Distributions	25,023		13,894
Plus: Income attributable to segment noncontrolling interests	3,810		2,002
Total Segment EBITDA	$	1,317,045	$	1,324,375

Page 23



KKR
EXHIBIT C (CONTINUED)


RECONCILIATION OF CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (GAAP BASIS)
TO TOTAL REPORTABLE SEGMENTS BALANCE SHEET (UNAUDITED)
September 30, 2017
(Amounts in thousands)

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (GAAP BASIS)			1		2		3		4		5		TOTAL REPORTABLE SEGMENTS BALANCE SHEET

Assets
Cash and Cash Equivalents	$	2,436,566	—		—		1,187,207		—		—		$	3,623,773	Cash and Short-term Investments
Investments	37,251,837		(26,522,559	)	(1,131,071	)	(1,474,693	)	—		—		8,123,514		Investments
			—		—		1,474,693		—		—		1,474,693		Unrealized Carry
Other Assets	4,617,236		(1,002,082	)	—		(1,348,432	)	—		(301,928	)	1,964,794		Other Assets
			—		—		161,225		—		—		161,225		Corporate Real Estate
Total Assets	$	44,305,639	(27,524,641	)	(1,131,071	)	—		—		(301,928	)	$	15,347,999

Liabilities and Equity
Debt Obligations	20,290,714		(17,650,947	)	—		(639,767	)	—		—		2,000,000		Debt Obligations - KKR (ex-KFN)
			—		—		639,767		—		—		639,767		Debt Obligations - KFN
			—		—		373,750		—		—		373,750		Preferred Shares - KFN
Other Liabilities	4,149,491		(2,245,511	)	(1,131,071	)	—		—		(176,830	)	596,079		Other Liabilities
Total Liabilities	24,440,205		(19,896,458	)	(1,131,071	)	373,750		—		(176,830	)	3,609,596

Redeemable Noncontrolling Interests	570,134		(570,134	)	—		—		—		—

Equity
Series A Preferred Units	332,988		—		—		(332,988	)	—		—
Series B Preferred Units	149,566		—		—		(149,566	)	—		—
KKR & Co. L.P. Capital - Common Unitholders	6,380,654		166,480		—		(17,446	)	4,812,964		(125,098	)	11,217,554		Book Value
Noncontrolling Interests	12,432,092		(7,224,529	)	—		(373,750	)	(4,812,964	)	—		20,849		Noncontrolling Interests
			—		—		500,000		—		—		500,000		Preferred Units
Total Liabilities and Equity	$	44,305,639	(27,524,641	)	(1,131,071	)	—		—		(301,928	)	$	15,347,999



1	IMPACT OF CONSOLIDATION OF INVESTMENT VEHICLES AND OTHER ENTITIES
2	CARRY POOL RECLASSIFICATION
3	OTHER RECLASSIFICATIONS
4	NONCONTROLLING INTERESTS HELD BY KKR HOLDINGS L.P. AND OTHER
5	EQUITY IMPACT OF KKR MANAGEMENT HOLDINGS CORP.

Page 24



KKR
EXHIBIT C (CONTINUED)


RECONCILIATION OF CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (GAAP BASIS)
TO TOTAL REPORTABLE SEGMENTS BALANCE SHEET (UNAUDITED)
DECEMBER 31, 2016
(Amounts in thousands)

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (GAAP BASIS)			1		2		3		4		5		TOTAL REPORTABLE SEGMENTS BALANCE SHEET

Assets
Cash and Cash Equivalents	$	2,508,902	—		—		878,771		—		—		$	3,387,673	Cash and Short-term Investments
Investments	31,409,765		(22,249,206	)	(987,994	)	(1,213,692	)	—		—		6,958,873		Investments
			—		—		1,213,692		—		—		1,213,692		Unrealized Carry
Other Assets	5,084,230		(2,118,364	)	—		(1,039,996	)	—		(314,192	)	1,611,678		Other Assets
			—		—		161,225		—		—		161,225		Corporate Real Estate
Total Assets	$	39,002,897	(24,367,570	)	(987,994	)	—		—		(314,192	)	$	13,333,141

Liabilities and Equity
Debt Obligations	18,544,075		(16,145,515	)	—		(398,560	)	—		—		2,000,000		Debt Obligations - KKR (ex-KFN)
			—		—		398,560		—		—		398,560		Debt Obligations - KFN
			—		—		373,750		—		—		373,750		Preferred Shares - KFN
Other Liabilities	3,340,739		(1,945,039	)	(987,994	)	—		—		(163,030	)	244,676		Other Liabilities
Total Liabilities	21,884,814		(18,090,554	)	(987,994	)	373,750		—		(163,030	)	3,016,986

Redeemable Noncontrolling Interests	632,348		(632,348	)	—		—		—		—

Equity
Series A Preferred Units	332,988		—		—		(332,988	)	—		—
Series B Preferred Units	149,566		—		—		(149,566	)	—		—
KKR & Co. L.P. Capital - Common Unitholders	5,457,279		118,635		—		(17,446	)	4,389,285		(151,162	)	9,796,591		Book Value
Noncontrolling Interests	10,545,902		(5,763,303	)	—		(373,750	)	(4,389,285	)	—		19,564		Noncontrolling Interests
			—		—		500,000		—		—		500,000		Preferred Units
Total Liabilities and Equity	$	39,002,897	(24,367,570	)	(987,994	)	—		—		(314,192	)	$	13,333,141



1	IMPACT OF CONSOLIDATION OF INVESTMENT VEHICLES AND OTHER ENTITIES
2	CARRY POOL RECLASSIFICATION
3	OTHER RECLASSIFICATIONS
4	NONCONTROLLING INTERESTS HELD BY KKR HOLDINGS L.P. AND OTHER
5	EQUITY IMPACT OF KKR MANAGEMENT HOLDINGS CORP.

Page 25



KKR
EXHIBIT D


RECONCILIATION OF WEIGHTED AVERAGE GAAP COMMON UNITS OUTSTANDING (UNAUDITED)

The following table provides a reconciliation of KKR's Weighted Average GAAP Common Units Outstanding to Weighted Average Adjusted Units:

	Quarter Ended
	September 30, 2017		June 30, 2017		September 30, 2016
Weighted Average GAAP Common Units Outstanding - Basic	471,758,886		466,170,025		445,989,300
Adjustments:
Weighted Average Unvested Common Units and Other Securities ⁽¹⁾	35,114,291		35,007,398		33,986,375
Weighted Average GAAP Common Units Outstanding - Diluted	506,873,177		501,177,423		479,975,675
Adjustments:
Weighted Average KKR Holdings Units ⁽²⁾	341,214,527		346,473,324		357,528,999
Weighted Average Adjusted Units	848,087,704		847,650,747		837,504,674


	Nine Months Ended
	September 30, 2017		September 30, 2016
Weighted Average GAAP Common Units Outstanding - Basic	463,941,084		448,149,747
Adjustments:
Weighted Average Unvested Common Units and Other Securities ⁽¹⁾	37,674,551		34,985,238
Weighted Average GAAP Common Units Outstanding - Diluted	501,615,635		483,134,985
Adjustments:
Weighted Average KKR Holdings Units ⁽²⁾	346,716,489		358,853,469
Weighted Average Adjusted Units	848,332,124		841,988,454



RECONCILIATION OF GAAP COMMON UNITS OUTSTANDING (UNAUDITED)

The following table provides a reconciliation of KKR's GAAP Common Units Outstanding to Adjusted Units, Adjusted Units Eligible for Distribution and Outstanding Adjusted Units:

	As of
	September 30, 2017		December 31, 2016
GAAP Common Units Outstanding - Basic	473,134,387		452,380,335
Unvested Common Units and Other Securities⁽¹⁾	35,104,599		42,119,756
GAAP Common Units Outstanding - Diluted	508,238,986		494,500,091
Adjustments:
KKR Holdings Units ⁽²⁾	339,845,707		353,757,398
Adjusted Units	848,084,693		848,257,489
Adjustments:
Unvested Common Units	(31,116,886	)	(37,519,436	)
Adjusted Units Eligible for Distribution	816,967,807		810,738,053
Adjustments:
Vested Other Securities	(3,987,713	)	(4,600,320	)
Outstanding Adjusted Units	812,980,094		806,137,733

⁽¹⁾ Represents unvested equity awards granted under the Equity Incentive Plan and other securities that are exchangeable into KKR & Co. L.P common units. The issuance of common units of KKR & Co. L.P. pursuant to such equity awards or other securities dilutes KKR common unitholders and KKR Holdings pro rata in accordance with their respective percentage interests in the KKR business.

⁽²⁾ Common units that may be issued by KKR & Co. L.P. upon exchange of units in KKR Holdings L.P. for KKR common units.

Page 26

KKR & Co. Inc. - FORM 8-K - EX-99.1 - EXHIBIT 99.1 - October 26, 2017

Attached files

KKR & Co. Inc. Reports