KW
Kennedy-Wilson Holdings Inc.
$11.01
+$0.02(+0.18%)
58
Overall
80
Value
63
Tech
31
Quality
Market Cap
$1.19B
Volume
244.42K
52W Range
$6.09 - $11.09
Target Price
$10.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $631.4M | $801.8M | $772.4M | $569.7M | $454.0M | $453.6M | $643.7M | $562.6M | $531.4M | $501.0M | ||
| Total Revenue | $690.4M | $801.8M | $772.4M | $569.7M | $454.0M | $453.6M | $540.0M | $562.6M | $531.4M | $501.0M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-96.3M | $-100.3M | $-766.4M | $369.8M | $149.5M | $145.4M | $180.7M | $190.5M | $157.6M | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $437.0M | $285.7M | $719.9M | $199.9M | $304.5M | $308.2M | $359.3M | $562.6M | $531.4M | $501.0M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $438.1M | $254.7M | $384.3M | $236.8M | $246.7M | $270.3M | $346.1M | $20.6M | $22.2M | $169.1M | ||
| Selling, General & Administrative | $53.4M | $42.2M | $172.3M | $42.4M | $34.6M | $33.3M | $37.2M | $35.7M | $38.8M | $36.4M | ||
| Selling & Marketing Expenses | $8.0M | $7.2M | $121.5M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $45.4M | $42.2M | $50.8M | $42.4M | $34.6M | $33.3M | $37.2M | $35.7M | $38.8M | $36.4M | ||
| Promotion & Advertising | -- | -- | $121.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $186.5M | $177.2M | $-37.1M | $30.2M | $200.0K | $70.7M | $-4.3M | $-15.1M | $-16.6M | $-300.0K | ||
| Depreciation & Amortization | $198.2M | $212.5M | $212.0M | $187.6M | $211.9M | $166.3M | $172.9M | -- | -- | $133.0M | ||
| Depreciation & Amortization | $198.2M | $212.5M | $212.0M | $187.6M | $211.9M | $166.3M | $172.9M | -- | -- | $133.0M | ||
| Amortization | $198.2M | $212.5M | $5.9M | $38.1M | $32.3M | $38.4M | $23.3M | $20.4M | $19.8M | $133.0M | ||
| Other Operating Expenses | $-493.7M | $-558.3M | -- | $16.5M | $19.0M | $13.0M | $526.8M | $508.3M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-1.1M | $31.0M | $335.6M | $-36.9M | $-54.1M | $-96.0M | $437.9M | $542.0M | $509.2M | $331.9M | ||
| EBITDA | $471.7M | $542.3M | $511.4M | $771.4M | $532.9M | $821.3M | $535.5M | $-213.8M | $78.0M | $138.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $191.6M | $217.7M | $407.0M | $215.1M | $201.9M | $192.4M | $220.8M | -- | $261.1M | -- | ||
| Interest Income Operating | $12.6M | $15.2M | $1.1M | -- | -- | -- | -- | -- | -- | -- | ||
| Intinc | $3.7M | $92.5M | -- | -- | -- | -- | -- | $127.6M | $160.1M | -- | ||
| Net Non-Operating Interest Income/Expense | $-191.6M | $-217.7M | $-407.0M | $-215.1M | $-201.9M | $-192.4M | $-220.8M | $-7.0M | $160.1M | -- | ||
| Gain on Sale of Securities | -- | -- | -- | -- | $338.0M | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-270.6M | $-308.4M | $-130.5M | $-614.5M | $-69.4M | $-751.0M | $345.7M | $265.8M | $258.6M | $254.9M | ||
| Other Special Charges | $6.6M | $8.3M | $91.8M | $400.0K | $-11.6M | $-50.7M | $-157.2M | $-265.8M | $-258.6M | $-254.9M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-99.5M | $-55.8M | -- | -- | -- | -- | -- | -- | $148.3M | -- | ||
| Special Income Charges | $99.5M | $55.8M | $-160.8M | -- | -- | -- | $103.7M | $-300.0K | $14.2M | $-6.1M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | $13.3M | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $282.1M | $339.4M | $305.3M | $577.6M | $353.3M | $655.0M | $358.9M | $-374.7M | $-67.0M | $-6.1M | ||
| Pre-Tax Income | $90.5M | $121.7M | $270.1M | $362.5M | $151.4M | $462.6M | $138.1M | $-336.7M | $-23.5M | $37.4M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $14.0M | $-16.3M | $58.0M | $41.4M | $43.6M | $126.2M | $36.2M | $-55.3M | $10.2M | $13.6M | ||
| NET INCOME | ||||||||||||
| Net Income | $5.6M | $100.5M | $-221.8M | $224.1M | $110.1M | $330.4M | $93.7M | $-341.8M | $-76.5M | $-38.8M | ||
| Net Income (Continuing Operations) | $5.6M | $100.5M | $-159.7M | $224.1M | $92.9M | $313.2M | $101.9M | $-319.4M | $-77.2M | $-19.7M | ||
| Net Income (Discontinued Operations) | $5.6M | $100.5M | $-221.8M | $224.1M | $110.1M | $330.4M | $93.7M | $-341.8M | $-76.5M | $-38.8M | ||
| Net Income (Common Stockholders) | $2.8M | $100.5M | $-221.8M | $224.1M | $92.9M | $313.2M | $64.8M | $-341.8M | $-76.5M | $-38.8M | ||
| Normalized Income | -- | -- | $-34.1M | -- | -- | -- | -- | -- | -- | $43.1M | ||
| TOTALS | ||||||||||||
| Total Expenses | $341.8M | $154.4M | $-382.1M | $606.6M | $508.1M | $549.6M | $526.8M | $20.6M | $22.2M | $169.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $109.1M | $119.1M | $142.9M | $139.7M | $139.7M | $138.6M | $136.9M | $138.9M | $137.8M | $137.9M | ||
| Average Shares Outstanding (Diluted) | $109.1M | $119.1M | $144.8M | $141.5M | $140.3M | $140.1M | $138.6M | $138.9M | $137.8M | $137.9M | ||
| Shares Outstanding | $114.9M | $151.0M | $143.0M | $142.2M | $141.1M | $137.9M | $138.0M | $139.0M | $138.0M | $138.5M | ||
| Basic EPS | $0.01 | $0.83 | $1.04 | $1.6 | $0.66 | $2.26 | $0.47 | $-2.46 | $-0.56 | $-0.28 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $1.6 | $0.66 | $2.26 | $0.47 | $-2.46 | $-0.56 | $-0.28 | ||
| Diluted EPS | $0.01 | $0.83 | $1.04 | $1.58 | $0.66 | $2.24 | $0.47 | $-2.46 | $-0.56 | $-0.28 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $1.58 | $0.66 | $2.24 | $0.47 | $-2.46 | $-0.56 | $-0.28 | ||
| Dividend Per Share | $0.56 | $0.70 | $0.78 | $0.84 | $0.88 | $0.90 | $0.96 | $0.96 | $0.60 | $0.48 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | $2.8M | -- | -- | $2.6M | $17.2M | $17.2M | $28.9M | $38.0M | $43.5M | $43.5M | ||
| Acquired In Process Rn D | -- | -- | $371.8M | -- | -- | -- | $103.7M | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | -- | $78.7M | -- | -- | $412.7M | -- | -- | -- | -- | ||
| Acquisition Expense | -- | -- | -- | $6.8M | $900.0K | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $66.7M | $87.4M | $61.4M | $179.7M | $81.0M | $389.0M | $178.4M | $-252.8M | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $66.7M | $87.4M | $61.4M | $179.7M | $81.0M | $389.0M | $178.4M | $-252.8M | -- | -- | ||
| Fees | $59.4M | $51.7M | $-52.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | $226.7M | $40.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $130.7M | $77.8M | $369.6M | $434.9M | $353.6M | $412.7M | $103.7M | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | -- | -- | -- | -- | -- | -- | $148.3M | -- | ||
| Minority Interests | $-70.9M | $-37.5M | $-62.1M | $-94.4M | $2.3M | $-6.0M | $-8.2M | $-22.4M | $700.0K | $-19.1M | ||
| Non Recurring Operation Expense | -- | -- | $160.8M | -- | -- | -- | -- | $300.0K | $-14.2M | $6.1M | ||
| Other Gand A | $45.4M | $42.2M | $50.8M | $42.4M | $34.6M | $33.3M | $37.2M | $35.7M | $38.8M | $36.4M | ||
| Preferred Stock Dividends | $2.8M | -- | -- | $2.6M | $17.2M | $17.2M | $28.9M | $38.0M | $43.5M | $43.5M | ||
| Realized Capital Gain | -- | $226.7M | -- | $434.4M | -- | -- | -- | $127.6M | -- | -- | ||
| Rent And Landing Fees | $45.4M | $42.2M | $50.8M | -- | -- | $28.7M | -- | -- | -- | -- | ||
| Selling Expense | $8.0M | $7.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-99.5M | $-55.8M | -- | -- | -- | -- | -- | -- | $148.3M | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | KW | $11.01 | +0.2% | 244.42K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Kennedy-Wilson Holdings Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW