Kennedy-Wilson Holdings, Inc.
KW
NYSE
9.7
USD+0.01(+0.10%)
As of today
Kennedy-Wilson Holdings, Inc. fundamentals
KW Income Statement
| Period Ending | Dec 31, 2007 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0 | 0 | 86,235,000 | 50,536,000 | 62,633,000 | 64,056,000 | 121,200,000 | 398,600,000 | 603,700,000 | 703,400,000 | 810,600,000 | 773,500,000 | 569,700,000 | 454,000,000 | 453,600,000 | 540,000,000 | 562,600,000 | 531,400,000 | |
| Cost of Revenue | 0 | 283,282 | 41,931,000,000 | 11,526,000 | 397,000 | 6,726,000 | 26,800,000 | 137,100,000 | 200,500,000 | 253,800,000 | 331,700,000 | 334,800,000 | 214,200,000 | 149,500,000 | 145,400,000 | 180,700,000 | 190,500,000 | 157,600,000 | |
| Gross Profit | 0 | -283,282 | -41,844,765,000 | 39,010,000 | 62,236,000 | 57,330,000 | 94,400,000 | 261,500,000 | 403,200,000 | 449,600,000 | 478,900,000 | 438,700,000 | 355,500,000 | 304,500,000 | 308,200,000 | 359,300,000 | 372,100,000 | 373,800,000 | |
| Gross Profit Margin | 0 | — | -485.241 | 0.772 | 0.994 | 0.895 | 0.779 | 0.656 | 0.668 | 0.639 | 0.591 | 0.567 | 0.624 | 0.671 | 0.679 | 0.665 | 0.661 | 0.703 | |
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.129 | 0.152 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | |
| General & Administrative Expenses | 72,845 | 533,739 | 93,750,000 | 53,607,000 | 58,892,000 | 75,282,000 | 101,300,000 | 155,900,000 | 198,600,000 | 231,900,000 | 219,400,000 | 219,600,000 | 194,200,000 | 179,000,000 | 237,900,000 | 173,200,000 | 160,000,000 | 157,000,000 | |
| Selling & Marketing Expenses | 0 | 0 | 0 | 3,186,000 | 3,965,000 | 4,550,000 | 3,600,000 | 5,600,000 | 7,300,000 | 8,000,000 | 7,200,000 | 5,900,000 | 3,800,000 | 0 | 0 | 0 | 0 | 0 | |
| SG&A Expenses | 72,845 | 533,739 | 93,750,000 | 56,793,000 | 62,857,000 | 79,832,000 | 104,900,000 | 161,500,000 | 205,900,000 | 239,900,000 | 226,600,000 | 225,500,000 | 198,000,000 | 179,000,000 | 237,900,000 | 173,200,000 | 160,000,000 | 157,000,000 | |
| Other Expenses | 0 | 886,646 | 1,122,000 | 1,618,000 | 2,798,000 | 4,937,000 | 17,400,000 | 5,100,000 | -2,500,000 | 6,600,000 | 8,300,000 | 12,000,000 | 187,599,999 | 125,500,000 | 166,300,000 | 172,900,000 | 157,800,000 | 148,300,000 | |
| Total Operating Expenses | 72,845 | 1,420,385 | 94,872,000 | 58,411,000 | 65,655,000 | 84,769,000 | 122,300,000 | 266,000,000 | 372,200,000 | 438,100,000 | 439,100,000 | 431,600,000 | 385,600,000 | 304,500,000 | 404,200,000 | 346,100,000 | 317,800,000 | 305,300,000 | |
| Total Costs & Expenses | 72,845 | 1,420,385 | 94,872,000 | 69,937,000 | 66,052,000 | 91,495,000 | 149,100,000 | 403,100,000 | 572,700,000 | 691,900,000 | 770,800,000 | 766,400,000 | 599,800,000 | 454,000,000 | 549,600,000 | 526,800,000 | 508,300,000 | 462,900,000 | |
| Interest Income | 1,080,541 | 3,808,688 | 502,000 | 854,000 | 2,306,000 | 12,194,000 | 0 | 9,500,000 | 4,300,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Interest Expense | 0 | 8,596,000 | 13,174,000 | 7,634,000 | 20,507,000 | 28,595,000 | 51,700,000 | 103,400,000 | 155,700,000 | 191,600,000 | 217,700,000 | 238,200,000 | 214,200,000 | 201,900,000 | 192,400,000 | 220,800,000 | 259,200,000 | 261,100,000 | |
| Depreciation & Amortization | 0 | 0 | 1,122,000 | 1,618,000 | 2,825,000 | 4,937,000 | 17,400,000 | 104,500,000 | 166,300,000 | 691,900,000 | 770,800,000 | 766,400,000 | 599,800,000 | 179,600,000 | 166,300,000 | 172,900,000 | 157,800,000 | 148,300,000 | |
| EBITDA | -14,267,778 | -7,365,202 | -20,449,749 | -13,562,000 | -13,215,000 | -37,209,000 | -48,700,000 | 100,000,000 | 197,300,000 | 209,700,000 | 243,500,000 | 212,100,000 | 337,600,000 | 532,900,000 | 821,300,000 | 531,800,000 | 80,300,000 | 385,900,000 | |
| EBITDA Margin | — | — | -0.237 | -0.268 | -0.211 | -0.581 | -0.402 | 0.251 | 0.327 | 0.298 | 0.3 | 0.274 | 0.593 | 1.174 | 1.811 | 0.985 | 0.143 | 0.726 | |
| Operating Income | -72,845 | -1,420,385 | -618,000 | 3,002,000 | -3,419,000 | 3,344,000 | 15,400,000 | 49,700,000 | 128,400,000 | 138,100,000 | 108,800,000 | 7,100,000 | 150,000,000 | 0 | -96,000,000 | 13,200,000 | 54,300,000 | 68,500,000 | |
| Operating Income Margin | — | — | -0.007 | 0.059 | -0.055 | 0.052 | 0.127 | 0.125 | 0.213 | 0.196 | 0.134 | 0.009 | 0.263 | 0 | -0.212 | 0.024 | 0.097 | 0.129 | |
| Total Other Income/Expenses (Net) | 28,193,778 | 2,922,042 | 7,953,749 | 25,392,000 | 21,140,000 | 3,200,000 | 1,100,000 | 72,800,000 | -16,000,000 | -47,600,000 | 12,900,000 | 217,900,000 | 316,600,000 | 151,400,000 | 558,600,000 | 124,900,000 | -391,000,000 | -92,000,000 | |
| Income Before Tax | 1,007,696 | 2,388,303 | -13,618,000 | 10,212,000 | 5,121,000 | 6,841,000 | 16,500,000 | 122,500,000 | 112,400,000 | 90,500,000 | 121,700,000 | 270,100,000 | 362,500,000 | 151,400,000 | 462,600,000 | 138,100,000 | -336,700,000 | -23,500,000 | |
| Pre-Tax Income Margin | — | — | -0.158 | 0.202 | 0.082 | 0.107 | 0.136 | 0.307 | 0.186 | 0.129 | 0.15 | 0.349 | 0.636 | 0.333 | 1.02 | 0.256 | -0.598 | -0.044 | |
| Income Tax Expense | 392,498 | 877,088 | -3,961,000 | 3,727,000 | -2,014,000 | -208,000 | 2,900,000 | 32,400,000 | 53,400,000 | 14,000,000 | -16,300,000 | 58,000,000 | 41,400,000 | 43,600,000 | 126,200,000 | 36,200,000 | -55,300,000 | 10,200,000 | |
| Net Income | 615,198 | 1,511,215 | -15,336,000 | 3,506,000 | 6,346,000 | 4,250,000 | -6,400,000 | 21,900,000 | 74,700,000 | 5,600,000 | 100,500,000 | 150,000,000 | 321,100,000 | 110,100,000 | 330,400,000 | 93,700,000 | -303,800,000 | -33,000,000 | |
| Net Income Margin | — | — | -0.178 | 0.069 | 0.101 | 0.066 | -0.053 | 0.055 | 0.124 | 0.008 | 0.124 | 0.194 | 0.564 | 0.243 | 0.728 | 0.174 | -0.54 | -0.062 | |
| Earnings Per Share (EPS) | 0.047 | 0.066 | -0.57 | -0.03 | -0.05 | -0.07 | -0.09 | 0.14 | 0.66 | 0.01 | 0.83 | 1.05 | 2.3 | 0.66 | 2.26 | 0.47 | -2.46 | -0.56 | |
| Diluted Earnings Per Share (EPS) | 0.047 | 0.062 | -0.57 | -0.03 | -0.05 | -0.07 | -0.09 | 0.14 | 0.66 | 0.01 | 0.83 | 1.04 | 2.27 | 0.66 | 2.24 | 0.47 | -2.46 | -0.56 | |
| Weighted Average Shares Outstanding | 13,155,357 | 22,892,498 | 26,891,304 | 38,978,272 | 42,415,770 | 55,285,833 | 71,159,919 | 89,200,855 | 103,261,513 | 109,094,530 | 119,147,192 | 142,895,472 | 139,729,573 | 139,741,411 | 138,552,058 | 136,900,875 | 138,930,517 | 137,778,812 | |
| Weighted Average Shares Outstanding (Diluted) | 13,155,357 | 24,310,299 | 26,891,304 | 38,978,272 | 42,415,770 | 55,285,833 | 71,159,919 | 91,555,214 | 109,553,728 | 109,094,530 | 119,147,192 | 144,753,421 | 141,501,323 | 140,347,365 | 140,132,435 | 138,567,534 | 138,930,517 | 137,778,812 |