Kennedy-Wilson Statements
KW
Kennedy-Wilson Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
132
100
37
28
95
72
—
0
36.8
27.9
73.2
55.5
21.8
16.5
-81.9
-62.05
0.3
0.2
-60.1
-45.5
-11.8
-8.9
-59.1
-44.8
-0.43
137.59
136.4
100
44.8
32.8
91.6
67.2
—
0
30.4
22.3
69.3
50.8
22.3
16.3
-71.4
-52.3
6.8
5
64.4
47.2
26.7
19.6
26.9
19.7
0.194
138.63
142.6
100
49.4
34.6
93.2
65.4
—
0
41.3
29
80.8
56.7
12.4
8.7
-249.8
-175.2
-29.5
-20.7
-277.9
-194.9
-42
-29.5
-247.8
-173.8
-1.783
138.98
141.3
100
—
0
—
0
—
0
81.7
57.8
120.5
85.3
20.8
14.7
-138.2
-97.8
3.2
2.3
-83.8
-59.3
-19.7
-13.9
-92.2
-65.3
-0.66
139.4
146.5
100
—
0
—
0
—
0
93
63.5
133.1
90.9
13.4
9.1
-67.4
-46.007
24.3
16.6
57.6
39.3
10.3
7
39
26.6
0.28
139.5
132.2
100
—
0
—
0
—
0
85.1
64.4
124.5
94.2
7.7
5.8
-56.6
-42.8
-3
-2.3
-32.6
-24.7
-3.9
-3
-40.8
-30.9
-0.3
137.9
139.6
100
—
0
—
0
—
0
89.3
64
129.5
92.8
10.1
7.2
-30
-21.5
-10
-7.2
52.9
37.9
13.7
9.8
22.6
16.2
0.16
142.9
139.6
100
—
0
—
0
—
0
83.6
59.9
129.7
92.9
9.9
7.1
-44.8
-32.09
36.7
26.3
37.5
26.9
13.9
10
16.4
11.7
0.12
137.1
136.1
100
—
0
—
0
—
0
85.2
62.6
128.5
94.4
7.6
5.6
-22.5
-16.5
3.6
2.6
-0.5
-0.4
0.4
0.3
-9
-6.6
-0.07
136.8
124.7
100
—
0
—
0
—
0
95.8
76.8
139.1
111.5
-14.4
-11.5
54.9
44
5.8
4.7
48.2
38.7
8.2
6.6
34.8
27.9
0.23
150.4
131.4
100
—
0
—
0
—
0
129.5
98.6
169.8
129.2
-38.4
-29.2
124.1
94.4
-2.4
-1.8
72.3
55
28
21.3
37.5
28.5
0.27
138.8
114.4
100
—
0
—
0
—
0
85.3
74.6
124.5
108.8
-10.1
-8.8
97.8
85.5
0.4
0.3
103.1
90.1
30.6
26.7
65.9
57.6
0.47
139.4
108.4
100
—
0
—
0
—
0
92.8
85.6
134.5
124.1
-26.1
-24.08
7.9
7.3
—
0
286.1
263.9
64.9
59.9
215.4
198.7
1.53
140.8
99.4
100
—
0
—
0
—
0
76.4
76.9
120.8
121.5
-21.4
-21.5
-33.2
-33.4
-3
-3.02
1.1
1.1
2.7
2.7
-5.6
-5.6
-0.04
138.8
109.6
100
—
0
106.5
97.2
—
0
104.2
95.1
146.2
133.4
-36.6
-33.4
-14.6
-13.3
-4
-3.6
226.4
206.6
53.9
49.2
170
155.1
1.21
140.8
114.2
100
—
0
114.2
100
—
0
72
63
116.3
101.8
-2.1
-1.8
-35.9
-31.4
1.6
1.4
-32.5
-28.5
-12.8
-11.2
-25.1
-22
-0.18
140.1
106.9
100
—
0
106.9
100
—
0
70.5
65.9
115.8
108.3
-8.9
-8.3
-32.5
-30.4
-0.1
-0.09
-42.3
-39.6
-3.2
-3
-42.1
-39.4
-0.3
140.2
123.3
100
—
0
123.3
100
—
0
84.3
68.4
129.8
105.3
-6.5
-5.3
-37.9
-30.7
0.2
0.2
-0.2
-0.2
5.7
4.6
-9.9
-8.03
-0.07
140.2
141.4
100
—
0
142.3
100.6
—
0
108.1
76.4
149.9
106
-8.5
-6.01
-3.3
-2.3
-4.1
-2.9
165.2
116.8
6.3
4.5
158.1
111.8
1.12
141.7
143
100
—
0
143
100
—
0
101.5
71
147.9
103.4
-4.9
-3.4
32.2
22.5
—
0
29.6
20.7
10.2
7.1
20.7
14.5
0.15
140.5
143.7
100
—
0
143.7
100
—
0
97.6
67.9
143.8
100.1
-0.1
-0.07
-49.8
-34.7
1.9
1.3
162.1
112.8
20.9
14.5
50.7
35.3
0.36
140.4
140.7
100
1.2
0.9
139.5
99.1
—
0
102.8
73.1
151.9
108
-12.4
-8.8
-13.6
-9.7
-2.5
-1.8
5.6
4
4
2.8
-5.3
-3.8
-0.04
139.8
178.7
100
6.9
3.9
171.8
96.1
—
0
133.5
74.7
180.9
101.2
-9.1
-5.09
-39.1
-21.9
-1.5
-0.8
57.2
32
24.3
13.6
30.6
17.1
0.21
145.5
185.8
100
5.8
3.1
180
96.9
—
0
119.9
64.5
171.4
92.2
8.6
4.6
-31.2
-16.8
3.4
1.8
19.8
10.7
6.9
3.7
11.9
6.4
0.08
141.8
217.8
100
31.4
14.4
186.4
85.6
—
0
129.6
59.5
181.1
83.1
5.3
2.4
-56.3
-25.8
11.1
5.1
196.7
90.3
29.4
13.5
108.8
50
0.76
142.7
190.1
100
8.4
4.4
181.7
95.6
—
0
124.8
65.6
180.5
95
1.2
0.6
-32.9
-17.3
0.1
0.05
-3.6
-1.9
-2.6
-1.4
-2.6
-1.4
-0.02
147.9
181.3
6.5
174.8
—
144.2
199.5
-24.7
-38.4
3.7
88.2
27.6
98.8
0.7
140.7
272.5
63.4
209.1
—
112.4
167.8
41.3
-39.2
-0.3
6.1
-3.7
-9.1
-0.08
112
180.3
9.6
170.7
—
116.5
168.6
2.1
-41.3
4.4
30.6
8.7
9.2
0.08
111.7
167.7
0.7
167
—
105.1
154.8
12.2
-21
0.5
-3.2
-4.1
0.5
—
112.2
167.4
9
158.4
—
134.4
185.3
-26.9
30.4
-1
57.1
11.9
14
0.13
109.5
174.3
2.5
171.8
—
113.6
163.6
8.2
-19.6
1.9
18.6
5.5
-2.9
-0.03
108.6
176.5
9.2
167.3
—
110.5
159.4
7.9
-37.4
5
-6.1
-3.9
-2
-0.02
109.7
172.2
1.4
170.8
—
113.1
161.5
9.3
-25.4
0.7
20.9
0.5
-8
-0.07
109.1
166.3
—
166.3
—
118.1
164.9
1.4
11
-1.8
49.2
20.9
27.5
0.23
121.7
159.2
1.1
158.1
—
98.5
143.4
14.7
-27.1
-4.3
9.6
4.5
14.3
0.13
107.4
140.5
—
140.5
—
103.9
141.9
-1.4
-21
2.8
66
36.1
29.9
0.27
111.4
137.7
1.5
136.2
—
83.3
119.9
16.3
-21.2
0.8
-12.4
-8.1
-3.5
-0.04
91.5
141.6
6.1
135.5
—
96.3
133.5
2
-23.8
4.1
-28.9
-8.4
-29.6
-0.33
90.2
113.7
1.1
112.6
—
78.4
113.1
-0.5
-17.6
-1.9
3.6
6.6
-2.7
-0.03
89.3
91.8
3.8
88
—
59.4
84.7
3.3
5.2
2.1
89.1
25.4
34.4
0.37
91
51.5
9.7
41.8
—
43.8
51.1
-9.3
-13
0.8
58.7
8.8
10.3
0.12
89.4
30.3
—
30.3
—
38.7
44.1
-13.8
-3.3
-2.4
24.9
4.3
-5.2
-0.07
79.2
33.5
0.9
32.6
—
31.9
36.4
-3.8
0.1
0.1
-2
0.8
-4.1
-0.06
72.6
36.5
5.1
31.4
—
30.6
35
-3.6
2.1
0.2
-1.8
-0.5
-2.5
-0.03
80.1
22.8
1.9
20.9
—
22.6
25.7
-4.8
-9.2
0.2
-4.3
-1.7
-3.6
-0.06
61.9
22.9
1
21.9
—
33.7
35.7
-13.8
4
0.4
15.4
4.9
8.9
0.147
60.5