Kennedy-Wilson Holdings, Inc.KW
時価総額
$13.6億
PER
不動産投資・運用の大手。賃貸住宅やインダストリアルへの出資と不動産ローンの組成・管理を展開。AUMは2024年12月31日時点で280億ドル、246人・14拠点体制で運営。米国・英国・アイルランド中心に展開。
| 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Rental | - | - | - | - | - | - | - | 515 | 447 | 404 | 391 | 435 | 415 | 391 |
| Hotel | - | - | - | - | - | - | - | 156 | 81 | 14 | 17 | 47 | 57 | 9 |
| Investment management fees | - | - | - | - | - | - | - | - | - | - | 35 | 45 | 62 | 99 |
| Loans | - | - | - | - | - | - | - | 57 | 1 | - | 9 | 12 | 26 | 31 |
| Other | - | - | - | - | - | - | - | - | - | - | - | - | 2 | 1 |
| Total revenue | - | - | - | - | - | - | - | 774 | 570 | 451 | 454 | 540 | 563 | 531 |
| Principal co-investments | - | - | - | - | - | - | - | - | - | - | 271 | 200 | -188 | 56 |
| Carried interests | - | - | - | - | - | - | - | - | - | - | 118 | -21 | -64 | -50 |
| Total income (loss) from unconsolidated investments | 13 | - | - | - | - | - | - | - | - | 81 | 389 | 178 | -253 | 7 |
| Gain on sale of real estate, net | - | - | - | - | 72 | 131 | 227 | 372 | 434 | 338 | 413 | 104 | 128 | 160 |
| Rental | - | - | - | - | - | - | - | 161 | - | - | - | - | 153 | 150 |
| Hotel | - | - | - | - | - | - | - | 122 | - | - | - | - | 38 | 8 |
| Loans | - | - | - | - | - | - | - | 53 | - | - | - | - | - | - |
| Compensation and related | - | - | - | - | - | - | - | 169 | - | - | - | - | 139 | 135 |
| Carried interests compensation | - | - | - | - | - | - | - | - | - | - | 42 | -4 | -15 | -17 |
| General and administrative | 14 | 19 | 25 | 42 | 44 | 45 | 42 | 51 | 42 | 35 | 33 | 37 | 36 | 39 |
| Depreciation and amortization | 3 | - | - | - | - | - | - | - | 188 | 180 | 166 | 173 | 158 | 148 |
| Total expenses | 66 | 91 | 149 | 403 | 573 | 692 | 771 | 766 | 600 | 511 | 550 | 527 | 508 | 463 |
| Interest expense | - | - | - | 46 | 109 | 137 | - | - | - | - | - | - | 259 | 261 |
| Gain (Loss) on Extinguishment of Debt | - | - | - | -27 | -1 | - | - | - | - | - | -46 | 28 | -2 | -2 |
| Other income (loss) | - | - | - | - | - | 7 | 8 | 12 | 0 | 5 | -5 | 36 | -5 | 4 |
| (Loss) income before (provision for) benefit from income taxes | 5 | 7 | 17 | 123 | 112 | 91 | 122 | 270 | 363 | 151 | 463 | 138 | -337 | -23 |
| (Provision for) benefit from income taxes | -2,014,000 | -0 | 3 | 32 | 53 | 14 | -16 | 58 | 41 | 44 | 126 | 36 | -55 | 10 |
| Net (loss) income | 7 | 7 | 14 | 90 | 59 | 77 | 138 | 212 | 321 | 108 | 336 | 102 | -281 | -34 |
| Net loss (income) attributable to noncontrolling interests | 1 | 3 | 20 | 68 | -16 | 71 | 38 | 62 | 94 | -2 | 6 | 8 | 22 | -1 |
| Preferred dividends | - | - | - | - | - | - | - | - | - | - | - | - | 38 | 44 |
| Net (loss) income attributable to Kennedy-Wilson Holdings, Inc. common shareholders | -2,398,000 | -4 | -14 | 14 | 71 | 3 | 101 | 150 | 224 | 93 | 313 | 65 | -342 | -76 |
| (Loss) income per basic (in dollars per share) | -0.05 | - | - | 0.14 | 0.66 | 0.01 | 0.83 | 1.04 | 1.6 | 0.66 | 2.26 | 0.47 | -2.46 | -0.56 |
| (Loss) income per diluted (in dollars per share) | -0.05 | - | - | 0.14 | 0.66 | 0.01 | 0.83 | 1.04 | 1.58 | 0.66 | 2.24 | 0.47 | -2.46 | -0.56 |
| Common Stock, Dividends, Per Share, Declared | 0.11 | 0.2 | 0.28 | 0.36 | 0.48 | 0.56 | 0.7 | 0.78 | 0.85 | 0.88 | 0.9 | 0.96 | 0.96 | 0.6 |