Отчетность Kennedy-Wilson Holdings, Inc.
Капитализация
Отчетность Годовая
Квартальная
|
2000 |
2001 |
2002 |
2003 |
2004 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
0.1193 |
0.2821 |
0.2471 |
0.351 |
0.42 |
0.5819 |
0.9926 |
2.05 |
2.78 |
2.62 |
2.44 |
2.5 |
2.56 |
3.12 |
3.24 |
2.39 |
|
2.15 |
|
|
Выручка, млрд $
|
0.0927 |
0.0602 |
0.0447 |
0.0271 |
0.042 |
|
|
0.0862 |
0.051 |
0.063 |
0.064 |
0.121 |
0.399 |
0.604 |
0.703 |
0.811 |
0.7735 |
0.5697 |
0.4509 |
0.4536 |
0.54 |
0.5475 |
0.5626 |
|
|
Чистая прибыль, млрд $
|
0.0047 |
0.0024 |
0.0062 |
0.0054 |
0.0041 |
0.000615 |
0.0015 |
-0.0153 |
0.004 |
0.006 |
0.004 |
-0.006 |
0.021 |
0.075 |
0.005 |
0.101 |
0.15 |
0.3211 |
0.1101 |
0.3304 |
0.0937 |
0.0252 |
-0.3038 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
0.3162 |
0.4497 |
0.6242 |
0.9507 |
1.6324 |
4.9 |
11.32 |
12.15 |
7.75 |
7.55 |
7.67 |
6.63 |
8.23 |
7.34 |
7.56 |
6.73 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.4462 |
0.15 |
0.0255 |
0.288 |
0.2277 |
0.1413 |
0.0543 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
-0.0001 |
-0.0014 |
-0.005 |
0.0165 |
0.0276 |
0.0376 |
0.0656 |
0.2622 |
0.4501 |
0.481 |
0.552 |
0.6523 |
0.3376 |
0.2051 |
0.4543 |
0.4006 |
0.3103 |
0.2121 |
|
|
FCF, млрд $
|
|
|
|
|
|
|
|
-0.061 |
-0.022 |
-0.009 |
0.007 |
0.029 |
0.098 |
0.178 |
0.103 |
0.073 |
0.0931 |
-0.2106 |
-0.2067 |
-0.1695 |
-0.128 |
-0.1095 |
-0.0759 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.073 |
0.0931 |
-0.0195 |
-0.0126 |
-0.0303 |
0.0329 |
0.0248 |
0.1413 |
|
|
Баланс стоимость, млрд $
|
0.0044 |
0.0067 |
0.0127 |
0.0167 |
0.0208 |
0.000615 |
0.0021 |
0.0188 |
0.0178 |
0.0097 |
-0.0059 |
-0.0422 |
-0.062 |
-0.0442 |
-0.1122 |
-0.0906 |
1.25 |
1.68 |
1.64 |
1.78 |
1.96 |
1.92 |
1.7551 |
|
|
Операционная прибыль, млрд $
|
0.0075 |
0.000965 |
|
|
|
-0.0001 |
-0.0014 |
-0.0086 |
-0.019 |
-0.003 |
-0.027 |
-0.027 |
-0.005 |
0.031 |
0.012 |
0.039 |
0.0071 |
0.15 |
0.0255 |
0.288 |
0.2277 |
0.1413 |
0.0543 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
0.0001 |
0.0014 |
0.0949 |
0.0584 |
0.0657 |
0.0848 |
0.1223 |
0.266 |
0.3722 |
0.4381 |
0.4391 |
0.4316 |
0.3856 |
0.3614 |
0.4042 |
0.3461 |
0.327 |
0.16 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
|
0.0358 |
0.024 |
0.003 |
0.1002 |
0.001 |
1.9375 |
1.305 |
0.4095 |
0.1552 |
0.8143 |
0.1911 |
0.1941 |
0.1392 |
0.1609 |
0.1735 |
0.2172 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.14 |
0.14 |
0.12 |
0.11 |
0.11 |
0.1065 |
0.0994 |
0.1084 |
0.1144 |
0.1314 |
0.1247 |
0.1361 |
0.1396 |
0.1396 |
0.1322 |
0.1465 |
0.1413 |
0.1401 |
|
|
Чистая прибыль, млрд $
|
0.02 |
0.16 |
-0.01 |
-0.04 |
-0.02 |
0.1725 |
-0.0016 |
0.2212 |
0.0725 |
0.0443 |
0.0401 |
-0.0009 |
0.0243 |
0.0305 |
-0.0287 |
0.0473 |
-0.0922 |
-0.2478 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
8.75 |
7.9 |
7.18 |
7.32 |
7.46 |
1.82 |
1.7851 |
6.73 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
0.0968 |
0.0419 |
0.0589 |
0.0301 |
0.0104 |
-0.0373 |
-0.1367 |
-0.2725 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
|
0.0974 |
0.3708 |
0.1853 |
0.1618 |
0.1401 |
0.0852 |
0.105 |
0.0703 |
0.0498 |
0.0028 |
-0.0979 |
-0.233 |
|
|
FCF, млрд $
|
0.06 |
0.03 |
0.04 |
-0.02 |
0.08 |
0.0648 |
-0.055 |
0.0154 |
0.0099 |
0.0822 |
-0.0855 |
0.0043 |
-0.0328 |
-0.014 |
-0.067 |
0.0417 |
-0.078 |
0.0237 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
-0.0766 |
0.0103 |
-0.0184 |
0.0544 |
-0.0589 |
0.0374 |
0.0168 |
0.0376 |
-0.067 |
0.1244 |
-0.078 |
0.0944 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
-0.0189 |
0.1654 |
0.1963 |
0.1924 |
2.04 |
1.97 |
1.93 |
1.96 |
1.92 |
2.15 |
2.01 |
1.7551 |
|
|
Операционная прибыль, млрд $
|
0.06 |
0.03 |
0.04 |
-0.02 |
0.08 |
0.0648 |
-0.055 |
0.0154 |
0.0099 |
0.0822 |
0.0968 |
0.0419 |
0.0589 |
0.0301 |
0.0104 |
0.096 |
0.0641 |
0.102 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
0.0862 |
0.0996 |
0.0884 |
0.13 |
0.0991 |
0.0845 |
0.0825 |
0.08 |
0.08 |
0.0087 |
0.0084 |
0.0102 |
|
|
CAPEX, млрд $
|
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.0445 |
0.0444 |
0.0417 |
0.0392 |
0.041 |
0.0266 |
0.0331 |
0.0496 |
0.0516 |
0.0392 |
0.0401 |
0.053 |
0.0707 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2000 |
2001 |
2002 |
2003 |
2004 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
0.0052 |
0.0111 |
0.0119 |
0.0063 |
0.0106 |
0.2474 |
0.0000 |
0.0578 |
0.047 |
0.1159 |
0.1209 |
0.1782 |
0.1746 |
0.1826 |
0.2602 |
0.3513 |
0.488 |
0.5739 |
0.9651 |
0.5248 |
0.4393 |
0.3493 |
0.3137 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0002 |
|
|
1.95 |
2.24 |
|
2.24 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1328 |
0.0521 |
0.0479 |
0.1664 |
0.1902 |
0.1031 |
0.1031 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0137 |
0.6758 |
1.0646 |
1.93 |
0.0127 |
|
0.0127 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2061 |
0.1876 |
0.1796 |
0.1663 |
0.1729 |
0.1578 |
0.1578 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6345 |
0.626 |
1.01 |
0.6912 |
0.6295 |
0.427 |
0.6861 |
|
|
Чистые активы, млрд
|
0.0498 |
0.052 |
0.0627 |
0.0562 |
0.0386 |
|
|
0.1773 |
0.3002 |
0.4102 |
0.5096 |
0.7683 |
0.9011 |
1.1338 |
1.048 |
1.5775 |
0.6345 |
0.626 |
1.01 |
0.6912 |
0.6295 |
0.5415 |
5.19 |
|
|
Активы, млрд
|
0.1331 |
0.1295 |
0.1291 |
0.1333 |
0.0998 |
0.2482 |
0.2494 |
0.3363 |
0.4878 |
0.7928 |
1.2838 |
1.7988 |
6.33 |
7.64 |
7.66 |
7.72 |
7.36 |
7.3 |
7.33 |
7.88 |
8.27 |
8.15 |
7.71 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1673 |
0.04 |
1.85 |
0.2479 |
0.3424 |
0.3424 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.41 |
5.05 |
5.09 |
5.43 |
5.59 |
5.3 |
5.3 |
|
|
Задолженность, млрд
|
0.0833 |
0.0775 |
0.0664 |
0.077 |
0.0613 |
0.0846 |
0.0844 |
0.1569 |
0.1749 |
0.3792 |
0.765 |
0.9799 |
3.29 |
4.78 |
5.32 |
6.15 |
5.93 |
5.59 |
5.66 |
6.07 |
6.26 |
6.18 |
5.91 |
|
|
Чистый долг, млрд
|
0.0588 |
0.053 |
0.0457 |
0.0588 |
0.0389 |
-0.2474 |
0.0000 |
0.0691 |
0.0987 |
0.2042 |
0.3688 |
0.6398 |
2.85 |
8.53 |
9.52 |
10.97 |
4.92 |
4.47 |
4.13 |
4.91 |
5.15 |
5.24 |
4.99 |
|
|
Долг, млрд
|
0.064 |
0.0641 |
0.0576 |
0.0651 |
0.0495 |
|
|
0.1269 |
0.1456 |
0.3201 |
0.4896 |
0.818 |
3.02 |
8.72 |
9.78 |
5.66 |
5.41 |
5.05 |
5.09 |
5.43 |
5.59 |
5.59 |
5.31 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.39 |
0.57 |
0.67 |
0.73 |
0.73 |
0.9651 |
1.44 |
0.5001 |
0.5305 |
0.5248 |
0.4621 |
0.4606 |
0.4203 |
0.4393 |
0.3493 |
0.387 |
0.3309 |
0.3137 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
2.18 |
2.13 |
2.24 |
|
|
|
|
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.1841 |
0.1818 |
0.1902 |
0.1922 |
0.04 |
0.0474 |
0.1031 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
2.17 |
0.0138 |
0.0127 |
0.4353 |
0.4726 |
0.4226 |
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0461 |
0.0402 |
0.0394 |
0.0401 |
0.0388 |
0.0395 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
0.6447 |
0.6021 |
0.6295 |
0.5415 |
0.427 |
0.3783 |
0.6861 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
1.6178 |
1.7972 |
1.7998 |
1.7776 |
0.7068 |
0.6447 |
0.6021 |
0.6295 |
0.5415 |
4.98 |
4.85 |
|
|
|
Активы, млрд
|
|
|
|
|
|
|
7.65 |
7.19 |
7.77 |
7.88 |
8.07 |
8.32 |
8.08 |
8.27 |
8.15 |
8.15 |
7.91 |
7.71 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2479 |
0.157 |
0.1437 |
0.1231 |
0.3424 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
5.72 |
5.53 |
5.59 |
5.59 |
5.33 |
5.25 |
5.3 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
6 |
5.36 |
5.94 |
6.07 |
6 |
6.33 |
6.14 |
6.26 |
6.18 |
5.99 |
5.86 |
5.91 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
4.07 |
4.07 |
4.54 |
4.91 |
4.95 |
5.26 |
5.11 |
5.15 |
5.24 |
-0.387 |
-0.3309 |
4.99 |
|
|
Долг, млрд
|
|
|
|
|
|
|
5.51 |
4.76 |
5.38 |
5.43 |
5.41 |
5.72 |
5.53 |
5.59 |
5.59 |
5.33 |
5.25 |
5.31 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
|
|
-8.65 |
-0.44 |
-0.68 |
-0.85 |
-2.27 |
1.49 |
6.7 |
0.1 |
8.24 |
11.48 |
21.95 |
6.63 |
19.31 |
5.01 |
1.296 |
|
-16.34 |
18.06 |
|
|
ROA, %
|
0.25 |
0.61 |
-4.56 |
-0.26 |
-0.37 |
-0.38 |
-0.94 |
0.31 |
0.98 |
0.01 |
1.29 |
1.9891 |
4.38 |
1.5048 |
4.35 |
1.1605 |
0.3069 |
|
-3.8 |
2.80 |
|
|
ROIC, %
|
|
|
-2.2 |
0.92 |
1.67 |
0.7 |
1.17 |
3.19 |
3.43 |
2.86 |
3.55 |
4.91 |
6.33 |
3.78 |
6.78 |
|
|
|
7.24 |
7.44 |
|
|
ROS, %
|
|
|
-7.1 |
29.42 |
39.66 |
50.95 |
39.77 |
39.56 |
47.01 |
30.1 |
37.24 |
57.69 |
84.82 |
80.93 |
143.08 |
11.9 |
17.35 |
-54 |
-54 |
25.74 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
6.52 |
2.22 |
0.3768 |
3.98 |
2.76 |
1.7365 |
|
0.7652 |
4.64 |
|
|
Рентаб EBITDA, %
|
|
|
-5.8 |
32.62 |
44.13 |
58.66 |
54.13 |
65.78 |
74.56 |
58.27 |
68.06 |
84.33 |
59.26 |
45.49 |
100.15 |
74.19 |
56.68 |
|
37.7 |
64.04 |
|
|
Чистая рентаб, %
|
|
|
-17.78 |
-38.4 |
-5.5 |
-42.8 |
-23 |
-1.1 |
5.1 |
1.6 |
4.9 |
19.39 |
56.36 |
24.42 |
72.84 |
17.35 |
4.6 |
|
-54 |
25.72 |
|
|
Operation Margin, %
|
|
|
-10.02 |
-38.39 |
-5.46 |
-42.84 |
-23.02 |
-1.13 |
5.14 |
1.63 |
4.91 |
0.92 |
-5.28 |
-13.31 |
-21.16 |
|
42.17 |
9.65 |
9.65 |
34.72 |
|
|
Чистая процентная маржа, %
|
|
|
|
-2.08 |
-3.83 |
-6.08 |
-11.96 |
3.11 |
11.3 |
0.16 |
12.26 |
19.28 |
39.28 |
20.6 |
69.05 |
|
|
|
73.84 |
51.84 |
|
|
Доходность FCF, %
|
|
|
-24.7 |
-6.16 |
-2.07 |
-16.06 |
-12.81 |
-89.86 |
-40.49 |
-11.68 |
-3.37 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
-0.0822 |
13.62 |
4.18 |
2.41 |
2.23 |
-0.048 |
1.2715 |
1.5639 |
-1.4647 |
1.9808 |
-4.6 |
-12.47 |
18.06 |
|
|
ROA, %
|
-0.0174 |
2.96 |
0.9383 |
0.5341 |
0.503 |
-0.011 |
0.2963 |
0.3729 |
-0.3495 |
0.4786 |
-1.145 |
-3.17 |
2.80 |
|
|
ROCE, %
|
|
|
|
|
1.3581 |
0.5655 |
0.7881 |
0.3895 |
0.1318 |
-0.4663 |
-1.6842 |
-3.48 |
4.64 |
|
|
Рентаб EBITDA, %
|
97.99 |
342.07 |
161.98 |
123.14 |
112.35 |
62.6 |
75.21 |
50.36 |
37.67 |
1.91 |
-69.29 |
-166.31 |
64.04 |
|
|
Чистая рентаб, %
|
-1.31 |
202.68 |
61.36 |
31.81 |
32.16 |
-0.66 |
17.41 |
21.85 |
-21.71 |
26.62 |
-65.25 |
-176.87 |
25.72 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.2177 |
0.2382 |
0.0354 |
0.1302 |
0.1966 |
0.0424 |
0.1539 |
|
0.0424 |
|
Расходы на обслуживание долга
|
0.2177 |
0.2382 |
0.2151 |
0.2112 |
0.1924 |
0.2208 |
0.2326 |
|
0.2592 |
|
Всего задолженность
|
|
0.5131 |
0.5384 |
0.5618 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
212 |
220 |
230 |
259 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0332 |
0.0079 |
0.0978 |
0.1241 |
0.0549 |
0.0225 |
0.0448 |
0.03 |
0.0566 |
0.0674 |
0.1382 |
|
|
Расходы на обслуживание долга
|
0.0516 |
0.0445 |
0.0453 |
0.051 |
0.0505 |
0.0532 |
0.0571 |
0.06 |
0.0623 |
0.066 |
0.0642 |
0.0667 |
|