Kennedy-Wilson Holdings, Inc.
NYSE:KW · New York Stock Exchange
-$0.01 today
Vol 4.09M · Avg 1.08M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $4.7M +113.9% | -$33.7M +88.0% | -$281.4M -376.2% | $101.9M -69.7% | $336.4M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $133.0M -10.3% | $148.3M -6.0% | $157.8M -8.7% | $172.9M +4.0% | $166.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 +100.0% | -$10.4M +84.2% | -$65.9M -460.1% | $18.3M -83.7% | $112.2M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $23.6M -31.6% | $34.5M +19.0% | $29.0M +1.0% | $28.7M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$49.6M -481.5% | $13.0M +164.4% | -$20.2M +35.0% | -$31.1M +29.2% | -$43.9M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$4.5M -138.8% | $11.6M +148.7% | -$23.8M -77.6% | -$13.4M -2580.0% | -$500.0K | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 -100.0% | $8.0M -67.5% | $24.6M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$41.7M | $0 | $0 +100.0% | -$8.0M +67.5% | -$24.6M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$3.4M -342.9% | $1.4M -61.1% | $3.6M +120.3% | -$17.7M +59.2% | -$43.4M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $290.9M +439.4% | -$85.7M -138.2% | $224.1M +186.8% | -$258.1M +59.0% | -$630.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $379.0M +587.8% | $55.1M +12.7% | $48.9M +48.6% | $32.9M +208.6% | -$30.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$66.6M +49.4% | -$131.6M +39.4% | -$217.2M -35.0% | -$160.9M -15.6% | -$139.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$29.1M +76.7% | -$125.0M +25.3% | -$167.4M +53.7% | -$361.3M -28.7% | -$280.8M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$361.8M | $0 +100.0% | -$2.1M +79.8% | -$10.4M +65.4% | -$30.1M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $634.5M +39556.3% | $1.6M | $0 -100.0% | $112.6M -19.1% | $139.2M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$18.5M -102.8% | $669.2M +78.5% | $375.0M +542.1% | $58.4M +108.0% | -$727.1M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $158.5M -61.7% | $414.2M +3640.2% | -$11.7M +96.8% | -$361.6M +65.2% | -$1.0B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$420.3M -8.7% | -$386.7M -124.2% | -$172.5M -215.5% | $149.3M -83.5% | $902.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 -100.0% | $29.8M -90.0% | $297.3M | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$9.2M +39.1% | -$15.1M +27.8% | -$20.9M +33.0% | -$31.2M +62.5% | -$83.2M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$111.5M +22.4% | -$143.7M +16.2% | -$171.5M -6.9% | -$160.5M -14.1% | -$140.7M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$19.3M +2.5% | -$19.8M +26.9% | -$27.1M -371.0% | $10.0M +121.5% | -$46.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$560.3M +0.9% | -$565.5M -243.1% | -$164.8M -162.4% | $264.2M -58.2% | $632.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$10.2M | $0 -100.0% | $2.0M +109.5% | -$21.0M -425.0% | -$4.0M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$33.0M +65.7% | -$96.2M +23.4% | -$125.6M -46.9% | -$85.5M +80.6% | -$440.3M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $312.4M +508.4% | -$76.5M +54.5% | -$168.3M -31.5% | -$128.0M +24.5% | -$169.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Diversified Healthcare Trust
NASDAQ:DHC
$2.19B
Anywhere Real Estate Inc.
HOUS
$1.98B
Two Harbors Investment Corp.
NYSE:TWO
$1.30B
Marcus & Millichap, Inc.
NYSE:MMI
$1.14B
Piedmont Office Realty Trust, Inc.
NYSE:PDM
$1.14B
Safehold Inc.
NYSE:SAFE
$1.13B
Chimera Investment Corporation
NYSE:CIM
$1.12B
Chatham Lodging Trust
NYSE:CLDT
$600.32M
City Office REIT, Inc.
CIO
$282.14M
Smith Douglas Homes Corp.
NYSE:SDHC
$112.85M
SEC Filings
Recent regulatory filings
No filings found.
Does KW generate free cash flow?
Kennedy-Wilson Holdings, Inc. (KW) generated $312.40M of free cash flow in fiscal 2025.
How much operating cash flow does KW produce?
Operating cash flow was $379.00M, before capital expenditures of $66.60M.
Explore More
Continue the stock analysis
Jump to another research area for this company.