Financhill
Sell
44

KMPR Quote, Financials, Valuation and Earnings

Last price:
$41.00
Seasonality move :
2.1%
Day range:
$40.59 - $41.63
52-week range:
$33.91 - $72.25
Dividend yield:
3.15%
P/E ratio:
10.60x
P/S ratio:
0.53x
P/B ratio:
0.87x
Volume:
592.1K
Avg. volume:
913.4K
1-year change:
-37.57%
Market cap:
$2.4B
Revenue:
$4.6B
EPS (TTM):
$3.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $5.8B $5.5B $4.9B $4.6B
Revenue Growth (YoY) 1.6% 13.06% -4.39% -10.89% -6.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $94.6M $4.8M $9.2M $7.2M $8.2M
Operating Expenses -$709.9M $14.6M $83.9M -$2.7M -$520M
Operating Income $709.9M -$14.6M -$83.9M $2.7M $520M
 
Net Interest Expenses $36M $43.6M $54.7M $56.1M $56.9M
EBT. Incl. Unusual Items $510.1M -$245.3M -$371M -$347.1M $388.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.2M -$124.8M -$84.4M -$74.8M $76M
Net Income to Company $409.9M -$123.7M -$286.6M -$272.3M $312.5M
 
Minority Interest in Earnings -- -- -- -$200K -$5.3M
Net Income to Common Excl Extra Items $409.5M -$120.5M -$286.6M -$272.3M $312.5M
 
Basic EPS (Cont. Ops) $6.24 -$1.88 -$4.49 -$4.25 $4.95
Diluted EPS (Cont. Ops) $6.14 -$1.88 -$4.49 -$4.25 $4.91
Weighted Average Basic Share $65.6M $64.3M $63.8M $64M $64.2M
Weighted Average Diluted Share $66.7M $64.3M $63.8M $64M $64.8M
 
EBITDA -- -- -- -- --
EBIT $510.1M -$245.3M -$371M -$347.1M $388.5M
 
Revenue (Reported) $5.1B $5.8B $5.5B $4.9B $4.6B
Operating Income (Reported) $709.9M -$14.6M -$83.9M $2.7M $520M
Operating Income (Adjusted) $510.1M -$245.3M -$371M -$347.1M $388.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.4B $1.2B $1.2B $1.2B
Revenue Growth (YoY) 7.49% -5.93% -12.36% -1.62% 5.22%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $12.3M $4M $2.4M $2.2M --
Operating Expenses $66.4M $16M $103.9M -$157.4M -$2M
Operating Income -$66.4M -$16M -$103.9M $157.4M $2M
 
Net Interest Expenses $10.7M $14.3M $14.1M $14.4M $9.1M
EBT. Incl. Unusual Items -$129.8M -$87.8M -$190.8M $90.7M -$33.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$54.5M -$13M -$44.4M $18.5M -$8.9M
Net Income to Company -$75.3M -$74.8M -$146.4M $72.2M --
 
Minority Interest in Earnings -- -- -$100K -$1.5M -$3.2M
Net Income to Common Excl Extra Items -$75.3M -$74.8M -$146.4M $72.2M -$24.2M
 
Basic EPS (Cont. Ops) -$1.18 -$1.17 -$2.28 $1.15 -$0.34
Diluted EPS (Cont. Ops) -$1.18 -$1.17 -$2.28 $1.14 -$0.34
Weighted Average Basic Share $63.6M $63.9M $64.1M $64.2M $61.5M
Weighted Average Diluted Share $63.6M $63.9M $64.1M $64.9M $61.5M
 
EBITDA -- -- -- -- --
EBIT -$129.8M -$87.8M -$190.8M $90.7M -$33.1M
 
Revenue (Reported) $1.5B $1.4B $1.2B $1.2B $1.2B
Operating Income (Reported) -$66.4M -$16M -$103.9M $157.4M $2M
Operating Income (Adjusted) -$129.8M -$87.8M -$190.8M $90.7M -$33.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.7B $5.7B $5.1B $4.6B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $22.7M -$8.7M $7.2M $9.3M --
Operating Expenses -$337.9M $188.8M $102.3M -$571.5M -$312.9M
Operating Income $337.9M -$188.8M -$102.3M $571.5M $312.9M
 
Net Interest Expenses $44.3M $51.6M $55.9M $56.2M $44.1M
EBT. Incl. Unusual Items $22.7M -$445.5M -$483.5M $332.7M $293.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$60.1M -$106.4M -$106.6M $64.6M $55.2M
Net Income to Company $82.8M -$342.3M -$376.9M $268.1M --
 
Minority Interest in Earnings -- -- -$100K -$3.7M -$10.4M
Net Income to Common Excl Extra Items $82.6M -$339.1M -$376.9M $268.1M $238.3M
 
Basic EPS (Cont. Ops) $1.21 -$5.32 -$5.89 $4.23 $3.88
Diluted EPS (Cont. Ops) $1.16 -$5.32 -$5.89 $4.19 $3.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $22.7M -$445.5M -$483.5M $332.7M $293.5M
 
Revenue (Reported) $5.7B $5.7B $5.1B $4.6B $4.9B
Operating Income (Reported) $337.9M -$188.8M -$102.3M $571.5M $312.9M
Operating Income (Adjusted) $22.7M -$445.5M -$483.5M $332.7M $293.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $4.2B $3.8B $3.5B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $20.8M $7.3M $5.3M $7.4M $5.7M
Operating Expenses -$89M $101.2M $119.6M -$449.2M -$242.1M
Operating Income $89M -$101.2M -$119.6M $449.2M $242.1M
 
Net Interest Expenses $33M $41M $42.2M $42.3M $29.5M
EBT. Incl. Unusual Items -$97.9M -$298.1M -$410.6M $269.2M $174.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$83.2M -$64.8M -$87M $52.4M $31.6M
Net Income to Company -$14.7M -$233.3M -$323.6M $216.8M $166.8M
 
Minority Interest in Earnings -- -- -$100K -$3.6M -$8.7M
Net Income to Common Excl Extra Items -$14.8M -$233.3M -$323.6M $216.8M $142.6M
 
Basic EPS (Cont. Ops) -$0.27 -$3.66 -$5.05 $3.43 $2.35
Diluted EPS (Cont. Ops) -$0.31 -$3.66 -$5.05 $3.40 $2.32
Weighted Average Basic Share $193.4M $191.4M $192M $192.9M $189.3M
Weighted Average Diluted Share $194.6M $191.4M $192M $194.6M $190.7M
 
EBITDA -- -- -- -- --
EBIT -$97.9M -$298.1M -$410.6M $269.2M $174.2M
 
Revenue (Reported) $4.3B $4.2B $3.8B $3.5B $3.7B
Operating Income (Reported) $89M -$101.2M -$119.6M $449.2M $242.1M
Operating Income (Adjusted) -$97.9M -$298.1M -$410.6M $269.2M $174.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $206.1M $148.2M $212.4M $64.1M $64.4M
Short Term Investments $875.4M $284.1M $278.4M $522.9M $1.1B
Accounts Receivable, Net $1.2B $1.4B $1.3B $960.2M $986.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $2.3B $2.2B $2B $2.7B
 
Property Plant And Equipment $68.6M $12.8M $12.2M $7.7M $7.2M
Long-Term Investments $592.6M $776M $866.6M $767.3M $745.3M
Goodwill $1.1B $1.3B $1.3B $1.3B $1.3B
Other Intangibles $320.1M $293.8M $316.4M $318.3M $315.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $14.5B $15.1B $13.3B $12.7B $12.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.3B $7.5B $7.3B $7.3B $7B
 
Long-Term Debt $1.2B $906.2M $1B $981.5M $975.1M
Capital Leases -- -- -- -- --
Total Liabilities $10B $11.1B $10.6B $10.2B $9.8B
 
Common Stock $6.5M $6.4M $6.4M $6.4M $6.4M
Other Common Equity Adj $680.5M $448.1M -$514.9M -$360.8M -$304.5M
Common Equity $4.6B $4B $2.7B $2.5B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$200K -$4.1M
Total Equity $4.6B $4B $2.7B $2.5B $2.8B
 
Total Liabilities and Equity $14.5B $15.1B $13.3B $12.7B $12.6B
Cash and Short Terms $1.1B $432.3M $490.8M $587M $1.1B
Total Debt $1.3B $1.2B $1.5B $1.5B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $119.8M $249.2M $110M $56.9M $107.4M
Short Term Investments $259.7M $357.2M $418.5M $720.9M --
Accounts Receivable, Net $1.5B $1.3B $1.1B $989.4M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.5B $2.1B $2.3B $2B
 
Property Plant And Equipment $73.3M $59.3M $34.7M $36.3M $48M
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.3B $1.3B $1.3B --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $15B $13.5B $12.5B $12.9B $12.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.3B $7.1B $6.6B $7.2B $6.8B
 
Long-Term Debt $936.6M $1.5B $1.4B $991.1M $1B
Capital Leases -- -- -- -- --
Total Liabilities $10.8B $11B $10.2B $10.1B $9.7B
 
Common Stock $6.4M $6.4M $6.4M $6.4M $6M
Other Common Equity Adj $479.4M -$846.6M -$473.4M -$252.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -$100K -$2.9M -$10.5M
Total Equity $4.2B $2.4B $2.4B $2.8B $2.7B
 
Total Liabilities and Equity $15B $13.5B $12.5B $12.9B $12.4B
Cash and Short Terms $379.5M $606.4M $530.9M $777.8M --
Total Debt $1.2B $1.5B $1.4B $996.3M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $409.9M -$123.7M -$286.6M -$272.3M $312.5M
Depreciation & Amoritzation $55M $99.8M $70.9M $58.6M $53.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$60.6M -$54.6M $127.5M $338.5M -$18.9M
Change in Inventories -- -- -- -- --
Cash From Operations $448M $350.7M -$210.3M -$135.3M $382.9M
 
Capital Expenditures $53.4M $57.8M $30.8M $53.8M $53.2M
Cash Acquisitions -- $316.6M -- -- --
Cash From Investing -$757M -$118.2M -$108.4M $107.9M -$244.4M
 
Dividends Paid (Ex Special Dividend) $78.9M $80.6M $79.7M $80.1M $80.1M
Special Dividend Paid
Long-Term Debt Issued $396.8M -- $541.9M -- --
Long-Term Debt Repaid -- -$50M -$280M -- --
Repurchase of Common Stock $110.4M $161.7M -- -- $38.9M
Other Financing Activities $166.4M -$3.5M $195.8M -$46.2M -$22M
Cash From Financing $378.3M -$290.4M $382.9M -$122M -$137.2M
 
Beginning Cash (CF) $206.1M $148.2M $212.4M $64.1M $64.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.3M -$57.9M $64.2M -$148.3M $1.3M
Ending Cash (CF) $275.4M $90.3M $276.6M -$84.2M $65.7M
 
Levered Free Cash Flow $394.6M $292.9M -$241.1M -$189.1M $329.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$75.3M -$74.8M -$146.4M $72.2M --
Depreciation & Amoritzation $26.4M $17.2M $16M $13.1M $35.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.9M $23.9M $143.7M $4.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $69.9M -$80.1M -$38.6M $141.9M $139.9M
 
Capital Expenditures $18.4M $3.4M $13.7M $10.5M $6.5M
Cash Acquisitions $100K -- -- -- --
Cash From Investing -$21.1M $2.9M $140.3M -$122.2M $52M
 
Dividends Paid (Ex Special Dividend) $19.6M $19.9M $20.2M $20.3M $19.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $10M -- -- $25M $218.8M
Other Financing Activities -$5.9M -$500K -$43.8M -$25.8M --
Cash From Financing -$34.1M -$19.1M -$62.9M -$70.2M -$261.5M
 
Beginning Cash (CF) $119.8M $249.2M $110M $56.9M $107.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.7M -$99.4M $38.8M -$50.5M -$69.6M
Ending Cash (CF) $134.5M $149.8M $148.8M $6.4M $37.8M
 
Levered Free Cash Flow $51.5M -$83.5M -$52.3M $131.4M $133.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $82.8M -$342.3M -$376.9M $268.1M --
Depreciation & Amoritzation $93.5M $75.5M $66.1M $49.3M $74.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$55.5M $126.5M $255.3M $119.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $504.3M -$127M -$144.7M $177M $584.6M
 
Capital Expenditures $51.1M $41M $42.8M $58.2M $31.5M
Cash Acquisitions $316.6M -- -- -- --
Cash From Investing -$386.7M -$148.8M $126.4M -$86.9M $258.6M
 
Dividends Paid (Ex Special Dividend) $80.4M $79.7M $79.6M $80.4M $80.7M
Special Dividend Paid
Long-Term Debt Issued $1.2M $541.9M -- -- --
Long-Term Debt Repaid -$50M -$280M -- -- --
Repurchase of Common Stock $161.7M -- -- $25M $265.2M
Other Financing Activities -$64.3M $220.8M -$46.4M -$45.2M --
Cash From Financing -$350M $408.3M -$121.6M -$146.7M -$792.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$232.4M $129.4M -$136.8M -$55.5M $50.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $453.2M -$168M -$187.5M $118.8M $553.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$14.7M -$233.3M -$323.6M $216.8M $166.8M
Depreciation & Amoritzation $79.2M $54.9M $50.1M $40.8M $61.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$113.3M $67.8M $195.6M -$23.8M -$62.4M
Change in Inventories -- -- -- -- --
Cash From Operations $307.6M -$170.1M -$104.5M $207.8M $409.5M
 
Capital Expenditures $43.9M $27.1M $39.1M $43.5M $21.8M
Cash Acquisitions $316.6M -- -- -- --
Cash From Investing -$99M -$129.6M $105.2M -$89.6M $413.4M
 
Dividends Paid (Ex Special Dividend) $60.8M $59.9M $59.8M $60.1M $60.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $541.9M -- -- --
Long-Term Debt Repaid -$50M -$280M -- -- -$450M
Repurchase of Common Stock $161.7M -- -- $25M $251.3M
Other Financing Activities -$26.3M $198M -$44.2M -$43.2M $2.3M
Cash From Financing -$294.9M $403.8M -$100.7M -$125.4M -$780.9M
 
Beginning Cash (CF) $772.3M $895.1M $244.2M $290.2M $398.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$86.3M $101M -$100M -$7.2M $42M
Ending Cash (CF) $686M $996.1M $144.2M $283M $440.3M
 
Levered Free Cash Flow $263.7M -$197.2M -$143.6M $164.3M $387.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock