Financhill
Sell
45

KMPR Quote, Financials, Valuation and Earnings

Last price:
$65.19
Seasonality move :
0.51%
Day range:
$64.76 - $66.09
52-week range:
$48.15 - $73.01
Dividend yield:
1.88%
P/E ratio:
15.73x
P/S ratio:
0.92x
P/B ratio:
1.53x
Volume:
196.7K
Avg. volume:
322.8K
1-year change:
34.53%
Market cap:
$4.2B
Revenue:
$4.9B
EPS (TTM):
$4.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5B $5.2B $5.6B $5.5B $4.9B
Revenue Growth (YoY) 36.13% 3.16% 8.42% -2.92% -9.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $278M $371.5M $339.5M $358.4M $413M
Other Inc / (Exp) $35.5M $94.6M $4.8M $9.2M $7.2M
Operating Expenses $456.5M $515.2M $577.2M $535.4M $447.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $42.5M $36M $43.6M $54.7M $56.1M
EBT. Incl. Unusual Items $661.6M $510.1M -$249.3M -$371M -$347.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.5M $100.2M -$125.6M -$84.4M -$74.8M
Net Income to Company $531.1M $409.9M -$123.7M -$286.6M -$272.3M
 
Minority Interest in Earnings -- -- -- -- -$200K
Net Income to Common Excl Extra Items $531.1M $409.9M -$123.7M -$286.6M -$272.1M
 
Basic EPS (Cont. Ops) $8.04 $6.24 -$1.92 -$4.50 -$4.25
Diluted EPS (Cont. Ops) $7.96 $6.14 -$1.92 -$4.50 -$4.25
Weighted Average Basic Share $65.9M $65.6M $64.3M $63.8M $64M
Weighted Average Diluted Share $66.5M $66.7M $64.3M $63.8M $64M
 
EBITDA -- -- -- -- --
EBIT $704.1M $546.1M -$205.7M -$316.3M -$291M
 
Revenue (Reported) $5B $5.2B $5.6B $5.5B $4.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $704.1M $546.1M -$205.7M -$316.3M -$291M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.4B $1.4B $1.2B $1.2B
Revenue Growth (YoY) 8.58% 6.73% -5.6% -12.08% -1.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.6M $85.1M $93.5M $156.1M $92.4M
Other Inc / (Exp) $900K $12.3M $4M $2.4M $2.2M
Operating Expenses $108.9M $161.5M $141.5M $159.6M $141.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses $8.3M $10.7M $14.3M $14.1M $14.4M
EBT. Incl. Unusual Items $152.1M -$129.8M -$87.8M -$190.8M $90.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.8M -$54.5M -$13M -$44.4M $18.5M
Net Income to Company $122.3M -$75.3M -$74.8M -$146.4M $72.2M
 
Minority Interest in Earnings -- -- -- $100K $1.5M
Net Income to Common Excl Extra Items $122.3M -$75.3M -$74.8M -$146.3M $73.7M
 
Basic EPS (Cont. Ops) $1.87 -$1.18 -$1.17 -$2.28 $1.15
Diluted EPS (Cont. Ops) $1.83 -$1.18 -$1.17 -$2.28 $1.14
Weighted Average Basic Share $65.4M $63.6M $63.9M $64.1M $64.2M
Weighted Average Diluted Share $66.6M $63.6M $63.9M $64.1M $64.9M
 
EBITDA -- -- -- -- --
EBIT $160.4M -$119.1M -$73.5M -$176.7M $105.1M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.2B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $160.4M -$119.1M -$73.5M -$176.7M $105.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $5.6B $5.5B $5.1B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $294.7M $399.2M $359.5M $411.2M $347.8M
Other Inc / (Exp) $96.4M $22.7M -$8.7M $7.2M $8.3M
Operating Expenses $448.4M $632.8M $550.4M $448.3M $507M
Operating Income -- -- -- -- --
 
Net Interest Expenses $34.7M $44.3M $51.6M $55.9M $56.2M
EBT. Incl. Unusual Items $546.4M $22.7M -$449.5M -$483.5M $332.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109.3M -$60.1M -$107.2M -$106.6M $64.6M
Net Income to Company $437.1M $82.8M -$342.3M -$376.9M $268.1M
 
Minority Interest in Earnings -- -- -- $100K $3.3M
Net Income to Common Excl Extra Items $437.1M $82.8M -$342.3M -$376.8M $271.8M
 
Basic EPS (Cont. Ops) $6.63 $1.22 -$5.32 -$5.92 $4.23
Diluted EPS (Cont. Ops) $6.54 $1.16 -$5.32 -$5.92 $4.20
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $581.1M $67M -$397.9M -$427.6M $388.9M
 
Revenue (Reported) $5.1B $5.6B $5.5B $5.1B $4.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $581.1M $67M -$397.9M -$427.6M $388.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.8B $4.2B $4.1B $3.7B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $224.3M $252M $272M $324.8M $259.6M
Other Inc / (Exp) $92.7M $20.8M $7.3M $5.3M $6.4M
Operating Expenses $330.6M $448.2M $421.4M $334.3M $393.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses $24.7M $33M $41M $42.2M $42.3M
EBT. Incl. Unusual Items $389.5M -$97.9M -$298.1M -$410.6M $269.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77.1M -$83.2M -$64.8M -$87M $52.4M
Net Income to Company $312.4M -$14.7M -$233.3M -$323.6M $216.8M
 
Minority Interest in Earnings -- -- -- $100K $3.6M
Net Income to Common Excl Extra Items $312.4M -$14.7M -$233.3M -$323.5M $220.4M
 
Basic EPS (Cont. Ops) $4.76 -$0.27 -$3.66 -$5.05 $3.43
Diluted EPS (Cont. Ops) $4.69 -$0.30 -$3.66 -$5.05 $3.40
Weighted Average Basic Share $197.1M $192.5M $191.4M $192M $192.9M
Weighted Average Diluted Share $199.6M $192.5M $191.4M $192M $194.6M
 
EBITDA -- -- -- -- --
EBIT $414.2M -$64.9M -$257.1M -$368.4M $311.5M
 
Revenue (Reported) $3.8B $4.2B $4.1B $3.7B $3.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $414.2M -$64.9M -$257.1M -$368.4M $311.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $136.8M $206.1M $148.2M $212.4M $64.1M
Short Term Investments $470.9M $875.4M $284.1M $278.4M $522.9M
Accounts Receivable, Net $1.1B $1.2B $1.4B $1.3B $960.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $2.5B $2.2B $2.2B $1.8B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $8.6B $9.6B $9.3B $7.6B $7.9B
Goodwill $1.1B $1.1B $1.3B $1.3B $1.3B
Other Intangibles $328.4M $320.1M $293.8M $316.4M $318.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $13B $14.3B $14.9B $13.3B $12.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $448.6M $448.8M $449M -- --
 
Long-Term Debt $329.8M $724M $672.9M $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $9B $9.8B $10.9B $10.6B $10.2B
 
Common Stock $6.7M $6.5M $6.4M $6.4M $6.4M
Other Common Equity Adj $336.1M $680.5M $448.1M -$514.9M -$360.8M
Common Equity $4B $4.6B $4B $2.7B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$200K
Total Equity $4B $4.6B $4B $2.7B $2.5B
 
Total Liabilities and Equity $13B $14.3B $14.9B $13.3B $12.7B
Cash and Short Terms $607.7M $1.1B $432.3M $490.8M $587M
Total Debt $778.4M $1.2B $1.1B $1.4B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $352.2M $119.8M $249.2M $112.4M $56.9M
Short Term Investments $628.8M $259.7M $357.2M $418.5M $720.9M
Accounts Receivable, Net $1.2B $1.5B $1.3B $1.1B $989.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $2.2B $2.3B $1.9B $2B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $9.2B $9.4B $7.5B $7.4B $8B
Goodwill $1.1B $1.3B $1.3B $1.3B $1.3B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $14.1B $15B $13.5B $12.5B $12.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $448.8M $1.1B -- $449.6M $449.9M
 
Long-Term Debt $724.2M -- $1.4B $939M $941M
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $10.8B $11B $10.2B $10.1B
 
Common Stock $6.5M $6.4M $6.4M $6.4M $6.4M
Other Common Equity Adj $549M $479.4M -$846.6M -$473.4M -$252.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$100K -$2.9M
Total Equity $4.3B $4.2B $2.4B $2.4B $2.8B
 
Total Liabilities and Equity $14.1B $15B $13.5B $12.5B $12.9B
Cash and Short Terms $981M $379.5M $606.4M $530.9M $777.8M
Total Debt $1.2B $1.1B $1.4B $1.4B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $531.1M $409.9M -$123.7M -$286.6M -$272.3M
Depreciation & Amoritzation $62.5M $55M $99.8M $70.9M $58.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$74.5M -$60.6M -$54.6M $127.5M $338.5M
Change in Inventories -- -- -- -- --
Cash From Operations $534.3M $448M $350.7M -$210.3M -$134.2M
 
Capital Expenditures $84M $53.4M $57.8M $30.8M $53.8M
Cash Acquisitions -- -- -$316.6M $14.8M --
Cash From Investing -$633.4M -$757M -$118.2M -$108.4M $107.9M
 
Dividends Paid (Ex Special Dividend) -$67.8M -$78.9M -$80.6M -$79.7M -$80.1M
Special Dividend Paid
Long-Term Debt Issued $49.9M $396.8M -- $541.9M --
Long-Term Debt Repaid -$185M -- -$50M -$280M --
Repurchase of Common Stock -- -$110.4M -$161.7M -- --
Other Financing Activities $234.6M $166.4M -$3.5M $195.8M -$46.2M
Cash From Financing $160.8M $378.3M -$290.4M $382.9M -$122M
 
Beginning Cash (CF) $75.1M $136.8M $206.1M $148.2M $212.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61.7M $69.3M -$57.9M $64.2M -$148.3M
Ending Cash (CF) $136.8M $206.1M $148.2M $212.4M $64.1M
 
Levered Free Cash Flow $450.3M $394.6M $292.9M -$241.1M -$188M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $122.3M -$75.3M -$74.8M -$146.4M $72.2M
Depreciation & Amoritzation $14.4M $26.4M $17.2M $16M $13.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$77.3M $1.9M $23.9M $143.7M $4.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$12.5M $69.9M -$80.1M -$38.6M $141.9M
 
Capital Expenditures $6.8M $18.4M $3.4M $13.7M $10.5M
Cash Acquisitions -- -$100K $4.9M -- --
Cash From Investing -$392.5M -$21.1M $2.9M $140.3M -$122.2M
 
Dividends Paid (Ex Special Dividend) -$19.6M -$19.6M -$19.9M -$20.2M -$20.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $395.6M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$10M -- -- -$25M
Other Financing Activities -$9.3M -$5.9M -$500K -$43.8M -$25.8M
Cash From Financing $367.9M -$34.1M -$19.1M -$62.9M -$70.2M
 
Beginning Cash (CF) $389.3M $105.1M $348.6M $73.6M $107.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37.1M $14.7M -$96.3M $38.8M -$50.5M
Ending Cash (CF) $352.2M $119.8M $252.3M $112.4M $56.9M
 
Levered Free Cash Flow -$19.3M $51.5M -$83.5M -$52.3M $131.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $437.1M $82.8M -$342.3M -$376.9M $268.1M
Depreciation & Amoritzation $57.2M $93.5M $75.5M $66.1M $49.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$99.9M -$55.5M $126.5M $255.3M $119.1M
Change in Inventories -- -- -- -- --
Cash From Operations $419.1M $504.3M -$127M -$144.7M $178.1M
 
Capital Expenditures $76.4M $51.1M $41M $42.8M $58.2M
Cash Acquisitions -- -$316.6M $4.9M $9.9M --
Cash From Investing -$721.5M -$386.7M -$148.8M $126.4M -$86.9M
 
Dividends Paid (Ex Special Dividend) -$78M -$80.4M -$79.7M -$79.6M -$80.4M
Special Dividend Paid
Long-Term Debt Issued -- $1.2M $541.9M -- --
Long-Term Debt Repaid -- -$50M -$280M -- --
Repurchase of Common Stock -$110.4M -$161.7M -- -- --
Other Financing Activities $310.1M -$64.3M $220.8M -$46.4M -$45.2M
Cash From Financing $521M -$350M $408.3M -$121.6M -$146.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $218.6M -$232.4M $132.5M -$139.9M -$55.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $342.7M $453.2M -$168M -$187.5M $119.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $312.4M -$14.7M -$233.3M -$323.6M $216.8M
Depreciation & Amoritzation $40.7M $79.2M $54.9M $50.1M $40.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$118.4M -$113.3M $67.8M $195.6M -$23.8M
Change in Inventories -- -- -- -- --
Cash From Operations $251.3M $307.6M -$170.1M -$104.5M $207.8M
 
Capital Expenditures $46.2M $43.9M $27.1M $39.1M $43.5M
Cash Acquisitions -- -$316.6M $4.9M -- --
Cash From Investing -$469.3M -$99M -$129.6M $105.2M -$89.6M
 
Dividends Paid (Ex Special Dividend) -$59.3M -$60.8M -$59.9M -$59.8M -$60.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $395.6M -- $541.9M -- --
Long-Term Debt Repaid -- -$50M -$280M -- --
Repurchase of Common Stock -$110.4M -$161.7M -- -- -$25M
Other Financing Activities $204.4M -$26.3M $198M -$44.2M -$43.2M
Cash From Financing $433.4M -$294.9M $403.8M -$100.7M -$125.4M
 
Beginning Cash (CF) $827.4M $858.6M $794.1M $346.6M $298.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $215.4M -$86.3M $104.1M -$100M -$7.2M
Ending Cash (CF) $1B $772.3M $898.2M $246.6M $291M
 
Levered Free Cash Flow $205.1M $263.7M -$197.2M -$143.6M $164.3M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
66
ARQQ alert for Dec 28

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 28

Quantum [QMCO] is up 4.72% over the past day.

Buy
62
ALGS alert for Dec 28

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock