Financhill
Sell
47

KMPR Quote, Financials, Valuation and Earnings

Last price:
$62.02
Seasonality move :
0.31%
Day range:
$60.18 - $61.34
52-week range:
$53.57 - $73.01
Dividend yield:
2.07%
P/E ratio:
11.38x
P/S ratio:
0.84x
P/B ratio:
1.34x
Volume:
741.7K
Avg. volume:
624.4K
1-year change:
-3.96%
Market cap:
$3.9B
Revenue:
$4.6B
EPS (TTM):
$5.35
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.2B $5.6B $5.5B $4.9B $4.6B
Revenue Growth (YoY) 3.16% 8.42% -2.92% -9.83% -5.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $371.5M $339.5M -- $70.2M -$2.6M
Other Inc / (Exp) $94.6M $4.8M $9.2M $7.2M $8.2M
Operating Expenses $515.2M $577.2M $45.2M -$8.7M $68.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses $36M $43.6M $54.7M $56.1M $56.9M
EBT. Incl. Unusual Items $510.1M -$249.3M -$371M -$347.1M $388.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.2M -$125.6M -$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 $409.9M -$123.7M -$286.6M -$272.1M $317.8M
 
Basic EPS (Cont. Ops) $6.24 -$1.92 -$4.50 -$4.25 $4.95
Diluted EPS (Cont. Ops) $6.14 -$1.92 -$4.50 -$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 $546.1M -$205.7M -$316.3M -$291M $445.4M
 
Revenue (Reported) $5.2B $5.6B $5.5B $4.9B $4.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $546.1M -$205.7M -$316.3M -$291M $445.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.3B $1.1B $1.2B
Revenue Growth (YoY) 8.31% 1.83% -4.31% -11.57% 4.23%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $84.6M $87.1M $94.2M -- --
Other Inc / (Exp) $1.5M $2.4M $1.2M $2.2M $2.6M
Operating Expenses $124.4M $142.9M $123.4M -$7.2M -$2.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses $11.1M $12.7M $14.1M $14M $11.4M
EBT. Incl. Unusual Items $121.6M -$115.7M -$103.9M $86.6M $119.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M -$29.4M -$23.8M $16.4M $22.8M
Net Income to Company $123.2M -$86.3M -$80.1M $70.2M $97M
 
Minority Interest in Earnings -- -- -- $1.1M $2.7M
Net Income to Common Excl Extra Items $123.2M -$86.3M -$80.1M $71.3M $99.7M
 
Basic EPS (Cont. Ops) $1.88 -$1.36 -$1.25 $1.11 $1.56
Diluted EPS (Cont. Ops) $1.85 -$1.36 -$1.25 $1.10 $1.54
Weighted Average Basic Share $64.5M $63.7M $63.9M $64.3M $63.9M
Weighted Average Diluted Share $64.5M $63.7M $63.9M $64.8M $64.7M
 
EBITDA -- -- -- -- --
EBIT $132.7M -$103M -$89.8M $100.6M $131.2M
 
Revenue (Reported) $1.3B $1.3B $1.3B $1.1B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $132.7M -$103M -$89.8M $100.6M $131.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $5.3B $5.6B $5.4B $4.8B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $385.6M $342M $7.1M $61.3M --
Other Inc / (Exp) $5.8M $5.7M $8M $8.2M $9M
Operating Expenses $529.6M $595.7M $29.1M -$137.8M -$56.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $39.6M $45.2M $56.1M $56M $54.3M
EBT. Incl. Unusual Items $554M -$486.6M -$359.2M -$156.6M $421.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.9M -$153.4M -$78.8M -$34.6M $82.4M
Net Income to Company $469.1M -$333.2M -$280.4M -$122M $339.3M
 
Minority Interest in Earnings -- -- -- $1.3M $6.9M
Net Income to Common Excl Extra Items $469.1M -$333.2M -$280.4M -$120.7M $346.2M
 
Basic EPS (Cont. Ops) $7.17 -$5.17 -$4.42 -$1.89 $5.40
Diluted EPS (Cont. Ops) $7.05 -$5.17 -$4.42 -$1.90 $5.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $593.6M -$441.4M -$303.1M -$100.6M $476M
 
Revenue (Reported) $5.3B $5.6B $5.4B $4.8B $4.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $593.6M -$441.4M -$303.1M -$100.6M $476M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.3B $1.3B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $84.6M $87.1M $94.2M -- --
Other Inc / (Exp) $1.5M $2.4M $1.2M $2.2M $2.6M
Operating Expenses $124.4M $142.9M $123.4M -$7.2M -$2.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses $11.1M $12.7M $14.1M $14M $11.4M
EBT. Incl. Unusual Items $121.6M -$115.7M -$103.9M $86.6M $119.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M -$29.4M -$23.8M $16.4M $22.8M
Net Income to Company $123.2M -$86.3M -$80.1M $70.2M $97M
 
Minority Interest in Earnings -- -- -- $1.1M $2.7M
Net Income to Common Excl Extra Items $123.2M -$86.3M -$80.1M $71.3M $99.7M
 
Basic EPS (Cont. Ops) $1.88 -$1.36 -$1.25 $1.11 $1.56
Diluted EPS (Cont. Ops) $1.85 -$1.36 -$1.25 $1.10 $1.54
Weighted Average Basic Share $64.5M $63.7M $63.9M $64.3M $63.9M
Weighted Average Diluted Share $64.5M $63.7M $63.9M $64.8M $64.7M
 
EBITDA -- -- -- -- --
EBIT $132.7M -$103M -$89.8M $100.6M $131.2M
 
Revenue (Reported) $1.3B $1.3B $1.3B $1.1B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $132.7M -$103M -$89.8M $100.6M $131.2M
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 $65.4M
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 $2.5B $2.2B $2.2B $1.8B $2.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $9.6B $9.3B $7.6B $7.9B $7.9B
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 $14.3B $14.9B $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 $448.8M $449M -- -- $449.6M
 
Long-Term Debt $724M $672.9M $1.4B $1.4B $941.7M
Capital Leases -- -- -- -- --
Total Liabilities $9.8B $10.9B $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 $14.3B $14.9B $13.3B $12.7B $12.6B
Cash and Short Terms $1.1B $432.3M $490.8M $587M $1.1B
Total Debt $1.2B $1.1B $1.4B $1.4B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $547.4M $297.3M $60.6M $126.7M $115.4M
Short Term Investments $196.9M $243.8M $422.8M $524.7M $576.9M
Accounts Receivable, Net $1.3B $1.4B $1.3B $955.8M $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $2.3B $2.1B $1.9B $2B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $8.9B $8.9B $7.9B $7.7B $7.6B
Goodwill $1.1B $1.3B $1.3B $1.3B $1.3B
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $14.2B $14.6B $13.4B $12.6B $12.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $1.2B $449.4M $449.7M --
 
Long-Term Debt $1.1B $144.7M $938.1M $940.1M $942.1M
Capital Leases -- -- -- -- --
Total Liabilities $9.9B $11.2B $10.8B $10B $9.6B
 
Common Stock $6.5M $6.4M $6.4M $6.4M $6.4M
Other Common Equity Adj $390.5M -$62.3M -$454.7M -$335M -$261.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -$1.1M -$6.1M
Total Equity $4.3B $3.4B $2.6B $2.6B $2.9B
 
Total Liabilities and Equity $14.2B $14.6B $13.4B $12.6B $12.5B
Cash and Short Terms $744.3M $541.1M $483.4M $651.4M $692.3M
Total Debt $1.1B $1.4B $1.4B $1.4B $942.1M
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 -$134.2M $382.9M
 
Capital Expenditures $53.4M $57.8M $30.8M $53.8M $53.2M
Cash Acquisitions -- -$316.6M $14.8M -- --
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) $136.8M $206.1M $148.2M $212.4M $64.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.3M -$57.9M $64.2M -$148.3M $1.3M
Ending Cash (CF) $206.1M $148.2M $212.4M $64.1M $65.4M
 
Levered Free Cash Flow $394.6M $292.9M -$241.1M -$188M $329.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $123.2M -$86.3M -$80.1M $70.2M $97M
Depreciation & Amoritzation $14.3M $19.6M $16.2M $14.6M $12.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$61.7M $13.9M -$53.3M $6.2M -$79.4M
Change in Inventories -- -- -- -- --
Cash From Operations $140.6M -$18.2M $5.2M $43M $180M
 
Capital Expenditures $9.2M $16M $10M $15.3M $7.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $311.7M -$225.1M -$138.2M $39.3M $351.1M
 
Dividends Paid (Ex Special Dividend) -$21M -$19.8M -$19.4M -$19.5M -$20.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $541.9M -- -- --
Long-Term Debt Repaid -$50M -$280M -- -- -$450M
Repurchase of Common Stock -$42.1M -- -- -- -$4M
Other Financing Activities $900K $149M -$400K -$1.1M -$7.7M
Cash From Financing -$111M $392.4M -$18.8M -$19.7M -$481.1M
 
Beginning Cash (CF) $206.1M $148.2M $212.4M $64.1M $65.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $341.3M $149.1M -$151.8M $62.6M $50M
Ending Cash (CF) $547.4M $297.3M $60.6M $126.7M $115.4M
 
Levered Free Cash Flow $131.4M -$34.2M -$4.8M $27.7M $172.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $469.1M -$333.2M -$280.4M -$122M $339.3M
Depreciation & Amoritzation $56.6M $105.1M $67.5M $57M $51.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$37.8M $21M $60.3M $398M -$104.5M
Change in Inventories -- -- -- -- --
Cash From Operations $526.3M $191.9M -$186.9M -$96.4M $519.9M
 
Capital Expenditures $42.5M $64.6M $24.8M $59.1M $45.6M
Cash Acquisitions -- -$316.6M $14.8M -- --
Cash From Investing -$539.3M -$655M -$21.5M $285.4M $67.4M
 
Dividends Paid (Ex Special Dividend) -$79.9M -$79.4M -$79.3M -$80.2M -$80.8M
Special Dividend Paid
Long-Term Debt Issued -- $541.9M -- -- --
Long-Term Debt Repaid -$50M -$280M -- -- --
Repurchase of Common Stock -$56.6M -- -- -- --
Other Financing Activities $44.2M $144.6M $46.4M -$46.9M -$28.6M
Cash From Financing $259.1M $213M -$28.3M -$122.9M -$598.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $246.1M -$250.1M -$236.7M $66.1M -$11.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $483.8M $127.3M -$211.7M -$155.5M $474.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $123.2M -$86.3M -$80.1M $70.2M $97M
Depreciation & Amoritzation $14.3M $19.6M $16.2M $14.6M $12.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$61.7M $13.9M -$53.3M $6.2M -$79.4M
Change in Inventories -- -- -- -- --
Cash From Operations $140.6M -$18.2M $5.2M $43M $180M
 
Capital Expenditures $9.2M $16M $10M $15.3M $7.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $311.7M -$225.1M -$138.2M $39.3M $351.1M
 
Dividends Paid (Ex Special Dividend) -$21M -$19.8M -$19.4M -$19.5M -$20.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $541.9M -- -- --
Long-Term Debt Repaid -$50M -$280M -- -- -$450M
Repurchase of Common Stock -$42.1M -- -- -- -$4M
Other Financing Activities $900K $149M -$400K -$1.1M -$7.7M
Cash From Financing -$111M $392.4M -$18.8M -$19.7M -$481.1M
 
Beginning Cash (CF) $206.1M $148.2M $212.4M $64.1M $65.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $341.3M $149.1M -$151.8M $62.6M $50M
Ending Cash (CF) $547.4M $297.3M $60.6M $126.7M $115.4M
 
Levered Free Cash Flow $131.4M -$34.2M -$4.8M $27.7M $172.3M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock