KMPR
$29.75-0.67%
Kemper CorporationStock · FinancialsRussell 2000 · 0.04% of IWMRussell 3000 · 0.002% of IWVUS Stock Market · 0.002% of VTI
KMPR financial statements
The full income statement, balance sheet, and cash-flow statement for Kemper Corporation (KMPR), plus valuation ratios — straight from SEC filings. Switch between annual, quarterly, and trailing-twelve-month figures, pick how far back to look, and flip the time order. Every line has a trend sparkline.
Shares outstanding (point-in-time)
2024-06 64.4M2024-09 64.0M2024-12 63.9M2025-03 64.0M2025-06 62.7M2025-09 58.5M2025-12 58.7M2026-03 58.9M2026-06 58.9M-8.5% over 8 periods
SEC-filed end-of-period counts (cover pages and balance sheets, split-adjusted) — the series realized buyback yield is computed from. The weighted-average share lines in the statements below lag these by design: an average over the year sits near the midpoint of an ongoing buyback.
PeriodRangeOrderChangeFiguresAs-reported fiscal years.
| Line item | Trend | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Income Statement | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Revenue | 4.79B+3.3% | 4.64B-6.2% | 4.94B-10.5% | 5.52B-3.4% | 5.72B+9.9% | |
| 4.63B+8.9% | 4.25B-19.7% | 5.29B-10.2% | 5.89B-1.2% | 5.97B+27.1% | ||
| Amortization of intangibles | 63.8M+37.8% | 46.3M-4.7% | 48.6M-9.5% | 53.7M-38.3% | 87.0M+105.7% | |
| Operating income | — | — | -68.9M+58.6% | -167M+50.1% | -334M-161.1% | |
| Interest expense | 38.5M-32.3% | 56.9M+1.4% | 56.1M+2.6% | 54.7M+25.5% | 43.6M+21.1% | |
| Equity-method income | -7.00M+77.5% | -31.1M-2927.3% | 1.10M | — | — | |
| Gain (loss) on equity securities | -4.30M-59.3% | -2.70M-157.4% | 4.70M+105.9% | -79.9M-169.7% | 115M+58.9% | |
| Pre-tax income | 161M-58.6% | 389M+211.9% | -347M+10.9% | -390M-58.8% | -245M-148.1% | |
| Income tax | 28.1M-63.0% | 76.0M+201.6% | -74.8M+11.4% | -84.4M+32.8% | -126M-225.3% | |
| 143M-54.9% | 318M+216.8% | -272M+5.1% | -287M-131.7% | -124M-130.2% | ||
| Income from continuing operations | 143M-54.9% | 318M+216.8% | -272M+5.1% | -287M-131.7% | -124M-130.2% | |
| Net income to non-controlling interest | -10.7M-101.9% | -5.30M-2550.0% | -200K | 0.00 | 0.00 | |
| $2.29-53.4% | $4.91+215.5% | -$4.25+5.6% | -$4.50-134.4% | -$1.92-131.3% | ||
| EPS (basic) | $2.31-53.3% | $4.95+216.5% | -$4.25+5.6% | -$4.50-134.4% | -$1.92-130.8% | |
| Weighted-avg shares (basic) | 62.0M-3.4% | 64.2M+0.2% | 64.0M+0.3% | 63.8M-0.7% | 64.3M-2.1% | |
| Weighted-avg shares (diluted) | 62.6M-3.3% | 64.8M+1.2% | 64.0M+0.3% | 63.8M-0.7% | 64.3M-3.7% | |
| Dividends per share | $1.28+3.2% | $1.24+0.0% | $1.24+0.0% | $1.24+0.0% | $1.24+3.3% | |
| Balance Sheet | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Cash & equivalents | 126M+92.7% | 65.4M+2.0% | 64.1M-69.8% | 212M+43.3% | 148M-28.1% | |
| Short-term investments | 314M-69.8% | 1.04B+99.1% | 521M+87.1% | 278M | — | |
| 12.5B-1.2% | 12.6B-0.9% | 12.7B-4.3% | 13.3B-10.7% | 14.9B+4.0% | ||
| Operating lease right-of-use | 45.4M+33.9% | 33.9M-11.7% | 38.4M-14.9% | 45.1M-30.0% | 64.4M-6.1% | |
| Goodwill | 1.25B+0.0% | 1.25B+0.0% | 1.25B-3.8% | 1.30B-0.9% | 1.31B+17.8% | |
| Intangible assets | 227M-14.9% | 266M-1.0% | 269M+0.7% | 267M-8.8% | 293M-8.5% | |
| Deferred tax assets | 101M+8.4% | 93.3M-55.7% | 210M+63.1% | 129M | 0.00 | |
| Short-term & current debt | 0.00-100.0% | 450M | 0.00 | — | — | |
| 9.80B-0.4% | 9.85B-3.8% | 10.2B-3.8% | 10.6B-2.4% | 10.9B+11.6% | ||
| Long-term debt | 944M+0.2% | 942M-32.2% | 1.39B+0.2% | 1.39B+23.6% | 1.12B-4.3% | |
| Operating lease liability (total) | 61.4M+19.0% | 51.6M-17.2% | 62.3M-14.2% | 72.6M-14.4% | 84.8M-5.4% | |
| Deferred tax liabilities | 14.8M+0.0% | 14.8M-70.8% | 50.6M | 0.00-100.0% | 227M-20.5% | |
| 2.68B-3.8% | 2.79B+11.3% | 2.51B+939.1% | 241M+128.4% | -850M-118.6% | ||
| Additional paid-in capital | 1.72B-7.1% | 1.85B+0.5% | 1.85B+1.8% | 1.81B+1.2% | 1.79B-0.8% | |
| Retained earnings | 1.16B-6.0% | 1.23B+21.4% | 1.01B-25.8% | 1.37B-22.5% | 1.76B-14.9% | |
| Accumulated other comprehensive income | -206M+32.3% | -305M+15.6% | -361M+29.9% | -515M-214.9% | 448M-34.2% | |
| Non-controlling interest | -12.0M-192.7% | -4.10M-1950.0% | -200K | 0.00 | — | |
| Total equity incl. non-controlling | 2.67B-4.1% | 2.78B+11.1% | 2.50B-6.2% | 2.67B-14.7% | 3.13B-31.4% | |
| Total liabilities & equity | 12.5B-1.2% | 12.6B-0.9% | 12.7B-4.3% | 13.3B-10.7% | 14.9B+4.0% | |
| Common shares issued | 58.7M-8.1% | 63.8M-0.4% | 64.1M+0.3% | 63.9M+0.4% | 63.7M | |
| Common shares outstanding | 58.7M-8.1% | 63.8M-0.4% | 64.1M+0.3% | 63.9M+0.4% | 63.7M-2.7% | |
| Shares outstanding (cover) | 58.7M-8.1% | 63.9M-0.7% | 64.3M+0.6% | 64.0M+0.4% | 63.7M-2.7% | |
| Cash Flow | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| 585M+52.7% | 383M+385.3% | -134M+36.2% | -210M-160.0% | 351M-21.7% | ||
| Depreciation & amortization | 74.3M+38.4% | 53.7M-8.4% | 58.6M-17.3% | 70.9M+53.1% | 46.3M+27.9% | |
| Intangible amortization | 63.8M+37.8% | 46.3M-4.7% | 48.6M-9.5% | 53.7M-38.3% | 87.0M+105.7% | |
| Deferred income taxes | -30.2M-147.1% | 64.1M+190.5% | -70.8M+21.9% | -90.6M-3024.1% | -2.90M-121.3% | |
| 336M+237.6% | -244M-326.5% | 108M+199.5% | -108M+8.3% | -118M+84.4% | ||
| Capital expenditure | 30.6M-42.5% | 53.2M-1.1% | 53.8M+74.7% | 30.8M-46.7% | 57.8M+8.2% | |
| Free cash flow | 554M+68.0% | 330M+275.4% | -188M+22.0% | -241M-182.3% | 293M-25.8% | |
| Acquisitions | 0.00 | 0.00 | 0.00 | 0.00-100.0% | 317M | |
| Other investing activities | -4.10M+68.0% | -12.8M-161.2% | 20.9M+345.9% | -8.50M+49.4% | -16.8M-25.4% | |
| -860M-526.9% | -137M-12.5% | -122M-131.9% | 383M+231.9% | -290M-176.8% | ||
| Long-term debt issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00-100.0% | |
| Long-term debt repaid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock issued | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common stock repurchased | 302M+676.1% | 38.9M | 0.00 | 0.00-100.0% | 162M+46.5% | |
| Dividends paid | 79.6M-0.6% | 80.1M+0.0% | 80.1M+0.5% | 79.7M-1.1% | 80.6M+2.2% | |
| Other financing activities | 2.30M+163.9% | -3.60M-620.0% | -500K-183.3% | 600K-83.8% | 3.70M-31.5% | |
| Net change in cash | 60.6M+4561.5% | 1.30M+100.9% | -148M-331.0% | 64.2M+210.9% | -57.9M-183.5% | |
| Interest paid | 44.4M-18.5% | 54.5M+0.0% | 54.5M+5.8% | 51.5M+17.3% | 43.9M+26.9% | |
| Income taxes paid | 35.3M+215.2% | 11.2M+110.5% | -107M-15142.9% | -700K+98.2% | -38.0M-168.1% | |
| Valuation Ratios | as ofDec 31 ’25 | as ofDec 31 ’24 | as ofDec 31 ’23 | as ofDec 31 ’22 | as ofDec 31 ’21 | |
| Market cap | 2.38B-43.9% | 4.25B+36.1% | 3.12B-0.8% | 3.14B-16.1% | 3.74B-25.5% | |
| P/E | 16.6×+24.3% | 13.4× | — | — | — | |
| P/S | 0.5×-45.7% | 0.9×+50.6% | 0.6×+7.4% | 0.6×-13.5% | 0.7×-32.2% | |
| P/B | 0.9×-41.7% | 1.5×+15.3% | 1.3×+2.4% | 1.3× | — | |
| P/FCF | 4.3×-66.6% | 12.9× | — | — | 12.8×+0.3% | |
| Earnings yield | 6.0%-19.6% | 7.5% | — | — | — | |
| FCF yield | 23.3%+199.7% | 7.8% | — | — | 7.8%-0.3% | |
| Dividend yield | 3.2%+69.2% | 1.9%-26.7% | 2.5%+1.1% | 2.5%+19.5% | 2.1%+35.0% | |
| Source filing | 10-K | 10-K | 10-K | 10-K | 10-K |
About this data
Source: KMPR’s SEC filings (10-K / 10-Q). Annual columns are as-reported fiscal years; quarterly columns are as-reported fiscal quarters (Q4 derived as full-year minus the first three quarters where a company doesn’t file a standalone Q4); TTM (quarterly) rolls the trailing four quarters at every quarter end, TTM (yearly) samples that one year apart; balance-sheet rows show the period-end balance. Valuation ratios are sampled as of each period end. View all KMPR filings on SEC EDGAR → Not investment advice.