Kemper Corporation(KMPR:US)
Market Cap$1.722B
Key Metrics
Price$29.27
Revenue (TTM)$4.693B
Holders Revenue (TTM)$375.6M
Gross Profit (TTM)-
Earnings (TTM)$41.9M
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield4.51%
Holders Yield21.82%
Cash on hand$92.6M
Total Assets$12.411B
Net Assets$2.635B
Total Debt$944M
Key Metrics
Price$29.27
Revenue (TTM)$4.693B
Holders Revenue (TTM)$375.6M
Gross Profit (TTM)-
Earnings (TTM)$41.9M
EBITDA (TTM)-
Op. Margin (TTM)-
Dividend Yield4.51%
Holders Yield21.82%
Cash on hand$92.6M
Total Assets$12.411B
Net Assets$2.635B
Total Debt$944M
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 | Dec 31, 1990 | Sep 30, 1990 | Jun 30, 1990 | Mar 31, 1990 | Dec 31, 1989 | Sep 30, 1989 | Jun 30, 1989 | Mar 31, 1989 | Dec 31, 1988 | Sep 30, 1988 | Jun 30, 1988 | Mar 31, 1988 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $1.1B | $1.129B | $1.236B | $1.228B | $1.19B | $1.183B | $1.169B | $1.139B | $1.142B | $1.18B | $1.19B | $1.254B | $1.291B | $1.366B | $1.353B | $1.384B | $1.349B | $1.455B | $1.434B | $1.476B | $1.325B | $1.37B | $1.343B | $1.243B | $1.223B | $1.278B | $1.237B | $1.268B | $1.237B | $1.095B | $1.182B | $741.9M | $692.8M | $696.2M | $690.3M | $683.3M | $651.4M | $642.7M | $640.7M | $627.2M | $611.3M | $617M | $615.4M | $609.2M | $499.2M | $559.7M | $539.8M | $542.5M | $554.6M | $586M | $635.7M | $588.9M | $615.9M | $596.6M | $645.6M | $608.9M | $611.2M | $613.3M | $592.8M | $647.7M | $641.2M | $690.3M | $650.6M | $684.9M | $694.5M | $730.9M | $750.6M | $729.9M | $655.8M | $624.9M | $679.9M | $745.7M | $691.9M | $723.3M | $735.4M | $733.5M | $727.6M | $763.9M | $725.6M | $773.2M | $759.5M | $755.9M | $754.1M | $791M | $747.1M | $759.7M | $778.7M | $757.1M | $745.3M | $751.5M | $755.9M | $740.8M | $695.6M | $669.6M | $593.3M | $523.4M | $511.9M | $513.4M | $508.6M | $1.044B | $467.8M | $464.8M | $496.1M | $512.7M | $490.6M | $437.2M | $496.8M | $435.9M | $443.7M | $364.9M | $896.5M | $388.4M | $436.1M | $364.4M | $398.4M | $390.5M | $394.9M | $344.9M | $392.5M | $393.5M | $392M | $393.1M | $366.6M | $383.7M | $349.1M | $349.5M | $364.3M | $347.1M | $338.4M | $324.5M | $326.8M | $349.3M | $346.5M | $348.5M | $383.5M | $342.6M | $330.4M | $332.1M | $317.5M | $299.8M | $326.3M | $320.1M | $330.2M | $313.1M | $298.6M | $301.5M | $283.7M | $282.2M | $281.8M | $305.1M | $305.1M | $305.1M | $305.1M |
Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| $2.4M | $91.7M | $4.5M | $2.1M | $3.1M | -$313.7M | $152.9M | $133.1M | $137.3M | $131.2M | $202.3M | $129.9M | $152M | $148.9M | $153.6M | $146.2M | $149.2M | $133.1M | $155.6M | $147.2M | $139.8M | $203.6M | $122.4M | $127.3M | $120.5M | $122.7M | $114.9M | $124.9M | $111.9M | $18.7M | $109.8M | $73.1M | $74.9M | $103M | $74.4M | $73.7M | $62.8M | - | $63.6M | $66.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$2.3M | -$2.9M | - | - | $15.2M | $18.4M | - | $29.2M | $36M | $46.4M | -$799.2M | $47.8M | $69.6M | $53.9M | $140.9M | $272.4M | $252.1M | $55.7M | $57.8M | $53.7M | $47.3M | $45.2M | $43.3M | $43.2M | $42.9M | $39M | $39.6M | $37M | $39.5M | $39.6M | $44.3M | $37.8M | $37.2M | $45M | $34.2M | $33M | $33.3M | $32.4M | $30.8M | $31.4M | $35.9M | $32.5M | - | $48.6M | $27.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | - | - | - | - | - | -$262.2M | $92.4M | $81.9M | $85.3M | $88.2M | $156.1M | $74.5M | $94.2M | $86.4M | $93.5M | $91.4M | $87.1M | $87.5M | $85.1M | $82.3M | $84.6M | $147.2M | $74.6M | $79.2M | $70.5M | $71.8M | $69.8M | $74.9M | $62.9M | -$22.9M | $66.7M | $42.9M | $45.7M | $46M | $50.2M | $48.3M | $49.6M | - | $51.2M | $54.3M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | $2.4M | $91.7M | $4.5M | $2.1M | $3.1M | -$51.5M | $60.5M | $51.2M | $52M | $43M | $46.2M | $55.4M | $57.8M | $62.5M | $60.1M | $54.8M | $62.1M | $45.6M | $70.5M | $64.9M | $55.2M | $56.4M | $47.8M | $48.1M | $50M | $50.9M | $45.1M | $50M | $49M | $41.6M | $43.1M | $30.2M | $29.2M | $57M | $24.2M | $25.4M | $13.2M | - | $12.4M | $12M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$2.3M | -$2.9M | - | - | $15.2M | $18.4M | - | $29.2M | $36M | $46.4M | -$799.2M | $47.8M | $69.6M | $53.9M | $140.9M | $272.4M | $252.1M | $55.7M | $57.8M | $53.7M | $47.3M | $45.2M | $43.3M | $43.2M | $42.9M | $39M | $39.6M | $37M | $39.5M | $39.6M | $44.3M | $37.8M | $37.2M | $45M | $34.2M | $33M | $33.3M | $32.4M | $30.8M | $31.4M | $35.9M | $32.5M | - | $48.6M | $27.9M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| -$5.9M | -$19.6M | -$6.2M | -$5.9M | -$8.8M | -$12.8M | -$12.2M | -$11.5M | -$12.2M | -$12M | -$11.7M | -$12.3M | -$12.9M | -$11.8M | -$10.3M | -$13.1M | -$10.3M | -$26.6M | $1.6M | -$4.2M | -$9.6M | -$9.4M | -$7.4M | -$7.4M | $82.8M | -$6.3M | -$2M | $10.9M | -$9.6M | -$12.1M | $24.4M | -$6.8M | -$6.7M | $25.3M | -$6.8M | -$7.3M | -$18.6M | $21.6M | -$21.2M | -$20.1M | -$21.5M | $36.9M | -$24.9M | -$26M | -$28.8M | $21M | -$21.6M | -$22.3M | -$22.6M | $36.5M | -$25.2M | -$25M | -$23.6M | $28M | -$22.5M | -$20.7M | -$21.6M | -$21.7M | -$21M | -$20.7M | -$19.5M | -$8.6M | -$15.7M | $2.2M | $6.6M | -$122.9M | -$11.6M | $17.5M | $25.3M | $58.2M | $32.5M | $33M | -$140.8M | -$518.4M | $50.9M | $46.1M | $47.9M | $50.9M | $60.5M | $48M | $43.3M | $42.7M | $41.5M | $43M | $39.6M | $39.7M | $43M | $38.2M | $37.6M | $40M | $44.5M | $43.8M | $47.2M | $51.7M | $57.3M | $36.8M | $35.1M | $33.3M | $33.6M | $36.3M | $33.7M | -$84.3M | $36.3M | $28.1M | $129.9M | -$342.9M | $132.3M | $80.1M | $91.5M | -$811M | $579.6M | $92.5M | $120M | -$120.3M | $88.2M | $47.8M | $55M | -$182.6M | $63.5M | $61.8M | $62.4M | $38.1M | $81.7M | $97.1M | $65.8M | $70.2M | $88.6M | $66.7M | $60.8M | $43.6M | $47.2M | $71M | $70M | $82.4M | $122.6M | $88.2M | $71.4M | $78.5M | $71.7M | $51M | $80.3M | $83.8M | $95.5M | $79.3M | - | - | - | - | - | - | - | - | - | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $9.3M | $9M | $9.1M | $9M | $11.4M | $14.6M | $14.4M | $13.9M | $14M | $13.9M | $14.1M | $14M | $14.1M | $13.7M | $14.3M | $14M | $12.7M | $10.6M | $10.7M | $11.2M | $11.1M | $11.3M | $8.3M | $8.9M | $7.5M | $10M | $9.2M | $11.8M | $11.5M | $14.1M | $13.4M | $8M | $7.9M | -$24.2M | $7.8M | $8.3M | $19.5M | -$20.6M | $22M | $20.7M | $22.3M | -$35.5M | $25.7M | $26.6M | $29.7M | -$20.4M | $22.1M | $22.5M | $22.7M | -$36.2M | $25.3M | $25.2M | $23.8M | -$27.8M | $22.7M | $20.9M | $21.8M | $21.9M | $21.4M | $20.9M | $19.7M | $28M | $16.1M | $24.8M | $24.3M | $159.5M | $54.8M | $30.2M | $27.8M | - | $28.8M | $30M | $204.7M | $14.7M | $16.1M | $20M | $16.1M | $15.3M | $15.5M | $15.8M | $15.9M | $17.3M | $16.4M | $15.7M | $14.6M | $13.9M | $14.4M | $14.3M | $14.8M | $14.3M | $10M | $11.3M | $9.7M | $8.9M | $8M | $5.2M | $4.8M | $6.8M | $7.1M | $3.4M | $4.9M | $122.1M | - | $6M | $5M | $102.9M | $3.9M | $27.8M | $28M | $100.3M | $3.4M | $2.8M | $26.2M | $3.8M | $2.9M | $32.8M | $32.9M | $42M | $24.9M | $24.2M | $24M | $49.5M | $21.6M | $20.9M | $18.7M | $17.3M | $16.4M | $15.8M | $14.7M | $15.1M | $14.8M | $14.7M | $14.5M | - | - | - | $14.8M | $15.8M | $15.7M | $15.6M | $15.9M | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $3.4M | -$10.6M | $2.9M | $3.1M | $2.6M | $1.8M | $2.2M | $2.4M | $1.8M | $1.9M | $2.4M | $1.7M | $1.2M | $1.9M | $4M | $900K | $2.4M | -$16M | $12.3M | $7M | $1.5M | $1.9M | $900K | $1.5M | $90.3M | $3.7M | $7.2M | $22.7M | $1.9M | $2M | $37.8M | $1.2M | $1.2M | $1.1M | $1M | $1M | $900K | $1M | $800K | $600K | $800K | $1.4M | $800K | $600K | $900K | $600K | $500K | $200K | $100K | $300K | $100K | $200K | $200K | $200K | $200K | $200K | $200K | $200K | $400K | $200K | $200K | $19.4M | $400K | $27M | $30.9M | $36.6M | $43.2M | $47.7M | $53.1M | $58.2M | $61.3M | $63M | $63.9M | -$503.7M | $67M | $66.1M | $64M | $66.2M | $76M | $63.8M | $59.2M | $60M | $57.9M | $58.7M | $54.2M | $53.6M | $57.4M | $52.5M | $52.4M | $54.3M | $54.5M | $55.1M | $56.9M | $60.6M | $65.3M | $42M | $39.9M | $40.1M | $40.7M | $39.7M | $38.6M | $37.8M | $36.3M | $34.1M | $134.9M | -$240M | $136.2M | $107.9M | $119.5M | -$710.7M | $583M | $95.3M | $146.2M | -$116.5M | $91.1M | $80.6M | $87.9M | -$140.6M | $88.4M | $86M | $86.4M | $87.6M | $103.3M | $118M | $84.5M | $87.5M | $105M | $82.5M | $75.5M | $58.7M | $62M | $85.7M | $84.5M | $82.4M | $122.6M | $88.2M | $86.2M | $94.3M | $87.4M | $66.6M | $96.2M | $83.8M | $95.5M | $79.3M | - | - | - | - | - | - | - | - | - |
Income Before Tax | -$7.9M | -$13.5M | -$33.1M | $87.5M | $119.8M | $119.3M | $90.7M | $91.9M | $86.6M | $63.5M | -$190.8M | -$115.9M | -$103.9M | -$75.7M | -$87.8M | -$94.6M | -$115.7M | -$147.4M | -$129.8M | -$89.7M | $121.6M | $120.6M | $152.1M | $159.7M | $77.7M | $156.9M | $161.5M | $148.5M | $194.7M | $6.1M | $80.5M | $45.5M | $67M | $44.2M | $68.3M | $52.1M | -$3.5M | $40.6M | -$33.2M | $2.6M | -$6.5M | -$1.6M | $49.8M | $34.3M | $17.8M | $93.1M | $4M | $11.2M | $51.9M | $81.4M | $102M | $46.4M | $84.6M | -$6M | $81.5M | -$3.5M | $50.4M | $32.7M | -$5M | -$20.9M | $63.1M | $86.5M | $46.9M | $56.4M | $66.2M | $94.3M | $83.7M | $56.6M | -$9.8M | -$45.7M | -$81.8M | $15.1M | $22.6M | -$17M | $79.4M | $84.2M | $97M | $85.9M | $113.4M | $98.3M | $86M | $102.8M | $24.6M | $112.4M | $93.1M | $105.6M | $77.7M | $85.1M | $67.1M | $59.4M | $50.4M | $32.8M | $16.3M | -$10.3M | -$38.2M | $7.4M | $16.5M | -$38.9M | $15.1M | $548.4M | $17.9M | $27.5M | $56.8M | $20M | $0 | $237M | $0 | $0 | $0 | $687.1M | $0 | $0 | $0 | $139.8M | $0 | $0 | $0 | $122.1M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - |
Income Tax | -$3.5M | -$3.5M | -$8.9M | $17.7M | $22.8M | $23.6M | $18.5M | $17.5M | $16.4M | $12.2M | -$44.4M | -$18.8M | -$23.8M | -$20.2M | -$13M | -$22.4M | -$29.4M | -$41.6M | -$54.5M | -$27.1M | -$1.6M | $23.1M | $29.8M | $33.6M | $13.7M | $32.2M | $32.5M | $26.4M | $39.4M | $1.1M | -$11.8M | $8M | $13.4M | $8.3M | $20.5M | $15.5M | -$3.1M | $11.5M | -$14.9M | -$1.5M | -$4.3M | -$2.9M | $11.8M | $6.9M | $4.3M | $29.8M | -$800K | $1.9M | $16.7M | $26.6M | $33.4M | $13.9M | $26M | -$4.3M | $25.9M | -$5.1M | $14.1M | $6.6M | -$6.1M | -$11.5M | $18.1M | $25M | $14.3M | $16.8M | $19.2M | $28.3M | $21.7M | $15.8M | -$1.1M | -$18.2M | -$31.2M | -$800K | $4.1M | -$21.8M | $22.7M | $24.9M | $30M | $24.9M | $35M | $30.7M | $25.4M | $16.7M | $3.5M | $34.7M | $27.8M | $33.3M | $22.2M | $24.4M | $19M | $15.1M | $7.4M | $8.3M | $3.3M | -$6.8M | -$16.7M | $600K | $4.6M | -$14.3M | $4.1M | $194M | $6.5M | $10.6M | $18.6M | $8.2M | $17M | $19.3M | $27.6M | $12.9M | $18.1M | $17.1M | $180.1M | $9.7M | $31.7M | $15.3M | $12.3M | $8.9M | $10.6M | $11.7M | $12.7M | $9M | $6.8M | $12.9M | $15.2M | $16M | $11.2M | $16.9M | $19.3M | $12.4M | $14.3M | $14.9M | $17.6M | $13.6M | $15.7M | $11.5M | $25M | $10.5M | $15.6M | $15.9M | $11.8M | $11M | $17.5M | $15.3M | $18.6M | $5.9M | - | - | - | - | - | - | - | - | - |
Net Income | -$4.4M | -$10M | -$24.2M | $69.8M | $97M | $95.7M | $72.2M | $74.4M | $70.2M | $51.3M | -$146.4M | -$97.1M | -$80.1M | -$55.5M | -$74.8M | -$72.2M | -$86.3M | -$105.8M | -$75.3M | -$62.6M | $123.2M | $97.5M | $122.3M | $126.1M | $64M | $124.7M | $129M | $122.1M | $155.3M | $6.5M | $92.2M | $37.6M | $53.8M | $36.9M | $47.7M | $36.6M | -$300K | $31.2M | -$16.3M | $4M | -$2.1M | $4.6M | $37.9M | $29.7M | $13.5M | $65.4M | $4.7M | $9.3M | $35.1M | $55.2M | $70.1M | $34M | $58.4M | $1.9M | $55.6M | $2.3M | $43.6M | $25.4M | $2M | -$3.3M | $51.5M | $62.9M | $35.7M | $37.8M | $48.2M | $66.3M | $62.1M | $41.9M | -$5.6M | -$9.9M | -$45.2M | $11M | $15.2M | $18.9M | $64.3M | $62.2M | $72.4M | $61.6M | $86.1M | $69.4M | $66M | $86.7M | $22.7M | $78.2M | $67.9M | $73.3M | $56.5M | $62.4M | $48M | $44.4M | $43.1M | $22.7M | $13.4M | -$3.7M | -$18.1M | $4.4M | $9.2M | -$12.1M | $20.1M | $356.3M | $16.6M | $27.9M | -$4.3M | $25.5M | $41.9M | $60.6M | $51.7M | $36.5M | $52.2M | $46.7M | $351.9M | $36.2M | $76M | $46M | $37M | $1.2M | $33.7M | $39.5M | $38.1M | $29.5M | $25.4M | $37.8M | $40M | $41.6M | $31.2M | $44.9M | $49.9M | $28.3M | $25.3M | $4.5M | $14.3M | $36.9M | $39.3M | -$2.4M | $56.6M | $29.8M | $39.4M | $45M | $33.3M | $13.8M | $45.1M | $44.7M | $41.4M | $20.5M | $25.6M | $23.6M | $34.6M | $13.4M | $34.7M | $50.4M | $50.3M | $50.3M | $50.3M |
Minority Interests | $2.7M | $2M | $3.2M | $2.8M | $2.7M | $1.7M | $1.5M | $1M | $1.1M | -$300K | $100K | $0 | $0 | - | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $100K | $100K | $100K | $100K | $100K | $300K | $400K | $300K | $700K | $0 | $400K | $100K | $500K | $200K | $400K | $300K | -$100K | $100K | -$100K | - | -$200K | $100K | $200K | $200K | -$100K | $300K | - | - | $200K | $300K | $300K | $200K | $300K | - | $300K | - | $200K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$1.7M | -$8M | -$21M | $72.6M | $99.7M | $97.4M | $73.7M | $75.4M | $71.3M | $51M | -$146.3M | -$97.1M | -$80.1M | -$55.5M | -$74.8M | -$72.2M | -$86.3M | -$105.8M | -$75.3M | -$62.6M | $123.1M | $97.4M | $122.2M | $126M | $63.9M | $124.4M | $128.6M | $121.8M | $154.6M | $6.5M | $91.8M | $37.5M | $53.3M | $36.7M | $47.3M | $36.3M | -$200K | $31.1M | -$16.2M | $4M | -$1.9M | $4.5M | $37.7M | $29.5M | $13.6M | $65.1M | $4.7M | $9.3M | $34.9M | $54.9M | $69.8M | $33.8M | $58.1M | $1.9M | $55.3M | $2.3M | $43.4M | $25.4M | $2M | -$3.3M | $51.5M | $62.9M | $35.7M | $37.8M | $48.2M | $66.3M | $62.1M | $41.9M | -$5.6M | -$9.9M | -$45.2M | $11M | $15.2M | $18.9M | $64.3M | $62.2M | $72.4M | $61.6M | $86.1M | $69.4M | $66M | $86.7M | $22.7M | $78.2M | $67.9M | $73.3M | $56.5M | $62.4M | $48M | $44.4M | $43.1M | $22.7M | $13.4M | -$3.7M | -$18.1M | $4.4M | $9.2M | -$12.1M | $20.1M | $356.3M | $16.6M | $27.9M | -$4.3M | $25.5M | $41.9M | $60.6M | $51.7M | $36.5M | $52.2M | $46.7M | $351.9M | $36.2M | $76M | $46M | $37M | $1.2M | $33.7M | $39.5M | $38.1M | $29.5M | $25.4M | $37.8M | $40M | $41.6M | $31.2M | $44.9M | $49.9M | $28.3M | $25.3M | $4.5M | $14.3M | $36.9M | $39.3M | -$2.4M | $56.6M | $29.8M | $39.4M | $45M | $33.3M | $13.8M | $45.1M | $44.7M | $41.4M | $20.5M | $25.6M | $23.6M | $34.6M | $13.4M | $34.7M | $50.4M | $50.3M | $50.3M | $50.3M |
Shares Outstanding (Basic) | 58.74M | 58.8M | 61.48M | 63.94M | 63.89M | 63.86M | 64.22M | 64.4M | 64.25M | 64.09M | 64.06M | 64.01M | 63.95M | 63.89M | 63.85M | 63.82M | 63.74M | 63.65M | 63.63M | 64.38M | 64.47M | 65.41M | 65.36M | 65.26M | 66.52M | 66.65M | 66.62M | 65.11M | 64.82M | 64.75M | 64.58M | 51.55M | 51.5M | 51.46M | 51.37M | 51.29M | 51.27M | 51.2M | 51.12M | 51.11M | 51.19M | 51.22M | 51.61M | 51.73M | 51.87M | 52.47M | 52.61M | 54.67M | 55.31M | 55.41M | 56.37M | 57.52M | 58.13M | 58.07M | 58.3M | 59.2M | 59.87M | - | 60.14M | 60.12M | 60.68M | - | 61.46M | 61.99M | 62.15M | - | 62.14M | 62.12M | 62.39M | - | 62.45M | 62.51M | 63.65M | - | 65M | 66.17M | 67.04M | - | 67.8M | 68.04M | 68.75M | - | 68.79M | 69.2M | 68.59M | - | 68.9M | 68.57M | 67.61M | - | 67.34M | 66.76M | 67M | - | 67.04M | 73.33M | 65.71M | - | 67M | 67.48M | 66.4M | - | 71.67M | 68.92M | 70.1M | - | 72.82M | 73M | 74.57M | - | 80.71M | 77.02M | 75.25M | - | 74M | 60M | 74.89M | - | 74.71M | 75.64M | 76.97M | - | 78.43M | 80M | 84.32M | - | 99.8M | 101.07M | 101.2M | - | 102.14M | 102.5M | 103.42M | - | 102.91M | 102.76M | 103.68M | - | 104.06M | 106.15M | 107.38M | - | 108.95M | 107.89M | 111.3M | - | 111.61M | 111.67M | 108.44M | - | 109.35M | 109.35M | 111.78M |
Shares Outstanding (Diluted) | 58.74M | 58.8M | 61.48M | 64.6M | 64.65M | 64.63M | 64.9M | 64.89M | 64.77M | 64.57M | 64.06M | 64.01M | 63.95M | 63.89M | 63.85M | 63.82M | 63.74M | 63.65M | 63.63M | 64.38M | 64.47M | 66.78M | 66.63M | 66.02M | 66.97M | 67.41M | 67.21M | 65.9M | 65.61M | 64.75M | 65.35M | 52.08M | 52.75M | 51.87M | 51.57M | 51.41M | 51.27M | 51.35M | 51.12M | 51.12M | 51.19M | 51.22M | 51.67M | 51.81M | 51.97M | 52.56M | 52.7M | 54.77M | 55.44M | 55.56M | 56.5M | 57.63M | 58.24M | 58.07M | 58.47M | 59.33M | 60M | - | 60.23M | 60.12M | 60.68M | - | 61.54M | 62.08M | 62.24M | - | 62.17M | 62.12M | 62.39M | - | 62.45M | 62.51M | 63.65M | - | 65.61M | 66.17M | 67.04M | - | 67.8M | 68.71M | 68.75M | - | 70.94M | 69.82M | 69.29M | - | 68.9M | 68.57M | 68.57M | - | 67.34M | 68.79M | 67M | - | 67.04M | 73.33M | 70.77M | - | 67M | 67.87M | 69.17M | - | 71.67M | 68.92M | 70.2M | - | 72.82M | 73M | 74.57M | - | 80.9M | 78.7M | 76M | - | 74M | 60M | 74.89M | - | 74.71M | 75.64M | 76.97M | - | 78.43M | 80M | 84.32M | - | 99.8M | 101.07M | 101.2M | - | 102.14M | 102.5M | 103.42M | - | 102.91M | 102.76M | 103.68M | - | 104.06M | 106.15M | 107.38M | - | 108.95M | 107.89M | 111.3M | - | 111.61M | 111.67M | 108.44M | - | 109.35M | 109.35M | 111.78M |
EPS (Basic) | -$0.03 | -$0.13 | -$0.34 | $1.13 | $1.56 | $1.52 | $1.15 | $1.17 | $1.11 | $0.80 | -$2.28 | -$1.52 | -$1.25 | -$0.87 | -$1.17 | -$1.13 | -$1.36 | -$1.66 | -$1.18 | -$0.97 | $1.88 | $1.49 | $1.87 | $1.93 | $0.96 | $1.87 | $1.93 | $1.87 | $2.38 | $0.10 | $1.42 | $0.73 | $1.03 | $0.71 | $0.92 | $0.71 | -$0.01 | $0.60 | -$0.32 | $0.08 | -$0.04 | $0.09 | $0.73 | $0.57 | $0.26 | $1.24 | $0.09 | $0.17 | $0.63 | $0.99 | $1.24 | $0.59 | $1 | $0.03 | $0.95 | $0.04 | $0.73 | - | $0.03 | -$0.06 | $0.89 | - | $0.58 | $0.61 | $0.77 | - | $1 | $0.67 | -$0.09 | - | -$0.72 | $0.18 | $0.24 | - | $0.99 | $0.94 | $1.08 | - | $1.27 | $1.02 | $0.96 | - | $0.33 | $1.13 | $0.99 | - | $0.82 | $0.91 | $0.71 | - | $0.64 | $0.34 | $0.20 | - | -$0.27 | $0.06 | $0.14 | - | $0.30 | $5.28 | $0.25 | - | -$0.06 | $0.37 | $0.60 | - | $0.71 | $0.50 | $0.70 | - | $4.36 | $0.47 | $1.01 | - | $0.50 | $0.02 | $0.45 | - | $0.51 | $0.39 | $0.33 | - | $0.51 | $0.52 | $0.37 | - | $0.50 | $0.28 | $0.25 | - | $0.14 | $0.36 | $0.38 | - | $0.55 | $0.29 | $0.38 | - | $0.32 | $0.13 | $0.42 | - | $0.38 | $0.19 | $0.23 | - | $0.31 | $0.12 | $0.32 | - | $0.46 | $0.46 | $0.45 |
EPS (Diluted) | -$0.03 | -$0.13 | -$0.34 | $1.12 | $1.54 | $1.51 | $1.14 | $1.16 | $1.10 | $0.80 | -$2.28 | -$1.52 | -$1.25 | -$0.87 | -$1.17 | -$1.13 | -$1.36 | -$1.66 | -$1.18 | -$0.97 | $1.85 | $1.46 | $1.83 | $1.91 | $0.95 | $1.85 | $1.91 | $1.84 | $2.35 | $0.10 | $1.40 | $0.73 | $1.02 | $0.71 | $0.92 | $0.71 | -$0.01 | $0.60 | -$0.32 | $0.08 | -$0.04 | $0.09 | $0.73 | $0.57 | $0.26 | $1.24 | $0.09 | $0.17 | $0.63 | $0.99 | $1.23 | $0.59 | $1 | $0.03 | $0.95 | $0.04 | $0.72 | - | $0.03 | -$0.06 | $0.89 | - | $0.58 | $0.61 | $0.77 | - | $1 | $0.67 | -$0.09 | - | -$0.72 | $0.17 | $0.24 | - | $0.98 | $0.94 | $1.08 | - | $1.27 | $1.01 | $0.96 | - | $0.32 | $1.12 | $0.98 | - | $0.82 | $0.91 | $0.70 | - | $0.64 | $0.33 | $0.20 | - | -$0.27 | $0.06 | $0.13 | - | $0.30 | $5.25 | $0.24 | - | -$0.07 | $0.37 | $0.60 | - | $0.71 | $0.50 | $0.70 | - | $4.35 | $0.46 | $1 | - | $0.50 | $0.02 | $0.45 | - | $0.51 | $0.39 | $0.33 | - | $0.51 | $0.52 | $0.37 | - | $0.50 | $0.28 | $0.25 | - | $0.14 | $0.36 | $0.38 | - | $0.55 | $0.29 | $0.38 | - | $0.32 | $0.13 | $0.42 | - | $0.38 | $0.19 | $0.23 | - | $0.31 | $0.12 | $0.32 | - | $0.46 | $0.46 | $0.45 |
EBIT | $1.4M | -$4.5M | -$24M | $96.5M | $131.2M | $133.9M | $105.1M | $105.8M | $100.6M | $77.4M | -$176.7M | -$101.9M | -$89.8M | -$62M | -$73.5M | -$80.6M | -$103M | -$136.8M | -$119.1M | -$78.5M | $132.7M | $131.9M | $160.4M | $168.6M | $85.2M | $166.9M | $170.7M | $160.3M | $206.2M | $20.2M | $93.9M | $53.5M | $74.9M | $20M | $76.1M | $60.4M | $16M | $20M | -$11.2M | $23.3M | $15.8M | -$37.1M | $75.5M | $60.9M | $47.5M | $72.7M | $26.1M | $33.7M | $74.6M | $45.2M | $127.3M | $71.6M | $108.4M | -$33.8M | $104.2M | $17.4M | $72.2M | $54.6M | $16.4M | $0 | $82.8M | $114.5M | $63M | $81.2M | $90.5M | $253.8M | $138.5M | $86.8M | $18M | - | -$53M | $45.1M | $227.3M | -$2.3M | $95.5M | $107.9M | $113.1M | $101.2M | $128.9M | $114.1M | $101.9M | $120.1M | $41M | $128.1M | $107.7M | $119.5M | $92.1M | $99.4M | $81.9M | $73.7M | $60.4M | $44.1M | $26M | -$1.4M | -$30.2M | $12.6M | $21.3M | -$32.1M | $22.2M | $551.8M | $22.8M | $149.6M | - | $26M | $5M | $339.9M | $3.9M | $27.8M | $28M | $787.4M | $3.4M | $2.8M | $26.2M | $143.6M | $2.9M | $32.8M | $32.9M | $164.1M | $24.9M | $24.2M | $24M | $49.5M | $21.6M | $20.9M | $18.7M | $17.3M | $16.4M | $15.8M | $14.7M | $15.1M | $14.8M | $14.7M | $14.5M | - | - | - | $14.8M | $15.8M | $15.7M | $15.6M | $15.9M | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |