Wall Street Experts
ver. ZuMIgo(08/25)
Kemper Corporation 5.875% Fixed
Rachunek Zysków i Strat
Przychody TTM (mln): 4 642
EBIT TTM (mln): 389
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
Rok finansowy |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
8 |
-78 |
16 |
17 |
2,920 |
2,742 |
2,936 |
2 |
2,495 |
2,462 |
2,426 |
2,197 |
2,341 |
2,522 |
2,723 |
3,725 |
5,039 |
5,206 |
5,793 |
5,577 |
4,945 |
4,639 |
Przychód Δ r/r |
0.0% |
-1107.8% |
-121.1% |
2.4% |
17279.8% |
-6.1% |
7.1% |
-99.9% |
113309.1% |
-1.3% |
-1.5% |
-9.5% |
6.6% |
7.7% |
8.0% |
36.8% |
35.3% |
3.3% |
11.3% |
-3.7% |
-11.3% |
-6.2% |
Marża brutto |
68.8% |
100.0% |
100.0% |
97.6% |
100.0% |
100.0% |
100.0% |
-95.5% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
99.9% |
100.0% |
100.0% |
EBIT (mln) |
-19 |
240 |
-12 |
-12 |
189 |
-38 |
164 |
-40 |
71 |
92 |
214 |
113 |
80 |
13 |
120 |
188 |
401 |
410 |
-245 |
45 |
-347 |
0 |
EBIT Δ r/r |
0.0% |
-1344.6% |
-105.0% |
4.2% |
-1612.0% |
-120.1% |
-531.1% |
-124.7% |
-275.1% |
29.5% |
133.7% |
-47.5% |
-28.8% |
-84.2% |
844.1% |
57.1% |
112.6% |
2.3% |
-159.8% |
-118.2% |
-876.5% |
-100.0% |
EBIT (%) |
-250.6% |
-309.5% |
-73.2% |
-74.4% |
6.5% |
-1.4% |
5.6% |
-1840.9% |
2.8% |
3.7% |
8.8% |
5.1% |
3.4% |
0.5% |
4.4% |
5.1% |
7.9% |
7.9% |
-4.2% |
0.8% |
-7.0% |
0.0% |
Koszty finansowe (mln) |
22 |
0 |
28 |
28 |
272 |
204 |
0 |
34 |
84 |
86 |
100 |
92 |
108 |
90 |
81 |
159 |
164 |
272 |
219 |
258 |
56 |
57 |
EBITDA (mln) |
-19 |
240 |
-12 |
-12 |
189 |
-38 |
164 |
-40 |
71 |
92 |
214 |
113 |
80 |
13 |
120 |
188 |
401 |
410 |
-245 |
116 |
-347 |
0 |
EBITDA(%) |
-250.6% |
-309.5% |
-73.2% |
-74.4% |
6.5% |
-1.4% |
5.6% |
-1840.9% |
2.8% |
3.7% |
8.8% |
5.1% |
3.4% |
0.5% |
4.4% |
5.1% |
7.9% |
7.9% |
-4.2% |
2.1% |
-7.0% |
0.0% |
Podatek (mln) |
9 |
0 |
-268 |
-295 |
56 |
46 |
-67 |
-221 |
-12 |
31 |
100 |
48 |
20 |
9 |
41 |
11 |
130 |
100 |
125 |
88 |
-75 |
76 |
Zysk Netto (mln) |
124 |
240 |
256 |
283 |
218 |
-136 |
166 |
185 |
84 |
91 |
213 |
112 |
80 |
13 |
119 |
187 |
529 |
410 |
-120 |
-301 |
-272 |
312 |
Zysk netto Δ r/r |
0.0% |
94.3% |
6.4% |
10.8% |
-23.1% |
-162.5% |
-222.1% |
11.0% |
-54.7% |
9.1% |
133.7% |
-47.5% |
-28.8% |
-83.8% |
823.3% |
57.3% |
182.5% |
-22.6% |
-129.4% |
150.0% |
-9.7% |
-214.8% |
Zysk netto (%) |
1605.2% |
-309.5% |
1557.9% |
1685.1% |
7.5% |
-5.0% |
5.7% |
8390.9% |
3.4% |
3.7% |
8.8% |
5.1% |
3.4% |
0.5% |
4.4% |
5.0% |
10.5% |
7.9% |
-2.1% |
-5.4% |
-5.5% |
6.7% |
EPS |
0.0 |
0.0 |
0.0 |
0.0 |
3.3 |
-0.47 |
2.67 |
0.0 |
1.38 |
1.55 |
3.75 |
2.09 |
1.55 |
0.25 |
2.32 |
3.22 |
8.04 |
6.24 |
-1.88 |
-4.72 |
-4.25 |
4.87 |
EPS (rozwodnione) |
0.0 |
0.0 |
0.0 |
0.0 |
3.3 |
-0.47 |
2.67 |
0.0 |
1.38 |
1.54 |
3.74 |
2.08 |
1.55 |
0.25 |
2.31 |
3.19 |
7.96 |
6.14 |
-1.88 |
-4.72 |
-4.25 |
4.82 |
Ilośc akcji (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
59 |
57 |
54 |
52 |
51 |
52 |
58 |
66 |
66 |
64 |
64 |
64 |
64 |
Ważona ilośc akcji (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
59 |
57 |
54 |
52 |
52 |
52 |
59 |
67 |
67 |
64 |
64 |
64 |
65 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |