Financhill
Buy
61

KIM Quote, Financials, Valuation and Earnings

Last price:
$21.23
Seasonality move :
0.82%
Day range:
$20.81 - $21.33
52-week range:
$17.57 - $25.83
Dividend yield:
4.61%
P/E ratio:
37.93x
P/S ratio:
7.01x
P/B ratio:
1.35x
Volume:
4.1M
Avg. volume:
5.1M
1-year change:
8.31%
Market cap:
$14.4B
Revenue:
$2B
EPS (TTM):
$0.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.4B $1.7B $1.8B $2B
Revenue Growth (YoY) -8.72% 28.99% 26.61% 3.23% 14.22%
 
Cost of Revenues $343M $417.9M $530.9M $556.7M $637.7M
Gross Profit $714.9M $946.7M $1.2B $1.2B $1.4B
Gross Profit Margin 67.58% 69.38% 69.27% 68.78% 68.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $93.2M $104.1M $119.5M $136.8M $138.1M
Other Inc / (Exp) $782M $502M -$301.1M $311.5M $1.5M
Operating Expenses $382.2M $499.4M $624.5M $644.1M $741.8M
Operating Income $332.8M $447.2M $572.2M $582.6M $657.5M
 
Net Interest Expenses $186.9M $204.1M $226.8M $250.2M $307.8M
EBT. Incl. Unusual Items $927.9M $745.1M $44.3M $643.9M $351.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $978K $3.4M $56.7M $61M $25.4M
Net Income to Company $1B $849.7M $114.5M $665.9M $419.4M
 
Minority Interest in Earnings -$2M -$5.6M $11.4M -$11.7M -$8.7M
Net Income to Common Excl Extra Items $1B $844.1M $126M $654.3M $410.8M
 
Basic EPS (Cont. Ops) $2.26 $1.61 $0.16 $1.02 $0.55
Diluted EPS (Cont. Ops) $2.25 $1.60 $0.16 $1.02 $0.55
Weighted Average Basic Share $430M $506.2M $615.5M $616.9M $671.6M
Weighted Average Diluted Share $431.6M $511.4M $617.9M $618.2M $672.1M
 
EBITDA $1.4B $1.3B $776.1M $1.4B $1.3B
EBIT $1.1B $949.3M $271.1M $894.1M $659M
 
Revenue (Reported) $1.1B $1.4B $1.7B $1.8B $2B
Operating Income (Reported) $332.8M $447.2M $572.2M $582.6M $657.5M
Operating Income (Adjusted) $1.1B $949.3M $271.1M $894.1M $659M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $269.4M $424.7M $439.8M $451.6M $525.4M
Revenue Growth (YoY) -9.01% 57.61% 3.58% 2.68% 16.34%
 
Cost of Revenues $91.6M $133.6M $142.6M $144.7M $168.1M
Gross Profit $177.8M $291.1M $297.2M $306.9M $357.3M
Gross Profit Margin 66% 68.54% 67.57% 67.96% 68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.9M $29M $31.9M $35.6M $34.9M
Other Inc / (Exp) $151.5M -$32M -$86.3M $46.1M $17.7M
Operating Expenses $95.2M $162.6M $156.6M $159.9M $191M
Operating Income $82.6M $128.4M $140.6M $147M $166.3M
 
Net Interest Expenses $45.9M $57.5M $60.9M $67.8M $83.7M
EBT. Incl. Unusual Items $188.2M $38.9M -$6.7M $125.3M $100.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $496K $483K $57.8M -$175K -$46.9M
Net Income to Company $201.8M $81.9M -$47.1M $142.1M $168M
 
Minority Interest in Earnings -$565K -$268K -$2.7M -$2.5M -$2M
Net Income to Common Excl Extra Items $201.2M $81.7M -$49.8M $139.6M $166M
 
Basic EPS (Cont. Ops) $0.46 $0.13 -$0.09 $0.22 $0.23
Diluted EPS (Cont. Ops) $0.45 $0.13 -$0.09 $0.22 $0.23
Weighted Average Basic Share $430.1M $615.3M $615.9M $617.1M $673.7M
Weighted Average Diluted Share $431.7M $622.2M $617.9M $617.1M $675.3M
 
EBITDA $308.4M $230.1M $179M $317.4M $340.1M
EBIT $234.1M $96.4M $54.3M $193.1M $184M
 
Revenue (Reported) $269.4M $424.7M $439.8M $451.6M $525.4M
Operating Income (Reported) $82.6M $128.4M $140.6M $147M $166.3M
Operating Income (Adjusted) $234.1M $96.4M $54.3M $193.1M $184M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.4B $1.7B $1.8B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $343M $417.9M $530.9M $556.7M $637.7M
Gross Profit $714.9M $946.7M $1.2B $1.2B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $93.2M $104.1M $119.5M $136.8M $138.1M
Other Inc / (Exp) $782M $502M -$301.1M $311.5M $1.5M
Operating Expenses $382.2M $499.4M $624.5M $644.1M $741.8M
Operating Income $332.8M $447.2M $572.2M $582.6M $657.5M
 
Net Interest Expenses $186.9M $204.1M $226.8M $250.2M $307.8M
EBT. Incl. Unusual Items $927.9M $745.1M $44.3M $643.9M $351.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $978K $3.4M $56.7M $61M $25.4M
Net Income to Company $1B $849.7M $114.5M $665.9M $419.4M
 
Minority Interest in Earnings -$2M -$5.6M $11.4M -$11.7M -$8.7M
Net Income to Common Excl Extra Items $1B $844.1M $126M $652.2M $409.3M
 
Basic EPS (Cont. Ops) $2.26 $1.59 $0.15 $1.02 $0.56
Diluted EPS (Cont. Ops) $2.25 $1.59 $0.15 $1.02 $0.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.3B $780.4M $1.4B $1.3B
EBIT $1.1B $949.3M $271.1M $894.1M $659M
 
Revenue (Reported) $1.1B $1.4B $1.7B $1.8B $2B
Operating Income (Reported) $332.8M $447.2M $572.2M $582.6M $657.5M
Operating Income (Adjusted) $1.1B $949.3M $271.1M $894.1M $659M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.7B $1.8B $2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $417.9M $530.9M $556.7M $637.7M --
Gross Profit $946.7M $1.2B $1.2B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104.1M $119.5M $136.8M $138.1M --
Other Inc / (Exp) $502M -$301.1M $311.5M $1.5M --
Operating Expenses $499.4M $624.5M $644.1M $741.8M --
Operating Income $447.2M $572.2M $582.6M $657.5M --
 
Net Interest Expenses $204.1M $226.8M $250.2M $307.8M --
EBT. Incl. Unusual Items $745.1M $44.3M $643.9M $351.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $56.7M $61M $25.4M --
Net Income to Company $849.7M $114.5M $665.9M $419.4M --
 
Minority Interest in Earnings -$5.6M $11.4M -$11.7M -$8.7M --
Net Income to Common Excl Extra Items $844.1M $126M $652.2M $409.3M --
 
Basic EPS (Cont. Ops) $1.59 $0.15 $1.02 $0.56 --
Diluted EPS (Cont. Ops) $1.59 $0.15 $1.02 $0.56 --
Weighted Average Basic Share $2B $2.5B $2.5B $2.7B --
Weighted Average Diluted Share $2B $2.5B $2.5B $2.7B --
 
EBITDA $1.3B $780.4M $1.4B $1.3B --
EBIT $949.3M $271.1M $894.1M $659M --
 
Revenue (Reported) $1.4B $1.7B $1.8B $2B --
Operating Income (Reported) $447.2M $572.2M $582.6M $657.5M --
Operating Income (Adjusted) $949.3M $271.1M $894.1M $659M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $293M $325.6M $147M $780.5M $688.6M
Short Term Investments $707M $1.2B $597.7M $330.1M $2.3M
Accounts Receivable, Net $178.4M $183.7M $225.4M $242M $257.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.8B $1.1B $1.4B $1B
 
Property Plant And Equipment $102.4M $147.5M $133.7M $128.3M $126.4M
Long-Term Investments $707.8M $1.1B $1.2B $1.2B $1.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $97.2M $195.7M $253.8M $241.9M $578.6M
Total Assets $11.6B $18.5B $17.8B $18.3B $20.3B
 
Accounts Payable $146.5M $220.3M $207.8M $216.2M $281.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $151.8M $225.7M $213.1M $221.5M $288.3M
 
Long-Term Debt $5.4B $7.5B $7.2B $7.6B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $8.3B $8.1B $8.5B $9.5B
 
Common Stock $4.3M $6.2M $6.2M $6.2M $6.8M
Other Common Equity Adj -- -- $10.6M $3.3M $11M
Common Equity $5.6B $9.9B $9.5B $9.5B $10.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $78M $224.3M $224.3M $200.3M $193.2M
Total Equity $5.7B $10.1B $9.7B $9.7B $10.8B
 
Total Liabilities and Equity $11.6B $18.5B $17.8B $18.3B $20.3B
Cash and Short Terms $999.9M $1.5B $744.7M $1.1B $690.9M
Total Debt $5.4B $7.5B $7.2B $7.6B $8.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $293M $325.6M $147M $780.5M $688.6M
Short Term Investments $707M $1.2B $597.7M $330.1M $2.3M
Accounts Receivable, Net $178.4M $183.7M $225.4M $242M $257.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.8B $1.1B $1.4B $1B
 
Property Plant And Equipment $102.4M $147.5M $133.7M $128.3M $126.4M
Long-Term Investments $707.8M $1.1B $1.2B $1.2B $1.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $97.2M $195.7M $253.8M $241.9M $578.6M
Total Assets $11.6B $18.5B $17.8B $18.3B $20.3B
 
Accounts Payable $146.5M $220.3M $207.8M $216.2M $281.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $151.8M $225.7M $213.1M $221.5M $288.3M
 
Long-Term Debt $5.4B $7.5B $7.2B $7.6B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $8.3B $8.1B $8.5B $9.5B
 
Common Stock $4.3M $6.2M $6.2M $6.2M $6.8M
Other Common Equity Adj -- -- $10.6M $3.3M $11M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$26.7M
Minority Interest, Total $78M $224.3M $224.3M $200.3M $193.2M
Total Equity $5.7B $10.1B $9.7B $9.7B $10.8B
 
Total Liabilities and Equity $11.6B $18.5B $17.8B $18.3B $20.3B
Cash and Short Terms $999.9M $1.5B $744.7M $1.1B $690.9M
Total Debt $5.4B $7.5B $7.2B $7.6B $8.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $849.7M $114.5M $665.9M $419.4M
Depreciation & Amoritzation $266.4M $395.3M $491.4M $490M $578.5M
Stock-Based Compensation $23.7M $23.2M $26.6M $33.1M $34.9M
Change in Accounts Receivable -$6.5M $4.5M -$9.1M $18.5M $6M
Change in Inventories -- -- -- -- --
Cash From Operations $589.9M $618.9M $861.1M $1.1B $1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$11.4M -$228.7M -$49.7M -$10.8M -$126.2M
Cash From Investing -$33.3M -$476.3M -$63.2M -$137M -$318.5M
 
Dividends Paid (Ex Special Dividend) -$379.9M -$382.1M -$544.7M -$657.5M -$685.9M
Special Dividend Paid
Long-Term Debt Issued $1.5B $500M $1.3B $500M $1.4B
Long-Term Debt Repaid -$1.4B -$239.9M -$1.6B -$60.8M -$1.5B
Repurchase of Common Stock -- -- -$3.4M -$1.5M -$26.7M
Other Financing Activities -$54.4M -$62.1M -$88.6M -$68.4M -$58.4M
Cash From Financing -$387.4M -$101.1M -$982.7M -$300.7M -$781.1M
 
Beginning Cash (CF) $123.9M $293.2M $334.7M $149.8M $783.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $169.2M $41.5M -$184.8M $633.9M -$94M
Ending Cash (CF) $293.2M $334.7M $149.8M $783.8M $689.7M
 
Levered Free Cash Flow $589.9M $618.9M $861.1M $1.1B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $141.4M $236M $293.8M -$9M --
Depreciation & Amoritzation $74.9M $126M $123.3M $148.8M --
Stock-Based Compensation $6.5M $7.5M $9.3M $10M --
Change in Accounts Receivable $18.6M $8.9M $8.9M $22.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $148.4M $194.6M $345.2M $176.1M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$838K -$4.5M -$7.4M -$146.4M --
Cash From Investing -$83.9M -$35.6M $43.6M $201.4M --
 
Dividends Paid (Ex Special Dividend) -$80M -$123.8M -$148.9M -$168.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $619M -- $635M --
Long-Term Debt Repaid -$14.9M -$588.3M -$40M -$1.5B --
Repurchase of Common Stock -- -- -$268K -- --
Other Financing Activities -$9M -$32.8M -$24M -$20.7M --
Cash From Financing -$103.8M -$123.3M -$209.4M -$1B --
 
Beginning Cash (CF) $293.2M $334.7M $149.8M $783.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.3M $35.7M $179.3M -$647M --
Ending Cash (CF) $253.9M $370.3M $329.2M $136.8M --
 
Levered Free Cash Flow $148.4M $194.6M $345.2M $176.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $849.7M $114.5M $665.9M $419.4M
Depreciation & Amoritzation $266.4M $395.3M $491.4M $490M $578.5M
Stock-Based Compensation $23.7M $23.2M $26.6M $33.1M $34.9M
Change in Accounts Receivable -$6.5M $4.5M -$9.1M $18.5M $6M
Change in Inventories -- -- -- -- --
Cash From Operations $589.9M $618.9M $861.1M $1.1B $1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$11.4M -$228.7M -$49.7M -$10.8M -$126.2M
Cash From Investing -$33.3M -$476.3M -$63.2M -$137M -$318.5M
 
Dividends Paid (Ex Special Dividend) -$379.9M -$382.1M -$544.7M -$657.5M -$685.9M
Special Dividend Paid
Long-Term Debt Issued $1.5B $500M $1.3B $500M $1.4B
Long-Term Debt Repaid -$1.4B -$239.9M -$1.6B -$60.8M -$1.5B
Repurchase of Common Stock -- -- -$3.4M -$1.5M -$26.7M
Other Financing Activities -$54.4M -$62.1M -$88.6M -$68.4M -$58.4M
Cash From Financing -$387.4M -$101.1M -$982.7M -$300.7M -$781.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $169.2M $41.5M -$184.8M $633.9M -$94M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $589.9M $618.9M $861.1M $1.1B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $141.4M $236M $293.8M -$9M --
Depreciation & Amoritzation $74.9M $126M $123.3M $148.8M --
Stock-Based Compensation $6.5M $7.5M $9.3M $10M --
Change in Accounts Receivable $18.6M $8.9M $8.9M $22.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $148.4M $194.6M $345.2M $176.1M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$838K -$4.5M -$7.4M -$146.4M --
Cash From Investing -$83.9M -$35.6M $43.6M $201.4M --
 
Dividends Paid (Ex Special Dividend) -$80M -$123.8M -$148.9M -$168.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $619M -- $635M --
Long-Term Debt Repaid -$14.9M -$588.3M -$40M -$1.5B --
Repurchase of Common Stock -- -- -$268K -- --
Other Financing Activities -$9M -$32.8M -$24M -$20.7M --
Cash From Financing -$103.8M -$123.3M -$209.4M -$1B --
 
Beginning Cash (CF) $293.2M $334.7M $149.8M $783.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.3M $35.7M $179.3M -$647M --
Ending Cash (CF) $253.9M $370.3M $329.2M $136.8M --
 
Levered Free Cash Flow $148.4M $194.6M $345.2M $176.1M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

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

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is down 13.19% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is down 3.07% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 1.76% over the past day.

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

Show me the best stock