Financhill
Buy
58

KIM Quote, Financials, Valuation and Earnings

Last price:
$23.47
Seasonality move :
2.04%
Day range:
$23.01 - $23.61
52-week range:
$17.57 - $25.83
Dividend yield:
4.14%
P/E ratio:
42.58x
P/S ratio:
7.84x
P/B ratio:
1.50x
Volume:
9.1M
Avg. volume:
4.1M
1-year change:
7.73%
Market cap:
$15.8B
Revenue:
$1.8B
EPS (TTM):
$0.55
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.2B $1.1B $1.4B $1.7B $1.8B
Revenue Growth (YoY) -0.51% -8.72% 28.99% 26.61% 3.23%
 
Cost of Revenues $337M $343M $417.9M $530.9M $556.7M
Gross Profit $821.9M $714.9M $946.7M $1.2B $1.2B
Gross Profit Margin 70.93% 67.58% 69.38% 69.27% 68.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96.9M $93.2M $104.1M $119.5M $136.8M
Other Inc / (Exp) $42.3M $782M $502M -$301.1M $311.5M
Operating Expenses $374.8M $382.2M $499.4M $624.5M $644.1M
Operating Income $447.1M $332.8M $447.2M $572.2M $582.6M
 
Net Interest Expenses $177.4M $186.9M $204.1M $226.8M $250.2M
EBT. Incl. Unusual Items $312M $927.9M $745.1M $44.3M $643.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.3M $978K $3.4M $56.7M $61M
Net Income to Company $413.6M $1B $849.7M $114.5M $665.9M
 
Minority Interest in Earnings -$3M -$2M -$5.6M $11.4M -$11.7M
Net Income to Common Excl Extra Items $410.6M $1B $844.1M $126M $654.3M
 
Basic EPS (Cont. Ops) $0.80 $2.26 $1.61 $0.16 $1.02
Diluted EPS (Cont. Ops) $0.80 $2.25 $1.60 $0.16 $1.02
Weighted Average Basic Share $420.4M $430M $506.2M $615.5M $616.9M
Weighted Average Diluted Share $421.8M $431.6M $511.4M $617.9M $618.2M
 
EBITDA $767.3M $1.4B $1.3B $776.1M $1.4B
EBIT $489.4M $1.1B $949.3M $271.1M $894.1M
 
Revenue (Reported) $1.2B $1.1B $1.4B $1.7B $1.8B
Operating Income (Reported) $447.1M $332.8M $447.2M $572.2M $582.6M
Operating Income (Adjusted) $489.4M $1.1B $949.3M $271.1M $894.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $259.8M $368.6M $433.4M $446.1M $507.6M
Revenue Growth (YoY) -8.16% 41.89% 17.58% 2.92% 13.8%
 
Cost of Revenues $86M $106.3M $130.7M $138.4M $158M
Gross Profit $173.8M $262.3M $302.7M $307.6M $349.7M
Gross Profit Margin 66.89% 71.15% 69.84% 68.97% 68.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.8M $25.9M $29.7M $33.7M $33.9M
Other Inc / (Exp) -$85.8M $418M -$72.9M $15.6M $22.5M
Operating Expenses $100.5M $140.1M $155.1M $161.1M $178.5M
Operating Income $73.3M $122.1M $147.6M $146.5M $171.1M
 
Net Interest Expenses $46.9M $52.1M $52.4M $60.4M $76.2M
EBT. Incl. Unusual Items -$59.4M $488M $22.2M $101.7M $117.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $388K $314K -$1M -$729K $128K
Net Income to Company -$37.4M $509.2M $56.4M $120.8M $138.4M
 
Minority Interest in Earnings -$965K -$1.5M $1.6M -$2.6M -$2.4M
Net Income to Common Excl Extra Items -$38.4M $507.7M $58M $118.2M $136M
 
Basic EPS (Cont. Ops) -$0.10 $0.91 $0.08 $0.18 $0.19
Diluted EPS (Cont. Ops) -$0.10 $0.91 $0.08 $0.18 $0.19
Weighted Average Basic Share $430M $546.8M $615.8M $617.1M $671.2M
Weighted Average Diluted Share $430M $548.8M $618M $617.3M $671.6M
 
EBITDA $59.2M $654.3M $200M $299.6M $348.6M
EBIT -$12.5M $540.1M $74.6M $162.1M $193.6M
 
Revenue (Reported) $259.8M $368.6M $433.4M $446.1M $507.6M
Operating Income (Reported) $73.3M $122.1M $147.6M $146.5M $171.1M
Operating Income (Adjusted) -$12.5M $540.1M $74.6M $162.1M $193.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.2B $1.7B $1.8B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $342.1M $375.9M $521.9M $554.6M $614.2M
Gross Profit $742.5M $833.4M $1.2B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97M $96M $116.6M $133.1M $138.9M
Other Inc / (Exp) $657.8M $685.5M -$246.8M $179.1M $29.8M
Operating Expenses $380.1M $432M $630.5M $640.8M $710.7M
Operating Income $362.4M $401.4M $560.1M $576.2M $638.3M
 
Net Interest Expenses $186.8M $192.5M $223.4M $243.4M $291.9M
EBT. Incl. Unusual Items $833.4M $894.4M $89.9M $512M $376.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $745K $3.4M -$613K $118.9M $72.2M
Net Income to Company $911.1M $969.5M $243.6M $476.8M $393.6M
 
Minority Interest in Earnings -$2.1M -$5.9M $13.9M -$11.9M -$9.2M
Net Income to Common Excl Extra Items $909M $963.6M $257.4M $462.7M $382.9M
 
Basic EPS (Cont. Ops) $2.02 $1.92 $0.37 $0.71 $0.55
Diluted EPS (Cont. Ops) $2.02 $1.91 $0.37 $0.71 $0.55
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.3B $1.4B $831.5M $1.3B $1.3B
EBIT $1B $1.1B $313.3M $755.3M $668.1M
 
Revenue (Reported) $1.1B $1.2B $1.7B $1.8B $2B
Operating Income (Reported) $362.4M $401.4M $560.1M $576.2M $638.3M
Operating Income (Adjusted) $1B $1.1B $313.3M $755.3M $668.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $788.5M $939.9M $1.3B $1.3B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $251.4M $284.3M $388.3M $412M $469.5M
Gross Profit $537.1M $655.6M $899.6M $919.8M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.3M $75.1M $87.6M $101.2M $103.2M
Other Inc / (Exp) $630.5M $534M -$214.8M $265.4M -$16.2M
Operating Expenses $287M $336.8M $467.9M $484.2M $550.8M
Operating Income $250.1M $318.8M $431.6M $435.6M $491.3M
 
Net Interest Expenses $141M $146.7M $165.9M $182.4M $224.1M
EBT. Incl. Unusual Items $739.6M $706.2M $51M $518.6M $250.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $482K $2.9M -$1.1M $61.1M $72.4M
Net Income to Company $801.1M $767.7M $161.6M $523.8M $251.4M
 
Minority Interest in Earnings -$1.5M -$5.4M $14.2M -$9.2M -$6.7M
Net Income to Common Excl Extra Items $799.6M $762.4M $175.8M $512.5M $243.2M
 
Basic EPS (Cont. Ops) $1.80 $1.46 $0.24 $0.80 $0.33
Diluted EPS (Cont. Ops) $1.80 $1.46 $0.24 $0.80 $0.33
Weighted Average Basic Share $1.3B $1.4B $1.8B $1.9B $2B
Weighted Average Diluted Share $1.3B $1.4B $1.9B $1.9B $2B
 
EBITDA $1.1B $1.1B $601.5M $1.1B $932.9M
EBIT $880.6M $852.8M $216.8M $701M $475M
 
Revenue (Reported) $788.5M $939.9M $1.3B $1.3B $1.5B
Operating Income (Reported) $250.1M $318.8M $431.6M $435.6M $491.3M
Operating Income (Adjusted) $880.6M $852.8M $216.8M $701M $475M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $123.9M $293M $325.6M $147M $780.5M
Short Term Investments $9.4M $707M $1.2B $597.7M $330.1M
Accounts Receivable, Net $218.7M $178.4M $183.7M $225.4M $242.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $352M $1.2B $1.8B $1.1B $1.4B
 
Property Plant And Equipment $99.1M $102.4M $147.5M $133.7M $128.3M
Long-Term Investments $772.5M $707.8M $1.1B $1.2B $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $194.7M $97.2M $195.7M $253.8M $241.9M
Total Assets $11B $11.6B $18.5B $17.8B $18.3B
 
Accounts Payable $170.1M $146.5M $220.3M $207.8M $216.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $296.4M $151.8M $225.7M $213.1M $221.5M
 
Long-Term Debt $5.3B $5.4B $7.5B $7.2B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $5.9B $8.3B $8.1B $8.5B
 
Common Stock $4.3M $4.3M $6.2M $6.2M $6.2M
Other Common Equity Adj -- -- -- $10.6M $3.3M
Common Equity $4.9B $5.6B $9.9B $9.5B $9.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $82M $78M $224.3M $224.3M $200.3M
Total Equity $4.9B $5.7B $10.1B $9.7B $9.7B
 
Total Liabilities and Equity $11B $11.6B $18.5B $17.8B $18.3B
Cash and Short Terms $133.3M $999.9M $1.5B $744.7M $1.1B
Total Debt $5.3B $5.4B $7.5B $7.2B $7.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $325M $483.5M $120.3M $421.1M $789M
Short Term Investments $556.8M $1.2B $999.1M $327.1M $2.4M
Accounts Receivable, Net $239.9M $169.4M $198.4M $221.7M $237.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $2B $1.4B $1B $1.1B
 
Property Plant And Equipment $94.8M $149.2M $135.4M $128.5M $130.9M
Long-Term Investments $709.8M $1.3B $1.2B $1.2B $1.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $218.7M $380.7M $434.7M $417.1M $770.8M
Total Assets $11.5B $18.6B $17.9B $18B $20.1B
 
Accounts Payable -- -- -- $261.7M $309.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.4M $5.4M $5.3M $267M $316M
 
Long-Term Debt $5.4B $7.5B $7.2B $7.1B $8.3B
Capital Leases -- -- -- -- --
Total Liabilities $6B $8.4B $8.1B $8.1B $9.4B
 
Common Stock $4.3M $6.2M $6.2M $6.2M $6.8M
Other Common Equity Adj -- -- $6.7M $6.6M -$13.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$5K
Minority Interest, Total $80.4M $256.9M $150.1M $225.2M $219.5M
Total Equity $5.6B $10.2B $9.9B $9.8B $10.7B
 
Total Liabilities and Equity $11.5B $18.6B $17.9B $18B $20.1B
Cash and Short Terms $881.8M $1.7B $1.1B $748.2M $791.3M
Total Debt $5.4B $7.5B $7.2B $7.1B $8.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $413.6M $1B $849.7M $114.5M $665.9M
Depreciation & Amoritzation $277.9M $266.4M $395.3M $505M $507.3M
Stock-Based Compensation $20.2M $23.7M $23.2M $26.6M $33.1M
Change in Accounts Receivable -$34.2M -$6.5M $4.5M -$9.1M $18.5M
Change in Inventories -- -- -- -- --
Cash From Operations $583.6M $589.9M $618.9M $861.1M $1.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$5.9M -$11.4M -$228.7M -$49.7M -$10.8M
Cash From Investing -$120.4M -$33.3M -$476.3M -$63.2M -$137M
 
Dividends Paid (Ex Special Dividend) -$531.6M -$379.9M -$382.1M -$544.7M -$657.5M
Special Dividend Paid
Long-Term Debt Issued $366M $1.5B $500M $1.3B $500M
Long-Term Debt Repaid -$18.8M -$1.4B -$239.9M -$1.6B -$60.8M
Repurchase of Common Stock -$575M -- -- -$3.4M -$1.5M
Other Financing Activities -$27.6M -$54.4M -$62.1M -$102.3M -$84.7M
Cash From Financing -$482.8M -$387.4M -$101.1M -$982.7M -$300.7M
 
Beginning Cash (CF) $143.6M $123.9M $293.2M $334.7M $149.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19.6M $169.2M $41.5M -$184.8M $633.9M
Ending Cash (CF) $123.9M $293.2M $334.7M $149.8M $783.8M
 
Levered Free Cash Flow $583.6M $589.9M $618.9M $861.1M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$37.4M $509.2M $56.4M $120.8M $138.4M
Depreciation & Amoritzation $71.7M $114.2M $125.4M $137.4M $155M
Stock-Based Compensation $6.7M $5.7M $6.2M $7.9M $8.1M
Change in Accounts Receivable $10.3M -$22.8M -$2.4M $11M -$9.3M
Change in Inventories -- -- -- -- --
Cash From Operations $228.5M $123.6M $263.4M $281.1M $295.9M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$4M -$260.1M $1.1M -$1.6M $3.6M
Cash From Investing -$53.2M -$311.9M -$64.5M -$238.9M -$81.3M
 
Dividends Paid (Ex Special Dividend) -$49.6M -$110.9M -$142.4M -$148.9M -$169.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $900M $500M $778M -- $630M
Long-Term Debt Repaid -$882.6M -$2.5M -$947.2M -$2.9M -$2.2M
Repurchase of Common Stock -- -- -- -- -$5K
Other Financing Activities -$19.8M -$22.4M -$60.8M -$2.7M -$10.1M
Cash From Financing -$52M $441.7M -$372.2M -$154.5M $447.9M
 
Beginning Cash (CF) $201.7M $230.1M $296.8M $536.5M $127.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.3M $253.4M -$173.3M -$112.2M $662.5M
Ending Cash (CF) $325M $483.5M $123.5M $424.3M $790M
 
Levered Free Cash Flow $228.5M $123.6M $263.4M $281.1M $295.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $911.1M $969.5M $243.6M $476.8M $393.6M
Depreciation & Amoritzation $283.1M $313.5M $514M $507.7M $571.8M
Stock-Based Compensation $23.4M $23.5M $25.4M $31.8M $34.1M
Change in Accounts Receivable -$48.4M $11.1M $22M $9.7M $6.1M
Change in Inventories -- -- -- -- --
Cash From Operations $567.1M $541.2M $907.4M $1B $956.3M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$4.3M -$263.5M -$15.2M -$13.2M -$128.9M
Cash From Investing $84.3M -$434.4M -$338.1M $80.4M -$152.9M
 
Dividends Paid (Ex Special Dividend) -$434.6M -$346.5M -$507.4M -$595.2M -$718.7M
Special Dividend Paid
Long-Term Debt Issued $1.4B $500M $1.4B -$128M $1.9B
Long-Term Debt Repaid -$1.4B -$146.4M -$1.7B -$60.2M -$1.5B
Repurchase of Common Stock -$230.3M -- -$3.4M -$1.5M -$5K
Other Financing Activities -$56.9M -$40.2M -$123.4M -$35.9M -$89.2M
Cash From Financing -$467.7M $51.7M -$929.2M -$816.5M -$437.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $183.7M $158.5M -$359.9M $300.7M $365.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $567.1M $541.2M $907.4M $1B $956.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $801.1M $767.7M $161.6M $523.8M $251.4M
Depreciation & Amoritzation $214.7M $261.7M $380.3M $383M $447.6M
Stock-Based Compensation $18.2M $18M $20.2M $25.3M $26.4M
Change in Accounts Receivable -$21.2M -$3.6M $13.8M $32.6M $20.2M
Change in Inventories -- -- -- -- --
Cash From Operations $465.9M $417.3M $705.8M $881.4M $766.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$10.2M -$262.4M -$49M -$12.4M -$130.5M
Cash From Investing $43.4M -$357.8M -$219.6M -$76M -$91.9M
 
Dividends Paid (Ex Special Dividend) -$304.3M -$271M -$396.2M -$446.6M -$507.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $500M $1.4B -- $1.4B
Long-Term Debt Repaid -$1.4B -$143.7M -$1.6B -$57.7M -$1.5B
Repurchase of Common Stock -$5.3M -- -$3.4M -$1.5M -$5K
Other Financing Activities -$48.1M -$34M -$95.4M -$29M -$33.4M
Cash From Financing -$308.3M $130.8M -$697.3M -$531M -$667.9M
 
Beginning Cash (CF) $777.4M $777.1M $1B $1B $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $201M $190.3M -$211.1M $274.4M $6.3M
Ending Cash (CF) $978.5M $967.4M $790.6M $1.3B $1.1B
 
Levered Free Cash Flow $465.9M $417.3M $705.8M $881.4M $766.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.96% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.6% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.43% over the past day.

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

Show me the best stock