DE | 95-4255452 | |||||||
(State or other jurisdiction of incorporation) |
(IRS Employer Identification No.) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, par value $0.10 per share | KMPR | NYSE | ||||||
5.875% Fixed-Rate Reset Junior Subordinated Debentures due 2062 | KMPB | NYSE |
Emerging Growth Company | ☐ |
Item 2.02. | Results of Operations and Financial Condition. |
Item 9.01. | Financial Statements and Exhibits. |
Kemper Corporation | ||||||||||||||
Date: | May 7, 2025 | /s/ BRADLEY T. CAMDEN | ||||||||||||
Bradley T. Camden | ||||||||||||||
Executive Vice President and Chief Financial Officer (Principal Financial Officer) |
![]() |
Kemper Corporation
200 East Randolph Street
Suite 3300
Chicago, IL 60601
kemper.com
|
||||
Press Release |
Three Months Ended | ||||||||||||||
(Dollars in Millions, Except Per Share Amounts) (Unaudited) | Mar 31, 2025 |
Mar 31, 2024 |
||||||||||||
Net Income | $ | 99.7 | $ | 71.3 | ||||||||||
Adjusted Consolidated Net Operating Income1 |
$ | 106.4 | $ | 69.7 | ||||||||||
Impact of Catastrophe Losses and Related Loss Adjustment Expense (LAE) on Net Income |
$ | (5.6) | $ | (12.6) | ||||||||||
Diluted Net Income Per Share From: |
||||||||||||||
Net Income | $ | 1.54 | $ | 1.10 | ||||||||||
Adjusted Consolidated Net Operating Income1 |
$ | 1.65 | $ | 1.07 | ||||||||||
Impact of Catastrophe Losses and Related LAE on Net Income Per Share |
$ | (0.09) | $ | (0.20) |
Three Months Ended | ||||||||||||||
(Dollars in Millions) (Unaudited) | Mar 31, 2025 |
Mar 31, 2024 |
||||||||||||
Segment Adjusted Net Operating Income (Loss): | ||||||||||||||
Specialty Property & Casualty Insurance | $ | 97.9 | $ | 69.2 | ||||||||||
Life Insurance | 17.2 | 11.9 | ||||||||||||
Total Segment Adjusted Net Operating Income | 115.1 | 81.1 | ||||||||||||
Corporate and Other Adjusted Net Operating Loss | (11.4) | (12.5) | ||||||||||||
Less: Net Loss attributable to Noncontrolling Interest | (2.7) | (1.1) | ||||||||||||
Adjusted Consolidated Net Operating Income1 |
106.4 | 69.7 | ||||||||||||
Net Income (Loss) From: |
||||||||||||||
Change in Fair Value of Equity and Convertible Securities |
0.1 | 2.7 | ||||||||||||
Net Realized Investment Gains | 0.7 | 5.2 | ||||||||||||
Impairment Losses | 0.2 | (1.2) | ||||||||||||
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs | (4.2) | (10.1) | ||||||||||||
Debt Extinguishment, Pension Settlement and Other Charges |
0.4 | — | ||||||||||||
Non-Core Operations | (3.9) | 5.0 | ||||||||||||
Net Income attributable to Kemper Corporation |
$ | 99.7 | $ | 71.3 |
Three Months Ended | ||||||||||||||
(Dollars in Millions, Except Per Share Amounts) | Mar 31, 2025 |
Mar 31, 2024 |
||||||||||||
Revenues: | ||||||||||||||
Earned Premiums1 |
$ | 1,087.9 | $ | 1,031.9 | ||||||||||
Net Investment Income | 101.2 | 100.4 | ||||||||||||
Other Income | 2.6 | 2.2 | ||||||||||||
Change in Fair Value of Equity and Convertible Securities |
0.1 | 3.4 | ||||||||||||
Net Realized Investment Gains | 0.9 | 6.6 | ||||||||||||
Impairment Losses | 0.3 | (1.5) | ||||||||||||
Total Revenues | 1,193.0 | 1,143.0 | ||||||||||||
Expenses: | ||||||||||||||
Policyholders’ Benefits and Incurred Losses and Loss Adjustment Expenses2 |
767.3 | 756.0 | ||||||||||||
Insurance and Other Expenses | 294.5 | 286.4 | ||||||||||||
Interest Expense | 11.4 | 14.0 | ||||||||||||
Total Expenses | 1,073.2 | 1,056.4 | ||||||||||||
Income before Income Taxes | 119.8 | 86.6 | ||||||||||||
Income Tax Expense | 22.8 | 16.4 | ||||||||||||
Net Income | 97.0 | 70.2 | ||||||||||||
Less: Net Loss attributable to Noncontrolling Interest | (2.7) | (1.1) | ||||||||||||
Net Income attributable to Kemper Corporation |
$ | 99.7 | $ | 71.3 | ||||||||||
Net Income attributable to Kemper Corporation per Unrestricted Share: |
||||||||||||||
Basic | $ | 1.56 | $ | 1.11 | ||||||||||
Diluted | $ | 1.54 | $ | 1.10 | ||||||||||
Weighted-average Outstanding (Shares in Thousands): | ||||||||||||||
Unrestricted Shares - Basic | 63,886.7 | 64,254.5 | ||||||||||||
Unrestricted Shares and Equivalent Shares - Diluted | 64,652.8 | 64,772.8 | ||||||||||||
Dividends Paid to Shareholders per Share | $ | 0.32 | $ | 0.31 | ||||||||||
1 Includes a remeasurement gain related to the deferred profit liability within the Life Insurance business of $0.2 million for the three months ended March 31, 2025 and 2024. | ||||||||||||||
2 Includes a remeasurement loss related to the liability for future policyholder benefits within the Life Insurance business of $0.2 million for the three months ended March 31, 2025 and 2024. |
Three Months Ended | ||||||||||||||
(Dollars in Millions) | Mar 31, 2025 |
Mar 31, 2024 |
||||||||||||
REVENUES: | ||||||||||||||
Specialty Property & Casualty Insurance: | ||||||||||||||
Earned Premiums: | ||||||||||||||
Personal Automobile | $ | 753.7 | $ | 675.3 | ||||||||||
Commercial Automobile | 208.5 | 164.7 | ||||||||||||
Total Earned Premiums | 962.2 | 840.0 | ||||||||||||
Net Investment Income | 50.5 | 41.1 | ||||||||||||
Other Income | 1.3 | 1.4 | ||||||||||||
Total Specialty Property & Casualty Insurance Revenues | 1,014.0 | 882.5 | ||||||||||||
Life Insurance: | ||||||||||||||
Earned Premiums: | ||||||||||||||
Life |
83.7 | 80.6 | ||||||||||||
Accident & Health | 5.5 | 5.6 | ||||||||||||
Property | 10.5 | 11.1 | ||||||||||||
Total Earned Premiums | 99.7 | 97.3 | ||||||||||||
Net Investment Income | 48.4 | 44.3 | ||||||||||||
Other Income | 0.7 | 0.3 | ||||||||||||
Total Life Insurance Revenues | 148.8 | 141.9 | ||||||||||||
Total Segment Revenues | 1,162.8 | 1,024.4 | ||||||||||||
Change in Fair Value of Equity and Convertible Securities |
0.1 | 3.4 | ||||||||||||
Net Realized Investment Gains | 0.9 | 6.6 | ||||||||||||
Impairment Losses |
0.3 | (1.5) | ||||||||||||
Non-Core Operations | 27.9 | 106.2 | ||||||||||||
Other |
1.0 | 3.9 | ||||||||||||
Total Revenues | $ | 1,193.0 | $ | 1,143.0 | ||||||||||
Mar 31, 2025 |
Dec 31, 2024 |
||||||||||
Assets: |
|||||||||||
Investments: |
|||||||||||
Fixed Maturities at Fair Value |
$ | 6,558.6 | $ | 6,409.6 | |||||||
Equity Securities at Fair Value |
232.3 | 218.5 | |||||||||
Equity Method Limited Liability Investments | 185.1 | 186.3 | |||||||||
Short-term Investments at Cost which Approximates Fair Value | 545.3 | 1,037.1 | |||||||||
Company-Owned Life Insurance |
546.5 | 539.2 | |||||||||
Loans to Policyholders |
279.8 | 280.7 | |||||||||
Other Investments | 244.5 | 217.1 | |||||||||
Total Investments |
8,592.1 | 8,888.5 | |||||||||
Cash |
115.4 | 64.4 | |||||||||
Receivables from Policyholders |
1,052.7 | 977.9 | |||||||||
Other Receivables |
189.2 | 185.7 | |||||||||
Deferred Policy Acquisition Costs |
649.7 | 628.9 | |||||||||
Goodwill |
1,250.7 | 1,250.7 | |||||||||
Current Income Tax Assets |
40.9 | 63.4 | |||||||||
Deferred Income Tax Assets | 73.4 | 93.3 | |||||||||
Other Assets |
442.2 | 436.1 | |||||||||
Assets of Consolidated Variable Interest Entity: |
|||||||||||
Fixed Maturities at Fair Value | 13.7 | 1.7 | |||||||||
Cash | — | 1.0 | |||||||||
Short-term Investments at Cost which Approximates Fair Value | 31.6 | 28.0 | |||||||||
Receivables from Policyholders | 11.9 | 8.2 | |||||||||
Other Receivables |
0.1 | — | |||||||||
Deferred Policy Acquisition Costs | 1.5 | 1.1 | |||||||||
Deferred Income Tax Assets | 2.2 | 1.5 | |||||||||
Total Assets | $ | 12,467.3 | $ | 12,630.4 |
Mar 31, 2025 |
Dec 31, 2024 |
||||||||||
Liabilities and Shareholders’ Equity: |
|||||||||||
Insurance Reserves: |
|||||||||||
Life & Health | $ | 3,229.5 | $ | 3,199.7 | |||||||
Property & Casualty |
2,637.6 | 2,611.9 | |||||||||
Total Insurance Reserves |
5,867.1 | 5,811.6 | |||||||||
Unearned Premiums |
1,361.6 | 1,264.1 | |||||||||
Policyholder Obligations | 632.0 | 637.7 | |||||||||
Deferred Income Tax Liabilities |
6.6 | 14.8 | |||||||||
Accrued Expenses and Other Liabilities |
715.5 | 705.2 | |||||||||
Long-term Debt, Current, at Amortized Cost | — | 449.9 | |||||||||
Long-term Debt, Non-current, at Amortized Cost | 942.1 | 941.7 | |||||||||
Liabilities of Consolidated Variable Interest Entity | |||||||||||
Insurance Reserves | 14.7 | 9.4 | |||||||||
Unearned Premiums | 14.5 | 11.2 | |||||||||
Accrued Expenses and Other Liabilities | 1.7 | 0.5 | |||||||||
Total Liabilities | 9,555.8 | 9,846.1 | |||||||||
Kemper Corporation Shareholders’ Equity: | |||||||||||
Common Stock |
6.4 | 6.4 | |||||||||
Paid-in Capital |
1,863.6 | 1,854.9 | |||||||||
Retained Earnings |
1,308.9 | 1,231.6 | |||||||||
Accumulated Other Comprehensive Loss | (261.3) | (304.5) | |||||||||
Total Kemper Corporation Shareholders’ Equity | 2,917.6 | 2,788.4 | |||||||||
Noncontrolling Interest | (6.1) | (4.1) | |||||||||
Total Shareholders’ Equity | 2,911.5 | 2,784.3 | |||||||||
Total Liabilities and Shareholders’ Equity | $ | 12,467.3 | $ | 12,630.4 |
Three Months Ended | ||||||||||||||
(Dollars in Millions) | Mar 31, 2025 |
Mar 31, 2024 | ||||||||||||
Results of Operations | ||||||||||||||
Net Premiums Written | $ | 1,068.8 | $ | 864.6 | ||||||||||
Earned Premiums | $ | 962.2 | $ | 840.0 | ||||||||||
Net Investment Income | 50.5 | 41.1 | ||||||||||||
Other Income | 1.3 | 1.4 | ||||||||||||
Total Revenues | 1,014.0 | 882.5 | ||||||||||||
Incurred Losses and LAE related to: | ||||||||||||||
Current Year: | ||||||||||||||
Non-catastrophe Losses and LAE | 682.3 | 609.0 | ||||||||||||
Catastrophe Losses and LAE | 3.8 | 4.1 | ||||||||||||
Prior Years: | ||||||||||||||
Non-catastrophe Losses and LAE | 0.5 | 5.3 | ||||||||||||
Catastrophe Losses and LAE | 0.2 | 0.7 | ||||||||||||
Total Incurred Losses and LAE | 686.8 | 619.1 | ||||||||||||
Insurance Expenses | 205.1 | 176.9 | ||||||||||||
Segment Adjusted Operating Income | 122.1 | 86.5 | ||||||||||||
Income Tax Expense | 24.2 | 17.3 | ||||||||||||
Total Segment Adjusted Net Operating Income | $ | 97.9 | $ | 69.2 | ||||||||||
Ratios Based On Earned Premiums | ||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 70.9 | % | 72.5 | % | ||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.4 | 0.5 | ||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | 0.1 | 0.6 | ||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | 0.1 | ||||||||||||
Total Incurred Loss and LAE Ratio | 71.4 | 73.7 | ||||||||||||
Insurance Expense Ratio | 21.3 | 21.1 | ||||||||||||
Combined Ratio | 92.7 | % | 94.8 | % | ||||||||||
Underlying Combined Ratio1 | ||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 70.9 | % | 72.5 | % | ||||||||||
Insurance Expense Ratio | 21.3 | 21.1 | ||||||||||||
Underlying Combined Ratio1 |
92.2 | % | 93.6 | % | ||||||||||
Non-GAAP Measure Reconciliation | ||||||||||||||
Combined Ratio | 92.7 | % | 94.8 | % | ||||||||||
Less: | ||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.4 | 0.5 | ||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | 0.1 | 0.6 | ||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | 0.1 | ||||||||||||
Underlying Combined Ratio1 |
92.2 | % | 93.6 | % |
Three Months Ended | ||||||||||||||
(Dollars in Millions) | Mar 31, 2025 |
Mar 31, 2024 |
||||||||||||
Results of Operations | ||||||||||||||
Earned Premiums | $ | 99.7 | $ | 97.3 | ||||||||||
Net Investment Income | 48.4 | 44.3 | ||||||||||||
Other Income | 0.7 | 0.3 | ||||||||||||
Total Revenues | 148.8 | 141.9 | ||||||||||||
Policyholders’ Benefits and Incurred Losses and LAE | 62.2 | 63.0 | ||||||||||||
Insurance Expenses | 66.4 | 64.9 | ||||||||||||
Segment Adjusted Operating Income | 20.2 | 14.0 | ||||||||||||
Income Tax Expense | 3.0 | 2.1 | ||||||||||||
Total Segment Adjusted Net Operating Income | $ | 17.2 | $ | 11.9 |
Three Months Ended | ||||||||||||||
(Dollars in Millions) (Unaudited) | Mar 31, 2025 |
Mar 31, 2024 |
||||||||||||
Net Income attributable to Kemper Corporation |
$ | 99.7 | $ | 71.3 | ||||||||||
Less Net Income (Loss) From: |
||||||||||||||
Change in Fair Value of Equity and Convertible Securities | 0.1 | 2.7 | ||||||||||||
Net Realized Investment Gains | 0.7 | 5.2 | ||||||||||||
Impairment Losses | 0.2 | (1.2) | ||||||||||||
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs | (4.2) | (10.1) | ||||||||||||
Debt Extinguishment, Pension Settlement and Other Charges | 0.4 | — | ||||||||||||
Non-Core Operations | (3.9) | 5.0 | ||||||||||||
Adjusted Consolidated Net Operating Income1 |
$ | 106.4 | $ | 69.7 |
Three Months Ended | ||||||||||||||
(Unaudited) | Mar 31, 2025 |
Mar 31, 2024 |
||||||||||||
Diluted Net Income attributable to Kemper Corporation per Unrestricted Share |
$ | 1.54 | $ | 1.10 | ||||||||||
Less Net Income (Loss) per Unrestricted Share From: |
||||||||||||||
Change in Fair Value of Equity and Convertible Securities |
— | 0.04 | ||||||||||||
Net Realized Investment Gains | 0.01 | 0.09 | ||||||||||||
Impairment Losses | — | (0.02) | ||||||||||||
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs | (0.07) | (0.16) | ||||||||||||
Debt Extinguishment, Pension Settlement and Other Charges | 0.01 | — | ||||||||||||
Non-Core Operations | (0.06) | 0.08 | ||||||||||||
Diluted Adjusted Net Operating Income per Unrestricted Share1 |
$ | 1.65 | $ | 1.07 |
Three Months Ended | ||||||||||||||
(Dollars in Millions) (Unaudited) | Mar 31, 2025 |
Mar 31, 2024 |
||||||||||||
Numerator: | ||||||||||||||
Annualized Net Income attributable to Kemper Corporation |
$ | 398.8 | $ | 285.2 | ||||||||||
Denominator: | ||||||||||||||
Average Shareholders' Equity2 |
$ | 2,853.0 | $ | 2,547.5 | ||||||||||
Less: Average Net Unrealized Losses on Fixed Maturities |
667.6 | 576.1 | ||||||||||||
Less: Average Change in Discount Rate on Future Life Policyholder Benefits |
(373.2) | (216.3) | ||||||||||||
Less: Average Goodwill |
(1,250.7) | (1,250.7) | ||||||||||||
Average Adjusted Shareholders' Equity2 |
$ | 1,896.7 | $ | 1,656.6 | ||||||||||
Return on Shareholders' Equity: |
||||||||||||||
Return on Shareholders' Equity | 14.0% | 11.2% | ||||||||||||
Return on Adjusted Shareholders' Equity1 |
21.0% | 17.2% | ||||||||||||
2 Average shareholders' equity and average adjusted shareholders’ equity is the simple average of the beginning and ending balances for the period. Average shareholders’ equity and average adjusted shareholders’ equity on a year-to-date basis is (a) the sum of the balance at the beginning of the year and the ending balance for each quarter within that year divided by (b) the number of quarters in the period presented plus one. |
As of | ||||||||||||||
(Dollars and Shares in Millions Except Per Share Amounts) (Unaudited) | Mar 31, 2025 |
Dec 31, 2024 | ||||||||||||
Numerator: | ||||||||||||||
Kemper Corporation Shareholders’ Equity | $ | 2,917.6 | $ | 2,788.4 | ||||||||||
Less: Net Unrealized Losses on Fixed Maturities |
638.6 | 696.5 | ||||||||||||
Less: Change in Discount Rate on Future Life Policyholder Benefits | (366.0) | (380.3) | ||||||||||||
Less: Goodwill | (1,250.7) | (1,250.7) | ||||||||||||
Adjusted Shareholders’ Equity | $ | 1,939.5 | $ | 1,853.9 | ||||||||||
Denominator: | ||||||||||||||
Common Shares Issued and Outstanding | 63.979 | 63.840 | ||||||||||||
Book Value Per Share: | ||||||||||||||
Book Value Per Share | $ | 45.60 | $ | 43.68 | ||||||||||
Less: Net Unrealized Losses on Fixed Maturities |
9.98 | 10.91 | ||||||||||||
Less: Change in Discount Rate on Future Life Policyholder Benefits | (5.72) | (5.96) | ||||||||||||
Less: Goodwill | (19.55) | (19.59) | ||||||||||||
Adjusted Book Value Per Share1 |
$ | 30.31 | $ | 29.04 |
Contacts
|
|||||
Investors: Michael Marinaccio |
312.661.4930 or investors@kemper.com
|
||||
Media: Barbara Ciesemier | 312.661.4521 or bciesemier@kemper.com |
Page | |||||
Consolidated Financial Highlights | 3-4 | ||||
Consolidated Statements of Income |
5 | ||||
Consolidated Balance Sheets | 6-7 | ||||
Consolidated Statements of Cash Flows | 8-9 | ||||
Capital Metrics | 10 | ||||
Debt Outstanding, Federal Home Loan Bank Advances and Ratings |
11 | ||||
Adjusted Segment Summary Results: | |||||
Revenues | 12 | ||||
Adjusted Operating Income | 13 | ||||
Adjusted Net Operating Income | 13 | ||||
Catastrophe Frequency and Severity | 14 | ||||
Specialty Property & Casualty Insurance Segment - Results of Operations and Selected Financial Information | 15-16 | ||||
Personal Automobile Insurance | 17 | ||||
Commercial Automobile Insurance | 18 | ||||
Life Insurance Segment - Results of Operations and Selected Financial Information | 19-20 | ||||
Expenses | 21 | ||||
Details of Investment Performance | 22 | ||||
Details of Invested Assets | 23-24 | ||||
Investment Concentration | 25 | ||||
Municipal Bond Securities | 26 | ||||
Investments in Limited Liability Companies and Limited Partnerships | 27 | ||||
Definitions of Non-GAAP Financial Measures | 28-31 | ||||
Kemper Corporation
Consolidated Financial Highlights
(Dollars in Millions, Except Per Share Amounts)
(Unaudited)
| ||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
For Period Ended | ||||||||||||||||||||||||||||||||
Earned Premiums |
$ | 1,087.9 | $ | 1,081.8 | $ | 1,068.5 | $ | 1,033.7 | $ | 1,031.9 | ||||||||||||||||||||||
Net Investment Income |
101.2 | 103.0 | 111.1 | 93.0 | 100.4 | |||||||||||||||||||||||||||
Other Income | 2.6 | 2.6 | 2.7 | 3.0 | 2.2 | |||||||||||||||||||||||||||
Change in Fair Value of Equity and Convertible Securities |
0.1 | (2.6) | (2.3) | (1.2) | 3.4 | |||||||||||||||||||||||||||
Net Realized Investment Gains | 1.2 | 2.0 | (1.1) | 1.4 | 5.1 | |||||||||||||||||||||||||||
Investment and Other Income | 105.1 | 105.0 | 110.4 | 96.2 | 111.1 | |||||||||||||||||||||||||||
Total Revenues |
$ | 1,193.0 | $ | 1,186.8 | $ | 1,178.9 | $ | 1,129.9 | $ | 1,143.0 | ||||||||||||||||||||||
Net Income |
$ | 97.0 | $ | 95.7 | $ | 72.2 | $ | 74.4 | $ | 70.2 | ||||||||||||||||||||||
Less: Net Loss attributable to Noncontrolling Interest | (2.7) | (1.7) | (1.5) | (1.0) | (1.1) | |||||||||||||||||||||||||||
Net Income attributable to Kemper Corporation |
$ | 99.7 | $ | 97.4 | $ | 73.7 | $ | 75.4 | $ | 71.3 | ||||||||||||||||||||||
Adjusted Consolidated Net Operating Income (Loss)1 |
$ | 106.4 | $ | 115.1 | $ | 105.0 | $ | 91.7 | $ | 69.7 | ||||||||||||||||||||||
Per Unrestricted Common Share Amounts: |
||||||||||||||||||||||||||||||||
Basic: |
||||||||||||||||||||||||||||||||
Net Income attributable to Kemper Corporation per Unrestricted Share: |
$ | 1.56 | $ | 1.52 | $ | 1.15 | $ | 1.17 | $ | 1.11 | ||||||||||||||||||||||
Adjusted Consolidated Net Operating Income1 |
$ | 1.67 | $ | 1.81 | $ | 1.63 | $ | 1.43 | $ | 1.08 | ||||||||||||||||||||||
Diluted: |
||||||||||||||||||||||||||||||||
Net Income attributable to Kemper Corporation per Unrestricted Share: |
$ | 1.54 | $ | 1.51 | $ | 1.14 | $ | 1.16 | $ | 1.10 | ||||||||||||||||||||||
Adjusted Consolidated Net Operating Income1 |
$ | 1.65 | $ | 1.78 | $ | 1.62 | $ | 1.42 | $ | 1.07 | ||||||||||||||||||||||
Dividends Paid to Shareholders Per Share |
$ | 0.32 | $ | 0.31 | $ | 0.31 | $ | 0.31 | $ | 0.31 | ||||||||||||||||||||||
Return on Shareholders' Equity | 14.0 | % | 14.0 | % | 10.8 | % | 11.5 | % | 11.2 | % | ||||||||||||||||||||||
Return on Adjusted Shareholders' Equity1 |
21.0 | % | 21.4 | % | 16.7 | % | 17.6 | % | 17.2 | % | ||||||||||||||||||||||
Kemper Corporation
Consolidated Financial Highlights
(Dollars in Millions, Except Per Share Amounts)
(Unaudited)
| ||||||||||||||||||||||||||||||||
As of | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
At Period End | ||||||||||||||||||||||||||||||||
Total Assets |
$ | 12,467.3 | $ | 12,630.4 | $ | 12,873.0 | $ | 12,544.3 | $ | 12,625.9 | ||||||||||||||||||||||
Insurance Reserves |
$ | 5,867.1 | $ | 5,811.6 | $ | 6,012.7 | $ | 5,769.2 | $ | 5,891.5 | ||||||||||||||||||||||
Debt |
$ | 942.1 | $ | 1,391.6 | $ | 1,390.9 | $ | 1,390.4 | $ | 1,389.8 | ||||||||||||||||||||||
Kemper Corporation Shareholders’ Equity | $ | 2,917.6 | $ | 2,788.4 | $ | 2,773.3 | $ | 2,671.2 | $ | 2,589.8 | ||||||||||||||||||||||
Book Value Per Share2 |
$ | 45.60 | $ | 43.68 | $ | 43.30 | $ | 41.46 | $ | 40.24 | ||||||||||||||||||||||
Adjusted Book Value Per Share1,2 |
$ | 30.31 | $ | 29.04 | $ | 27.88 | $ | 27.14 | $ | 26.19 | ||||||||||||||||||||||
Debt to Total Capitalization2 |
24.4 | % | 33.3 | % | 33.4 | % | 34.2 | % | 34.9 | % | ||||||||||||||||||||||
1Non-GAAP Financial Measure. See pages 28-31 for definition. |
||||||||||||||||||||||||||||||||
2See Capital Metrics on page 10 for detail calculations. |
||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||
Earned Premiums | $ | 1,087.9 | $ | 1,081.8 | $ | 1,068.5 | $ | 1,033.7 | $ | 1,031.9 | ||||||||||||||||||||||
Net Investment Income | 101.2 | 103.0 | 111.1 | 93.0 | 100.4 | |||||||||||||||||||||||||||
Other Income | 2.6 | 2.6 | 2.7 | 3.0 | 2.2 | |||||||||||||||||||||||||||
Change in Fair Value of Equity and Convertible Securities |
0.1 | (2.6) | (2.3) | (1.2) | 3.4 | |||||||||||||||||||||||||||
Net Realized Investment Gains | 0.9 | 4.0 | 1.1 | 1.5 | 6.6 | |||||||||||||||||||||||||||
Impairment Losses | 0.3 | (2.0) | (2.2) | (0.1) | (1.5) | |||||||||||||||||||||||||||
Total Revenues | 1,193.0 | 1,186.8 | 1,178.9 | 1,129.9 | 1,143.0 | |||||||||||||||||||||||||||
Expenses: | ||||||||||||||||||||||||||||||||
Policyholders’ Benefits and Incurred Losses and Loss Adjustment Expenses | 767.3 | 743.4 | 769.3 | 744.4 | 756.0 | |||||||||||||||||||||||||||
Insurance and Other Expenses | 294.5 | 309.5 | 304.5 | 279.7 | 286.4 | |||||||||||||||||||||||||||
Interest Expense | 11.4 | 14.6 | 14.4 | 13.9 | 14.0 | |||||||||||||||||||||||||||
Total Expenses | 1,073.2 | 1,067.5 | 1,088.2 | 1,038.0 | 1,056.4 | |||||||||||||||||||||||||||
Income before Income Taxes | 119.8 | 119.3 | 90.7 | 91.9 | 86.6 | |||||||||||||||||||||||||||
Income Tax Expense | 22.8 | 23.6 | 18.5 | 17.5 | 16.4 | |||||||||||||||||||||||||||
Net Income | 97.0 | 95.7 | 72.2 | 74.4 | 70.2 | |||||||||||||||||||||||||||
Less: Net Loss attributable to Noncontrolling Interest | (2.7) | (1.7) | (1.5) | (1.0) | (1.1) | |||||||||||||||||||||||||||
Net Income attributable to Kemper Corporation |
$ | 99.7 | $ | 97.4 | $ | 73.7 | $ | 75.4 | $ | 71.3 | ||||||||||||||||||||||
Net Income attributable to Kemper Corporation per Unrestricted Share: |
||||||||||||||||||||||||||||||||
Basic | $ | 1.56 | $ | 1.52 | $ | 1.15 | $ | 1.17 | $ | 1.11 | ||||||||||||||||||||||
Diluted | $ | 1.54 | $ | 1.51 | $ | 1.14 | $ | 1.16 | $ | 1.10 | ||||||||||||||||||||||
Dividends Paid to Shareholders Per Share | $ | 0.32 | $ | 0.31 | $ | 0.31 | $ | 0.31 | $ | 0.31 | ||||||||||||||||||||||
Weighted Average Unrestricted Common Shares Outstanding (in Millions) | 63.887 | 63.859 | 64.217 | 64.395 | 64.255 | |||||||||||||||||||||||||||
Weighted-Average Unrestricted Shares and Equivalent Shares Outstanding Assuming Dilution (in Millions) | 64.653 | 64.632 | 64.898 | 64.892 | 64.773 |
Kemper Corporation
Consolidated Balance Sheets
(Dollars in Millions)
(Unaudited)
| ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||
Investments: | ||||||||||||||||||||||||||||||||
Fixed Maturities at Fair Value | $ | 6,558.6 | $ | 6,409.6 | $ | 6,872.0 | $ | 6,674.7 | $ | 6,771.6 | ||||||||||||||||||||||
Equity Securities at Fair Value | 232.3 | 218.5 | 228.3 | 226.6 | 230.1 | |||||||||||||||||||||||||||
Equity Method Limited Liability Investments | 185.1 | 186.3 | 202.6 | 205.1 | 215.2 | |||||||||||||||||||||||||||
Short-term Investments at Cost which Approximates Fair Value | 545.3 | 1,037.1 | 696.9 | 539.1 | 520.7 | |||||||||||||||||||||||||||
Company-Owned Life Insurance |
546.5 | 539.2 | 533.0 | 523.3 | 515.7 | |||||||||||||||||||||||||||
Loans to Policyholders |
279.8 | 280.7 | 280.3 | 279.8 | 280.5 | |||||||||||||||||||||||||||
Other Investments | 244.5 | 217.1 | 223.9 | 219.7 | 230.8 | |||||||||||||||||||||||||||
Total Investments | 8,592.1 | 8,888.5 | 9,037.0 | 8,668.3 | 8,764.6 | |||||||||||||||||||||||||||
Cash | 115.4 | 64.4 | 56.9 | 107.4 | 125.9 | |||||||||||||||||||||||||||
Receivables from Policyholders | 1,052.7 | 977.9 | 982.8 | 988.0 | 953.1 | |||||||||||||||||||||||||||
Other Receivables | 189.2 | 185.7 | 202.1 | 191.5 | 195.4 | |||||||||||||||||||||||||||
Deferred Policy Acquisition Costs | 649.7 | 628.9 | 621.3 | 608.0 | 595.3 | |||||||||||||||||||||||||||
Goodwill | 1,250.7 | 1,250.7 | 1,250.7 | 1,250.7 | 1,250.7 | |||||||||||||||||||||||||||
Current Income Tax Assets | 40.9 | 63.4 | 68.8 | 56.5 | 52.6 | |||||||||||||||||||||||||||
Deferred Income Tax Assets | 73.4 | 93.3 | 150.5 | 185.0 | 199.1 | |||||||||||||||||||||||||||
Other Assets | 442.2 | 436.1 | 468.9 | 476.4 | 479.1 | |||||||||||||||||||||||||||
Assets of Consolidated Variable Interest Entity: | ||||||||||||||||||||||||||||||||
Fixed Maturities at Fair Value | 13.7 | 1.7 | 1.7 | 1.6 | 1.7 | |||||||||||||||||||||||||||
Short-term Investments at Cost which Approximates Fair Value | 31.6 | 28.0 | 24.0 | 4.8 | 4.0 | |||||||||||||||||||||||||||
Cash | — | 1.0 | — | — | 0.8 | |||||||||||||||||||||||||||
Receivables from Policyholders | 11.9 | 8.2 | 6.6 | 5.2 | 2.7 | |||||||||||||||||||||||||||
Other Receivables | 0.1 | — | — | — | — | |||||||||||||||||||||||||||
Deferred Policy Acquisition Costs | 1.5 | 1.1 | 0.7 | 0.3 | 0.6 | |||||||||||||||||||||||||||
Deferred Income Tax Assets | 2.2 | 1.5 | 1.0 | 0.6 | — | |||||||||||||||||||||||||||
Other Assets | — | — | — | — | 0.3 | |||||||||||||||||||||||||||
Total Assets | $ | 12,467.3 | $ | 12,630.4 | $ | 12,873.0 | $ | 12,544.3 | $ | 12,625.9 | ||||||||||||||||||||||
Kemper Corporation
Consolidated Balance Sheets
(Dollars in Millions)
(Unaudited)
| ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Liabilities and Shareholders’ Equity: | ||||||||||||||||||||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||||||
Life and Health | $ | 3,229.5 | $ | 3,199.7 | $ | 3,425.8 | $ | 3,202.0 | $ | 3,294.3 | ||||||||||||||||||||||
Property and Casualty | 2,637.6 | 2,611.9 | 2,586.9 | 2,567.2 | 2,597.2 | |||||||||||||||||||||||||||
Total Insurance Reserves | 5,867.1 | 5,811.6 | 6,012.7 | 5,769.2 | 5,891.5 | |||||||||||||||||||||||||||
Unearned Premiums | 1,361.6 | 1,264.1 | 1,290.3 | 1,301.5 | 1,274.1 | |||||||||||||||||||||||||||
Policyholder Obligations | 632.0 | 637.7 | 618.3 | 644.4 | 660.9 | |||||||||||||||||||||||||||
Deferred Income Tax Liabilities | 6.6 | 14.8 | 67.1 | 68.3 | 61.7 | |||||||||||||||||||||||||||
Accrued Expenses and Other Liabilities | 715.5 | 705.2 | 709.5 | 693.8 | 754.8 | |||||||||||||||||||||||||||
Long-term Debt, Current, at Amortized Cost | — | 449.9 | 449.9 | 449.8 | 449.7 | |||||||||||||||||||||||||||
Long-term Debt, Non-Current, at Amortized Cost | 942.1 | 941.7 | 941.0 | 940.6 | 940.1 | |||||||||||||||||||||||||||
Liabilities of Consolidated Variable Interest Entity: | ||||||||||||||||||||||||||||||||
Insurance Reserves | 14.7 | 9.4 | 5.3 | 2.4 | 0.7 | |||||||||||||||||||||||||||
Unearned Premiums | 14.5 | 11.2 | 8.1 | 4.9 | 3.1 | |||||||||||||||||||||||||||
Accrued Expenses and Other Liabilities | 1.7 | 0.5 | 0.4 | 0.1 | 0.6 | |||||||||||||||||||||||||||
Total Liabilities | 9,555.8 | 9,846.1 | 10,102.6 | 9,875.0 | 10,037.2 | |||||||||||||||||||||||||||
Kemper Corporation Shareholders’ Equity: | ||||||||||||||||||||||||||||||||
Common Stock | 6.4 | 6.4 | 6.4 | 6.4 | 6.4 | |||||||||||||||||||||||||||
Paid-in Capital | 1,863.6 | 1,854.9 | 1,858.0 | 1,860.9 | 1,852.3 | |||||||||||||||||||||||||||
Retained Earnings | 1,308.9 | 1,231.6 | 1,161.4 | 1,121.2 | 1,066.1 | |||||||||||||||||||||||||||
Accumulated Other Comprehensive Loss | (261.3) | (304.5) | (252.5) | (317.3) | (335.0) | |||||||||||||||||||||||||||
Total Kemper Corporation Shareholders’ Equity | 2,917.6 | 2,788.4 | 2,773.3 | 2,671.2 | 2,589.8 | |||||||||||||||||||||||||||
Noncontrolling Interest | (6.1) | (4.1) | (2.9) | (1.9) | (1.1) | |||||||||||||||||||||||||||
Total Shareholders’ Equity | $ | 2,911.5 | $ | 2,784.3 | $ | 2,770.4 | $ | 2,669.3 | $ | 2,588.7 | ||||||||||||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 12,467.3 | $ | 12,630.4 | $ | 12,873.0 | $ | 12,544.3 | $ | 12,625.9 |
Kemper Corporation
Consolidated Statements of Cash Flows
(Dollars in Millions)
(Unaudited)
| |||||||||||
Three Months Ended | |||||||||||
Mar 31, 2025 |
Mar 31, 2024 |
||||||||||
Cash Flows from Operating Activities: | |||||||||||
Net Income |
$ | 97.0 | $ | 70.2 | |||||||
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities | |||||||||||
Net Realized Investment Gains | (0.9) | (6.6) | |||||||||
Impairment Losses | (0.3) | 1.5 | |||||||||
Depreciation and Amortization of Property, Equipment, Software and Intangible Assets Acquired |
12.5 | 14.6 | |||||||||
Change in Accumulated Undistributed Earnings of Equity Method Limited Liability Investments | 0.6 | 6.0 | |||||||||
Change in Value of Equity and Convertible Securities |
(0.1) | (3.4) | |||||||||
Changes in: | |||||||||||
Receivables from Policyholders | (78.5) | 4.4 | |||||||||
Reinsurance Recoverables | (0.9) | 1.8 | |||||||||
Deferred Policy Acquisition Costs | (21.2) | (4.2) | |||||||||
Insurance Reserves | 43.1 | (69.0) | |||||||||
Unearned Premiums | 100.8 | (24.1) | |||||||||
Income Taxes | 22.7 | 26.9 | |||||||||
Other |
5.2 | 24.9 | |||||||||
Net Cash Provided by Operating Activities | 180.0 | 43.0 | |||||||||
Kemper Corporation
Consolidated Statements of Cash Flows
(Dollars in Millions)
(Unaudited)
| |||||||||||
Three Months Ended | |||||||||||
Mar 31, 2025 |
Mar 31, 2024 |
||||||||||
Net Cash Provided by (Used in) Operating Activities (Carryforward from page 8) |
180.0 | 43.0 | |||||||||
Cash Flows from Investing Activities: | |||||||||||
Proceeds from the Sales, Calls and Maturities of Fixed Maturities | 215.1 | 323.2 | |||||||||
Proceeds from the Sales or Paydowns of Investments: | |||||||||||
Equity Securities | 7.3 | 13.4 | |||||||||
Mortgage Loans | 24.1 | 34.1 | |||||||||
Other Investments | 5.9 | 3.5 | |||||||||
Purchases of Investments: | |||||||||||
Fixed Maturities | (302.5) | (286.9) | |||||||||
Equity Securities | (20.5) | (3.1) | |||||||||
Real Estate Investments | (1.1) | (0.2) | |||||||||
Mortgage Loans | (51.7) | (27.4) | |||||||||
Other Investments | (15.0) | (9.6) | |||||||||
Net Sales of Short-term Investments | 493.6 | 2.4 | |||||||||
Acquisition of Software and Long-lived Assets | (7.7) | (15.3) | |||||||||
Settlement Proceeds from Company-Owned Life Insurance | 2.9 | 4.9 | |||||||||
Other | 0.7 | 0.3 | |||||||||
Net Cash Provided by Investing Activities | 351.1 | 39.3 | |||||||||
Cash Flows from Financing Activities: |
|||||||||||
Repayment of Long-term Debt | (450.0) | — | |||||||||
Proceeds from Policyholder Contract Obligations | 20.0 | 25.5 | |||||||||
Repayment of Policyholder Contract Obligations | (25.9) | (20.6) | |||||||||
Proceeds from Shares Issued under Employee Stock Purchase Plan | 0.8 | 0.9 | |||||||||
Common Stock Repurchases | (4.0) | — | |||||||||
Dividends Paid | (20.2) | (19.5) | |||||||||
Other | (1.8) | (6.0) | |||||||||
Net Cash Used in Financing Activities | (481.1) | (19.7) | |||||||||
Net increase (decrease) in cash1 |
50.0 | 62.6 | |||||||||
Cash, Beginning of Year1 |
65.4 | 64.1 | |||||||||
Cash, End of Period1 |
$ | 115.4 | $ | 126.7 | |||||||
1Includes amounts attributable to Kemper Reciprocal reported as non-controlling interest. | |||||||||||
Kemper Corporation
Capital Metrics
(Dollars and Shares in Millions, Except Per Share Amounts)
(Unaudited)
| ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Book Value Per Share | ||||||||||||||||||||||||||||||||
Book Value Per Share | $ | 45.60 | $ | 43.68 | $ | 43.30 | $ | 41.46 | $ | 40.24 | ||||||||||||||||||||||
Adjusted Book Value Per Share1 |
$ | 30.31 | $ | 29.04 | $ | 27.88 | $ | 27.14 | $ | 26.19 | ||||||||||||||||||||||
Debt and Total Capitalization | ||||||||||||||||||||||||||||||||
Debt | $ | 942.1 | $ | 1,391.6 | $ | 1,390.9 | $ | 1,390.4 | $ | 1,389.8 | ||||||||||||||||||||||
Kemper Corporation Shareholders’ Equity | 2,917.6 | 2,788.4 | 2,773.3 | 2,671.2 | 2,589.8 | |||||||||||||||||||||||||||
Total Capitalization | $ | 3,859.7 | $ | 4,180.0 | $ | 4,164.2 | $ | 4,061.6 | $ | 3,979.6 | ||||||||||||||||||||||
Ratio of Debt to Kemper Corporation Shareholders’ Equity | 32.3 | % | 49.9 | % | 50.2 | % | 52.1 | % | 53.7 | % | ||||||||||||||||||||||
Ratio of Debt to Total Capitalization | 24.4 | % | 33.3 | % | 33.4 | % | 34.2 | % | 34.9 | % | ||||||||||||||||||||||
Debt | $ | 942.1 | $ | 1,391.6 | $ | 1,390.9 | $ | 1,390.4 | $ | 1,389.8 | ||||||||||||||||||||||
Kemper Corporation Shareholders’ Equity | $ | 2,917.6 | $ | 2,788.4 | $ | 2,773.3 | $ | 2,671.2 | $ | 2,589.8 | ||||||||||||||||||||||
Less: Accumulated Other Comprehensive Loss |
(261.3) | (304.5) | (252.5) | (317.3) | (335.0) | |||||||||||||||||||||||||||
Kemper Corporation Shareholders’ Equity Excluding Accumulated Other Comprehensive Loss |
$ | 3,178.9 | $ | 3,092.9 | $ | 3,025.8 | $ | 2,988.5 | $ | 2,924.8 | ||||||||||||||||||||||
Total Capitalization Excluding Accumulated Other Comprehensive Loss |
$ | 4,121.0 | $ | 4,484.5 | $ | 4,416.7 | $ | 4,378.9 | $ | 4,314.6 | ||||||||||||||||||||||
Ratio of Debt to Kemper Corporation Shareholders’ Equity Excluding Accumulated Other Comprehensive Loss |
29.6 | % | 45.0 | % | 46.0 | % | 46.5 | % | 47.5 | % | ||||||||||||||||||||||
Ratio of Debt to Total Capitalization Excluding Accumulated Other Comprehensive Loss |
22.9 | % | 31.0 | % | 31.5 | % | 31.8 | % | 32.2 | % | ||||||||||||||||||||||
Parent Company Liquidity2 |
||||||||||||||||||||||||||||||||
Kemper Holding Company Cash and Investments3 |
$ | 161.3 | $ | 547.6 | $ | 503.7 | $ | 376.5 | $ | 395.6 | ||||||||||||||||||||||
Borrowings Available Under Credit Agreement | 600.0 | 512.0 | 477.0 | 458.0 | 424.0 | |||||||||||||||||||||||||||
Parent Company Liquidity | $ | 761.3 | $ | 1,059.6 | $ | 980.7 | $ | 834.5 | $ | 819.6 | ||||||||||||||||||||||
Capital Returned to Shareholders | ||||||||||||||||||||||||||||||||
Cash Dividends Paid4 |
$ | 20.2 | $ | 20.0 | $ | 20.3 | $ | 20.3 | $ | 19.5 | ||||||||||||||||||||||
1Non-GAAP Financial Measure. See pages 28-31 for definition. |
||||||||||||||||||||||||||||||||
2Excludes borrowings available from subsidiaries |
||||||||||||||||||||||||||||||||
3Includes Kemper's direct non-insurance subsidiaries |
||||||||||||||||||||||||||||||||
4Three Months Ended |
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Kemper Corporation: | ||||||||||||||||||||||||||||||||
Senior Notes at Amortized Cost: | ||||||||||||||||||||||||||||||||
Current: | ||||||||||||||||||||||||||||||||
4.350% Senior Notes due February 15, 2025 | $ | — | $ | 449.9 | $ | 449.9 | $ | 449.8 | $ | 449.7 | ||||||||||||||||||||||
Non-Current: | ||||||||||||||||||||||||||||||||
2.400% Senior Notes due September 30, 2030 | 397.6 | 397.5 | 397.4 | 397.3 | 397.1 | |||||||||||||||||||||||||||
3.800% Senior Notes due 2032 | 396.6 | 396.5 | 396.3 | 396.2 | 396.1 | |||||||||||||||||||||||||||
5.875% Fixed-Rate Reset Junior Subordinated Debentures Due 2062 at Amortized Cost | 147.9 | 147.7 | 147.3 | 147.1 | 146.9 | |||||||||||||||||||||||||||
Long-term Debt Outstanding | $ | 942.1 | $ | 1,391.6 | $ | 1,390.9 | $ | 1,390.4 | $ | 1,389.8 | ||||||||||||||||||||||
Federal Home Loan Bank Advances to Insurance Subsidiaries: | ||||||||||||||||||||||||||||||||
Reported as Policyholder Contract Liabilities: | ||||||||||||||||||||||||||||||||
Federal Home Loan Bank of Chicago | $ | 536.2 | $ | 541.3 | $ | 521.3 | $ | 547.0 | $ | 563.2 | ||||||||||||||||||||||
A.M. Best | Moody’s | S&P | Fitch | |||||||||||||||||||||||||||||
As of Date of Financial Supplement | ||||||||||||||||||||||||||||||||
Kemper Debt Ratings: | ||||||||||||||||||||||||||||||||
Senior Unsecured Debt | bbb- | Baa3 | BBB- | BBB- | ||||||||||||||||||||||||||||
Junior Unsecured Debt | bb | Ba1 | BB | BB | ||||||||||||||||||||||||||||
Insurance Company Financial Strength Ratings: | ||||||||||||||||||||||||||||||||
Trinity Universal Insurance Company | A- | A3 | A- | A- | ||||||||||||||||||||||||||||
United Insurance Company of America | A- | A3 | A- | A- |
Three Months Ended | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||
Specialty Property & Casualty Insurance: | ||||||||||||||||||||||||||||||||
Earned Premiums: | ||||||||||||||||||||||||||||||||
Personal Automobile | $ | 753.7 | $ | 753.3 | $ | 731.3 | $ | 691.5 | $ | 675.3 | ||||||||||||||||||||||
Commercial Automobile | 208.5 | 201.5 | 187.7 | 171.1 | 164.7 | |||||||||||||||||||||||||||
Total Specialty Property & Casualty Insurance Earned Premiums | 962.2 | 954.8 | 919.0 | 862.6 | 840.0 | |||||||||||||||||||||||||||
Net Investment Income | 50.5 | 49.9 | 52.0 | 46.6 | 41.1 | |||||||||||||||||||||||||||
Other Income | 1.3 | 1.5 | 1.6 | 1.6 | 1.4 | |||||||||||||||||||||||||||
Total Specialty Property & Casualty Insurance Revenues | 1,014.0 | 1,006.2 | 972.6 | 910.8 | 882.5 | |||||||||||||||||||||||||||
Life Insurance: | ||||||||||||||||||||||||||||||||
Earned Premium | 99.7 | 95.2 | 100.6 | 100.8 | 97.3 | |||||||||||||||||||||||||||
Net Investment Income | 48.4 | 45.5 | 50.3 | 30.5 | 44.3 | |||||||||||||||||||||||||||
Other Income | 0.7 | 0.4 | 0.2 | 0.2 | 0.3 | |||||||||||||||||||||||||||
Total Life Insurance Revenues | 148.8 | 141.1 | 151.1 | 131.5 | 141.9 | |||||||||||||||||||||||||||
Total Segment Revenues | 1,162.8 | 1,147.3 | 1,123.7 | 1,042.3 | 1,024.4 | |||||||||||||||||||||||||||
Change in Fair Value of Equity and Convertible Securities |
0.1 | (2.6) | (2.3) | (1.2) | 3.4 | |||||||||||||||||||||||||||
Net Realized Investment Gains | 0.9 | 4.0 | 1.1 | 1.5 | 6.6 | |||||||||||||||||||||||||||
Impairment Losses | 0.3 | (2.0) | (2.2) | (0.1) | (1.5) | |||||||||||||||||||||||||||
Non-Core Operations |
27.9 | 37.6 | 54.8 | 83.8 | 106.2 | |||||||||||||||||||||||||||
Other | 1.0 | 2.5 | 3.8 | 3.6 | 3.9 | |||||||||||||||||||||||||||
Total Revenues | $ | 1,193.0 | $ | 1,186.8 | $ | 1,178.9 | $ | 1,129.9 | $ | 1,143.0 | ||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Segment Adjusted Operating Income: |
||||||||||||||||||||||||||||||||
Specialty Property & Casualty Insurance | $ | 122.1 | $ | 126.7 | $ | 129.8 | $ | 127.9 | $ | 86.5 | ||||||||||||||||||||||
Life Insurance | 20.2 | 28.4 | 18.0 | (1.4) | 14.0 | |||||||||||||||||||||||||||
Total Segment Adjusted Operating Income |
142.3 | 155.1 | 147.8 | 126.5 | 100.5 | |||||||||||||||||||||||||||
Corporate and Other Adjusted Operating Loss | (14.1) | (15.2) | (17.2) | (13.7) | (15.6) | |||||||||||||||||||||||||||
Less: Loss before Income Taxes attributable to Noncontrolling Interest | (3.5) | (2.2) | (1.8) | (1.3) | (1.4) | |||||||||||||||||||||||||||
Adjusted Consolidated Operating Income | 131.7 | 142.1 | 132.4 | 114.1 | 86.3 | |||||||||||||||||||||||||||
Income (Loss) From: | ||||||||||||||||||||||||||||||||
Change in Fair Value of Equity and Convertible Securities |
0.1 | (2.6) | (2.3) | (1.2) | 3.4 | |||||||||||||||||||||||||||
Net Realized Investment Gains | 0.9 | 4.0 | 1.1 | 1.5 | 6.6 | |||||||||||||||||||||||||||
Impairment Losses | 0.3 | (2.0) | (2.2) | (0.1) | (1.5) | |||||||||||||||||||||||||||
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs | (5.3) | (9.5) | (11.5) | (6.5) | (12.8) | |||||||||||||||||||||||||||
Debt Extinguishment, Pension Settlement and Other Charges |
0.5 | (7.3) | (2.8) | 2.7 | — | |||||||||||||||||||||||||||
Non-Core Operations |
(4.9) | (3.2) | (22.2) | (17.3) | 6.0 | |||||||||||||||||||||||||||
Income before Income Taxes attributable to Kemper Corporation |
$ | 123.3 | $ | 121.5 | $ | 92.5 | $ | 93.2 | $ | 88.0 | ||||||||||||||||||||||
Segment Adjusted Net Operating Income (Loss): | ||||||||||||||||||||||||||||||||
Specialty Property & Casualty Insurance | $ | 97.9 | $ | 101.2 | $ | 103.6 | $ | 102.3 | $ | 69.2 | ||||||||||||||||||||||
Life Insurance | 17.2 | 23.5 | 15.0 | (0.2) | 11.9 | |||||||||||||||||||||||||||
Total Segment Adjusted Net Operating Income | 115.1 | 124.7 | 118.6 | 102.1 | 81.1 | |||||||||||||||||||||||||||
Corporate and Other Adjusted Net Operating Loss | (11.4) | (11.3) | (15.1) | (11.4) | (12.5) | |||||||||||||||||||||||||||
Less: Net Loss attributable to Noncontrolling Interest | (2.7) | (1.7) | (1.5) | (1.0) | (1.1) | |||||||||||||||||||||||||||
Adjusted Consolidated Net Operating Income1 |
106.4 | 115.1 | 105.0 | 91.7 | 69.7 | |||||||||||||||||||||||||||
Net Income (Loss) From: | ||||||||||||||||||||||||||||||||
Change in Fair Value of Equity and Convertible Securities |
0.1 | (2.0) | (1.8) | (1.0) | 2.7 | |||||||||||||||||||||||||||
Net Realized Investment Gains | 0.7 | 3.1 | 0.9 | 1.2 | 5.2 | |||||||||||||||||||||||||||
Impairment Losses | 0.2 | (1.6) | (1.7) | (0.1) | (1.2) | |||||||||||||||||||||||||||
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs | (4.2) | (7.5) | (9.1) | (5.1) | (10.1) | |||||||||||||||||||||||||||
Debt Extinguishment, Pension Settlement and Other Charges |
0.4 | (7.3) | (2.2) | 2.1 | — | |||||||||||||||||||||||||||
Non-Core Operations |
(3.9) | (2.4) | (17.4) | (13.4) | 5.0 | |||||||||||||||||||||||||||
Net Income attributable to Kemper Corporation |
$ | 99.7 | $ | 97.4 | $ | 73.7 | $ | 75.4 | $ | 71.3 | ||||||||||||||||||||||
1Non-GAAP Financial Measure. See pages 28-31 for definition. |
||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Specialty Property & Casualty Insurance Segment | Life Insurance Segment | Non-Core Operations | Consolidated | |||||||||||||||||||||||||||||||||||||||||||||||
Number of Events | Losses and LAE | Number of Events | Losses and LAE | Number of Events | Losses and LAE | Number of Events | Losses and LAE | |||||||||||||||||||||||||||||||||||||||||||
Range of Losses and LAE Per Event1: |
||||||||||||||||||||||||||||||||||||||||||||||||||
Below $5 | 15 | $ | 3.8 | 6 | $ | 0.3 | 11 | $ | 3.1 | 16 | $ | 7.2 | ||||||||||||||||||||||||||||||||||||||
$5 - $10 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
$10 - $15 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
$15 - $20 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
$20 - $25 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Greater Than $25 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total | 15 | $ | 3.8 | 6 | $ | 0.3 | 11 | $ | 3.1 | 16 | $ | 7.2 | ||||||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Specialty Property & Casualty Insurance Segment | Life Insurance Segment | Non-Core Operations | Consolidated | |||||||||||||||||||||||||||||||||||||||||||||||
Number of Events | Losses and LAE | Number of Events | Losses and LAE | Number of Events | Losses and LAE | Number of Events | Losses and LAE | |||||||||||||||||||||||||||||||||||||||||||
Range of Losses and LAE Per Event1: |
||||||||||||||||||||||||||||||||||||||||||||||||||
Below $5 | 19 | $ | 4.1 | 11 | $ | 0.2 | 18 | $ | 11.7 | 19 | $ | 16.0 | ||||||||||||||||||||||||||||||||||||||
$5 - $10 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
$10 - $15 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
$15 - $20 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
$20 - $25 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Greater Than $25 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total | 19 | $ | 4.1 | 11 | $ | 0.2 | 18 | $ | 11.7 | 19 | $ | 16.0 | ||||||||||||||||||||||||||||||||||||||
1Current accident year net incurred catastrophe Losses and LAE only. |
Three Months Ended | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Results of Operations | ||||||||||||||||||||||||||||||||
Net Premiums Written | $ | 1,068.8 | $ | 948.9 | $ | 938.0 | $ | 933.9 | $ | 864.6 | ||||||||||||||||||||||
Total Specialty P&C: | ||||||||||||||||||||||||||||||||
Personal Automobile | $ | 753.7 | $ | 753.3 | $ | 731.3 | $ | 691.5 | $ | 675.3 | ||||||||||||||||||||||
Commercial Automobile | 208.5 | 201.5 | 187.7 | 171.1 | 164.7 | |||||||||||||||||||||||||||
Earned Premiums | 962.2 | 954.8 | 919.0 | 862.6 | 840.0 | |||||||||||||||||||||||||||
Net Investment Income | 50.5 | 49.9 | 52.0 | 46.6 | 41.1 | |||||||||||||||||||||||||||
Other Income | 1.3 | 1.5 | 1.6 | 1.6 | 1.4 | |||||||||||||||||||||||||||
Total Revenues | 1,014.0 | 1,006.2 | 972.6 | 910.8 | 882.5 | |||||||||||||||||||||||||||
Incurred Losses and LAE related to: | ||||||||||||||||||||||||||||||||
Current Year: | ||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | 682.3 | 668.8 | 644.2 | 592.8 | 609.0 | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 3.8 | 1.9 | 3.6 | 10.3 | 4.1 | |||||||||||||||||||||||||||
Prior Years: | ||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | 0.5 | 1.9 | (0.1) | (0.8) | 5.3 | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 0.2 | (0.1) | 0.2 | (0.1) | 0.7 | |||||||||||||||||||||||||||
Total Incurred Losses and LAE | 686.8 | 672.5 | 647.9 | 602.2 | 619.1 | |||||||||||||||||||||||||||
Insurance Expenses | 205.1 | 207.0 | 194.9 | 180.7 | 176.9 | |||||||||||||||||||||||||||
Segment Adjusted Operating Income | 122.1 | 126.7 | 129.8 | 127.9 | 86.5 | |||||||||||||||||||||||||||
Income Tax Expense | 24.2 | 25.5 | 26.2 | 25.6 | 17.3 | |||||||||||||||||||||||||||
Total Segment Adjusted Net Operating Income | $ | 97.9 | $ | 101.2 | $ | 103.6 | $ | 102.3 | $ | 69.2 | ||||||||||||||||||||||
Ratios Based On Earned Premiums | ||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 70.9 | % | 70.0 | % | 70.1 | % | 68.7 | % | 72.5 | % | ||||||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.4 | 0.2 | 0.4 | 1.2 | 0.5 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | 0.1 | 0.2 | — | (0.1) | 0.6 | |||||||||||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | — | — | — | 0.1 | |||||||||||||||||||||||||||
Total Incurred Loss and LAE Ratio | 71.4 | 70.4 | 70.5 | 69.8 | 73.7 | |||||||||||||||||||||||||||
Insurance Expense Ratio | 21.3 | 21.7 | 21.2 | 20.9 | 21.1 | |||||||||||||||||||||||||||
Combined Ratio | 92.7 | % | 92.1 | % | 91.7 | % | 90.7 | % | 94.8 | % | ||||||||||||||||||||||
Underlying Combined Ratio1 |
||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 70.9 | % | 70.0 | % | 70.1 | % | 68.7 | % | 72.5 | % | ||||||||||||||||||||||
Insurance Expense Ratio | 21.3 | 21.7 | 21.2 | 20.9 | 21.1 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 92.2 | % | 91.7 | % | 91.3 | % | 89.6 | % | 93.6 | % | ||||||||||||||||||||||
Non-GAAP Measure Reconciliation | ||||||||||||||||||||||||||||||||
Combined Ratio as Reported | 92.7 | % | 92.1 | % | 91.7 | % | 90.7 | % | 94.8 | % | ||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.4 | 0.2 | 0.4 | 1.2 | 0.5 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | 0.1 | 0.2 | — | (0.1) | 0.6 | |||||||||||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | — | — | — | 0.1 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 92.2 | % | 91.7 | % | 91.3 | % | 89.6 | % | 93.6 | % | ||||||||||||||||||||||
1Underlying Combined Ratio is a non-GAAP measure, which is computed as the difference between three operating ratios: the combined ratio, the effect of catastrophes (excluding development of prior-year catastrophes) on the combined ratio and the effect of prior-year reserve development at the reporting date (including development on prior-year catastrophes) on the combined ratio. |
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||||||
Non-Standard Automobile | $ | 1,640.3 | $ | 1,626.0 | $ | 1,605.3 | $ | 1,597.1 | $ | 1,633.1 | ||||||||||||||||||||||
Commercial Automobile | 771.5 | 721.9 | 677.5 | 640.5 | 618.1 | |||||||||||||||||||||||||||
Insurance Reserves | $ | 2,411.8 | $ | 2,347.9 | $ | 2,282.8 | $ | 2,237.6 | $ | 2,251.2 | ||||||||||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||||||
Loss and Allocated LAE Reserves: | ||||||||||||||||||||||||||||||||
Case and Allocated LAE | $ | 930.1 | $ | 921.8 | $ | 932.5 | $ | 952.8 | $ | 965.7 | ||||||||||||||||||||||
Incurred but Not Reported | 1,300.5 | 1,250.6 | 1,177.5 | 1,113.1 | 1,114.8 | |||||||||||||||||||||||||||
Total Loss Reserves | 2,230.6 | 2,172.4 | 2,110.0 | 2,065.9 | 2,080.5 | |||||||||||||||||||||||||||
Unallocated LAE Reserves | 181.2 | 175.5 | 172.8 | 171.7 | 170.7 | |||||||||||||||||||||||||||
Insurance Reserves | $ | 2,411.8 | $ | 2,347.9 | $ | 2,282.8 | $ | 2,237.6 | $ | 2,251.2 |
Three Months Ended | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Results of Operations | ||||||||||||||||||||||||||||||||
Net Premiums Written | $ | 823.9 | $ | 740.6 | $ | 735.1 | $ | 739.5 | $ | 672.5 | ||||||||||||||||||||||
Earned Premiums | $ | 753.7 | $ | 753.3 | $ | 731.3 | $ | 691.5 | $ | 675.3 | ||||||||||||||||||||||
Net Investment Income | 31.8 | 31.6 | 33.0 | 30.3 | 26.9 | |||||||||||||||||||||||||||
Other Income | 1.2 | 1.3 | 1.5 | 1.5 | 1.3 | |||||||||||||||||||||||||||
Total Revenues | 786.7 | 786.2 | 765.8 | 723.3 | 703.5 | |||||||||||||||||||||||||||
Incurred Losses and LAE related to: | ||||||||||||||||||||||||||||||||
Current Year: | ||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | 528.4 | 519.6 | 507.8 | 471.6 | 485.7 | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 2.7 | 1.0 | 2.1 | 7.9 | 3.5 | |||||||||||||||||||||||||||
Prior Years: | ||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | (4.7) | (5.3) | (2.7) | 0.6 | 6.5 | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 0.1 | — | 0.1 | — | 0.6 | |||||||||||||||||||||||||||
Total Incurred Losses and LAE | 526.5 | 515.3 | 507.3 | 480.1 | 496.3 | |||||||||||||||||||||||||||
Insurance Expenses | 166.8 | 168.8 | 158.8 | 148.0 | 145.6 | |||||||||||||||||||||||||||
Adjusted Operating Income | 93.4 | 102.1 | 99.7 | 95.2 | 61.6 | |||||||||||||||||||||||||||
Income Tax Expense | 18.7 | 20.7 | 20.2 | 19.3 | 12.3 | |||||||||||||||||||||||||||
Total Product Line Adjusted Net Operating Income | $ | 74.7 | $ | 81.4 | $ | 79.5 | $ | 75.9 | $ | 49.3 | ||||||||||||||||||||||
Ratios Based On Earned Premiums | ||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 70.1 | % | 69.0 | % | 69.5 | % | 68.2 | % | 71.9 | % | ||||||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.4 | 0.1 | 0.3 | 1.1 | 0.5 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (0.6) | (0.7) | (0.4) | 0.1 | 1.0 | |||||||||||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | — | — | — | 0.1 | |||||||||||||||||||||||||||
Total Incurred Loss and LAE Ratio | 69.9 | 68.4 | 69.4 | 69.4 | 73.5 | |||||||||||||||||||||||||||
Insurance Expense Ratio | 22.1 | 22.4 | 21.7 | 21.4 | 21.6 | |||||||||||||||||||||||||||
Combined Ratio | 92.0 | % | 90.8 | % | 91.1 | % | 90.8 | % | 95.1 | % | ||||||||||||||||||||||
Underlying Combined Ratio1 |
||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 70.1 | % | 69.0 | % | 69.5 | % | 68.2 | % | 71.9 | % | ||||||||||||||||||||||
Insurance Expense Ratio | 22.1 | 22.4 | 21.7 | 21.4 | 21.6 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 92.2 | % | 91.4 | % | 91.2 | % | 89.6 | % | 93.5 | % | ||||||||||||||||||||||
Non-GAAP Measure Reconciliation | ||||||||||||||||||||||||||||||||
Combined Ratio | 92.0 | % | 90.8 | % | 91.1 | % | 90.8 | % | 95.1 | % | ||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.4 | 0.1 | 0.3 | 1.1 | 0.5 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (0.6) | (0.7) | (0.4) | 0.1 | 1.0 | |||||||||||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | — | — | — | 0.1 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 92.2 | % | 91.4 | % | 91.2 | % | 89.6 | % | 93.5 | % | ||||||||||||||||||||||
1Underlying Combined Ratio is a non-GAAP measure, which is computed as the difference between three operating ratios: the combined ratio, the effect of catastrophes (excluding development of prior-year catastrophes) on the combined ratio and the effect of prior-year reserve development at the reporting date (including development on prior-year catastrophes) on the combined ratio. |
Three Months Ended | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Results of Operations | ||||||||||||||||||||||||||||||||
Net Premiums Written | $ | 244.9 | $ | 208.3 | $ | 202.9 | $ | 194.4 | $ | 192.1 | ||||||||||||||||||||||
Earned Premiums | $ | 208.5 | $ | 201.5 | $ | 187.7 | $ | 171.1 | $ | 164.7 | ||||||||||||||||||||||
Net Investment Income | 18.7 | 18.3 | 19.0 | 16.3 | 14.2 | |||||||||||||||||||||||||||
Other Income | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||||||
Total Revenues | 227.3 | 220.0 | 206.8 | 187.5 | 179.0 | |||||||||||||||||||||||||||
Incurred Losses and LAE related to: | ||||||||||||||||||||||||||||||||
Current Year: | ||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | 153.9 | 149.2 | 136.4 | 121.2 | 123.3 | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 1.1 | 0.9 | 1.5 | 2.4 | 0.6 | |||||||||||||||||||||||||||
Prior Years: | ||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | 5.2 | 7.2 | 2.6 | (1.4) | (1.2) | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 0.1 | (0.1) | 0.1 | (0.1) | 0.1 | |||||||||||||||||||||||||||
Total Incurred Losses and LAE | 160.3 | 157.2 | 140.6 | 122.1 | 122.8 | |||||||||||||||||||||||||||
Insurance Expenses | 38.3 | 38.2 | 36.1 | 32.7 | 31.3 | |||||||||||||||||||||||||||
Adjusted Operating Income | 28.7 | 24.6 | 30.1 | 32.7 | 24.9 | |||||||||||||||||||||||||||
Income Tax Expense | 5.5 | 4.8 | 6.0 | 6.3 | 5.0 | |||||||||||||||||||||||||||
Total Product Line Adjusted Net Operating Income | $ | 23.2 | $ | 19.8 | $ | 24.1 | $ | 26.4 | $ | 19.9 | ||||||||||||||||||||||
Ratios Based On Earned Premiums | ||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 73.9 | % | 74.0 | % | 72.6 | % | 70.9 | % | 74.8 | % | ||||||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.5 | 0.4 | 0.8 | 1.4 | 0.4 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | 2.5 | 3.6 | 1.4 | (0.8) | (0.7) | |||||||||||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | — | 0.1 | (0.1) | 0.1 | |||||||||||||||||||||||||||
Total Incurred Loss and LAE Ratio | 76.9 | 78.0 | 74.9 | 71.4 | 74.6 | |||||||||||||||||||||||||||
Insurance Expense Ratio | 18.4 | 19.0 | 19.2 | 19.1 | 19.0 | |||||||||||||||||||||||||||
Combined Ratio | 95.3 | % | 97.0 | % | 94.1 | % | 90.5 | % | 93.6 | % | ||||||||||||||||||||||
Underlying Combined Ratio1 |
||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 73.9 | % | 74.0 | % | 72.6 | % | 70.9 | % | 74.8 | % | ||||||||||||||||||||||
Insurance Expense Ratio | 18.4 | 19.0 | 19.2 | 19.1 | 19.0 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 92.3 | % | 93.0 | % | 91.8 | % | 90.0 | % | 93.8 | % | ||||||||||||||||||||||
Non-GAAP Measure Reconciliation | ||||||||||||||||||||||||||||||||
Combined Ratio | 95.3 | % | 97.0 | % | 94.1 | % | 90.5 | % | 93.6 | % | ||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.5 | 0.4 | 0.8 | 1.4 | 0.4 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | 2.5 | 3.6 | 1.4 | (0.8) | (0.7) | |||||||||||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | — | 0.1 | (0.1) | 0.1 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 92.3 | % | 93.0 | % | 91.8 | % | 90.0 | % | 93.8 | % | ||||||||||||||||||||||
1Underlying Combined Ratio is a non-GAAP measure, which is computed as the difference between three operating ratios: the combined ratio, the effect of catastrophes (excluding development of prior-year catastrophes) on the combined ratio and the effect of prior-year reserve development at the reporting date (including development on prior-year catastrophes) on the combined ratio. |
Three Months Ended | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Results of Operations | ||||||||||||||||||||||||||||||||
Earned Premiums | $ | 99.7 | $ | 95.2 | $ | 100.6 | $ | 100.8 | $ | 97.3 | ||||||||||||||||||||||
Net Investment Income | 48.4 | 45.5 | 50.3 | 30.5 | 44.3 | |||||||||||||||||||||||||||
Other Income | 0.7 | 0.4 | 0.2 | 0.2 | 0.3 | |||||||||||||||||||||||||||
Total Revenues | 148.8 | 141.1 | 151.1 | 131.5 | 141.9 | |||||||||||||||||||||||||||
Policyholders’ Benefits and Incurred Losses and LAE2 |
62.2 | 43.5 | 64.1 | 63.9 | 63.0 | |||||||||||||||||||||||||||
Insurance Expenses | 66.4 | 69.2 | 69.0 | 69.0 | 64.9 | |||||||||||||||||||||||||||
Segment Adjusted Operating Income (Loss) | 20.2 | 28.4 | 18.0 | (1.4) | 14.0 | |||||||||||||||||||||||||||
Income Tax Expense (Benefit) | 3.0 | 4.9 | 3.0 | (1.2) | 2.1 | |||||||||||||||||||||||||||
Total Segment Adjusted Net Operating Income (Loss) | $ | 17.2 | $ | 23.5 | $ | 15.0 | $ | (0.2) | $ | 11.9 | ||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 |
Sep 30, 2023 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||||||
Future Policyholder Benefits | $ | 3,186.0 | $ | 3,154.3 | $ | 3,380.8 | $ | 3,155.3 | $ | 3,248.8 | ||||||||||||||||||||||
Incurred Losses and LAE Reserves: | ||||||||||||||||||||||||||||||||
Life | 39.0 | 40.8 | 40.4 | 42.1 | 40.7 | |||||||||||||||||||||||||||
Accident and Health | 4.5 | 4.6 | 4.6 | 4.6 | 4.7 | |||||||||||||||||||||||||||
Property | 2.1 | 2.7 | 3.0 | 2.6 | 2.5 | |||||||||||||||||||||||||||
Total Incurred Losses and LAE Reserves | 45.6 | 48.1 | 48.0 | 49.3 | 47.9 | |||||||||||||||||||||||||||
Insurance Reserves | $ | 3,231.6 | $ | 3,202.4 | $ | 3,428.8 | $ | 3,204.6 | $ | 3,296.7 |
Three Months Ended | ||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Insurance and Other Expenses: | ||||||||||||||||||||||||||||||||
Insurance Expenses: | ||||||||||||||||||||||||||||||||
Policy Acquisition Costs, Net of Amortization |
$ | 164.3 | $ | 166.2 | $ | 161.4 | $ | 159.1 | $ | 154.9 | ||||||||||||||||||||||
Business Unit Operating Costs | 75.1 | 76.3 | 72.8 | 64.0 | 64.3 | |||||||||||||||||||||||||||
Corporate Overhead Costs |
46.7 | 47.4 | 49.3 | 49.4 | 48.8 | |||||||||||||||||||||||||||
Insurance Expenses | 286.1 | 289.9 | 283.5 | 272.5 | 268.0 | |||||||||||||||||||||||||||
Other Expenses: | ||||||||||||||||||||||||||||||||
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs | 5.3 | 9.5 | 11.5 | 6.5 | 12.8 | |||||||||||||||||||||||||||
Pension Settlement | — | — | 0.1 | (2.7) | — | |||||||||||||||||||||||||||
Other Corporate Costs |
3.1 | 10.1 | 9.4 | 3.4 | 5.6 | |||||||||||||||||||||||||||
Other Expenses | 8.4 | 19.6 | 21.0 | 7.2 | 18.4 | |||||||||||||||||||||||||||
Insurance and Other Expenses | 294.5 | 309.5 | 304.5 | 279.7 | 286.4 | |||||||||||||||||||||||||||
Interest Expense | 11.4 | 14.6 | 14.4 | 13.9 | 14.0 | |||||||||||||||||||||||||||
Total Insurance, Interest, and Other Expenses |
$ | 305.9 | $ | 324.1 | $ | 318.9 | $ | 293.6 | $ | 300.4 |
Three Months Ended |
||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||||||
Net Investment Income | ||||||||||||||||||||||||||||||||
Interest on Fixed Income Securities1 |
$ | 76.4 | $ | 76.3 | $ | 79.0 | $ | 80.2 | $ | 79.8 | ||||||||||||||||||||||
Dividends on Equity Securities Excluding Alternative Investments | 0.8 | 0.8 | 0.9 | 0.9 | 2.8 | |||||||||||||||||||||||||||
Alternative Investments: | ||||||||||||||||||||||||||||||||
Equity Method Limited Liability Investments | (0.7) | (2.3) | 0.9 | (14.7) | (2.1) | |||||||||||||||||||||||||||
Limited Liability Investments Included in Equity Securities | 3.7 | 5.8 | 9.1 | 6.2 | 3.4 | |||||||||||||||||||||||||||
Total Alternative Investments | 3.0 | 3.5 | 10.0 | (8.5) | 1.3 | |||||||||||||||||||||||||||
Short-term Investments | 8.6 | 10.5 | 8.4 | 7.3 | 7.3 | |||||||||||||||||||||||||||
Loans to Policyholders | 5.3 | 5.2 | 5.5 | 5.1 | 5.2 | |||||||||||||||||||||||||||
Real Estate | 2.2 | 2.1 | 2.2 | 2.2 | 2.3 | |||||||||||||||||||||||||||
Company-Owned Life Insurance |
10.2 | 10.0 | 9.7 | 8.9 | 7.1 | |||||||||||||||||||||||||||
Other | 2.0 | 0.9 | 2.2 | 2.6 | 2.5 | |||||||||||||||||||||||||||
Total Investment Income | 108.5 | 109.3 | 117.9 | 98.7 | 108.3 | |||||||||||||||||||||||||||
Investment Expenses: | ||||||||||||||||||||||||||||||||
Real Estate | 2.1 | 2.6 | 1.8 | 2.1 | 2.2 | |||||||||||||||||||||||||||
Other Investment Expenses1 |
5.2 | 3.7 | 5.0 | 3.6 | 5.7 | |||||||||||||||||||||||||||
Total Investment Expenses | 7.3 | 6.3 | 6.8 | 5.7 | 7.9 | |||||||||||||||||||||||||||
Net Investment Income | $ | 101.2 | $ | 103.0 | $ | 111.1 | $ | 93.0 | $ | 100.4 | ||||||||||||||||||||||
Net Realized Investment Gains (Losses) | ||||||||||||||||||||||||||||||||
Fixed Maturities: | ||||||||||||||||||||||||||||||||
Gains on Sales | $ | 1.3 | $ | 4.3 | $ | 0.9 | $ | 2.2 | $ | 12.8 | ||||||||||||||||||||||
Losses on Sales | (0.5) | (0.6) | — | (0.3) | (2.3) | |||||||||||||||||||||||||||
Losses on Hedging Activity |
— | — | — | — | (7.9) | |||||||||||||||||||||||||||
Equity Securities: | ||||||||||||||||||||||||||||||||
Gains on Sales | — | 0.1 | — | — | 4.1 | |||||||||||||||||||||||||||
Losses on Sales | — | — | — | — | (0.1) | |||||||||||||||||||||||||||
Other Investments: | ||||||||||||||||||||||||||||||||
Gains on Sales | 0.1 | 0.9 | 1.8 | 1.5 | — | |||||||||||||||||||||||||||
Losses on Sales | — | (0.7) | (1.6) | (1.9) | — | |||||||||||||||||||||||||||
Net Realized Investment Gains | $ | 0.9 | $ | 4.0 | $ | 1.1 | $ | 1.5 | $ | 6.6 | ||||||||||||||||||||||
Net Impairment Losses Recognized in Earnings | ||||||||||||||||||||||||||||||||
Fixed Maturities | $ | 0.3 | $ | (2.0) | $ | (2.0) | $ | 0.2 | $ | (1.0) | ||||||||||||||||||||||
Equity Securities | — | — | — | — | (0.4) | |||||||||||||||||||||||||||
Real Estate | — | (0.1) | (0.2) | (0.1) | — | |||||||||||||||||||||||||||
Other | — | 0.1 | — | (0.2) | (0.1) | |||||||||||||||||||||||||||
Net Impairment Losses Recognized in Earnings | $ | 0.3 | $ | (2.0) | $ | (2.2) | $ | (0.1) | $ | (1.5) | ||||||||||||||||||||||
1Reduced by interest expense incurred on FHLB borrowings used for spread lending purposes of $4.8 million, $4.9 million, $4.8 million, $5.4 million, $5.2 million, for the three months ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024 and March 31, 2024, respectively. |
Mar 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | ||||||||||||||||||||||||||||||||||||
Carrying Value |
Percent of Total |
Carrying Value |
Percent of Total |
Carrying Value |
Percent of Total |
|||||||||||||||||||||||||||||||||
Fixed Maturities Reported at Fair Value: | ||||||||||||||||||||||||||||||||||||||
U.S. Government and Government Agencies and Authorities | $ | 511.8 | 6.0 | % | $ | 486.8 | 5.5 | % | $ | 511.5 | 5.7 | % | ||||||||||||||||||||||||||
States and Political Subdivisions | 1,232.2 | 14.3 | 1,233.2 | 13.9 | 1,401.9 | 15.7 | ||||||||||||||||||||||||||||||||
Foreign Governments | 6.6 | 0.1 | 6.6 | 0.1 | 3.8 | — | ||||||||||||||||||||||||||||||||
Corporate Securities: | ||||||||||||||||||||||||||||||||||||||
Bonds and Notes | 3,615.3 | 42.0 | 3,519.6 | 39.6 | 3,690.8 | 41.4 | ||||||||||||||||||||||||||||||||
Redeemable Preferred Stocks | 9.0 | 0.1 | 8.9 | 0.1 | 8.3 | 0.1 | ||||||||||||||||||||||||||||||||
Collateralized Loan Obligations | 789.3 | 9.2 | 741.5 | 8.3 | 949.8 | 10.7 | ||||||||||||||||||||||||||||||||
Other Mortgage- and Asset-backed | 394.4 | 4.6 | 413.0 | 4.6 | 315.8 | 3.5 | ||||||||||||||||||||||||||||||||
Total Fixed Maturities Reported at Fair Value | 6,558.6 | 76.3 | 6,409.6 | 72.1 | 6,881.9 | 77.1 | ||||||||||||||||||||||||||||||||
Equity Securities Reported at Fair Value: | ||||||||||||||||||||||||||||||||||||||
Preferred Stocks | 23.3 | 0.3 | 22.6 | 0.3 | 25.5 | 0.3 | ||||||||||||||||||||||||||||||||
Common Stocks | 2.1 | — | 1.4 | — | 1.2 | — | ||||||||||||||||||||||||||||||||
Other Equity Interests: | ||||||||||||||||||||||||||||||||||||||
Exchange Traded Funds | 10.2 | 0.1 | 10.9 | 0.1 | 7.7 | 0.1 | ||||||||||||||||||||||||||||||||
Limited Liability Companies and Limited Partnerships | 196.7 | 2.3 | 183.6 | 2.1 | 191.4 | 2.1 | ||||||||||||||||||||||||||||||||
Total Equity Securities Reported at Fair Value | 232.3 | 2.7 | 218.5 | 2.5 | 225.8 | 2.5 | ||||||||||||||||||||||||||||||||
Equity Method Limited Liability Investments | 185.1 | 2.1 | 186.3 | 2.1 | 221.7 | 2.5 | ||||||||||||||||||||||||||||||||
Short-term Investments at Cost which Approximates Fair Value | 545.3 | 6.3 | 1,037.1 | 11.7 | 520.9 | 5.9 | ||||||||||||||||||||||||||||||||
Company Owned Life Insurance | 546.5 | 6.4 | 539.2 | 6.1 | 513.5 | 5.8 | ||||||||||||||||||||||||||||||||
Loans to Policyholders | 279.8 | 3.3 | 280.7 | 3.2 | 281.2 | 3.2 | ||||||||||||||||||||||||||||||||
Other Investments: | ||||||||||||||||||||||||||||||||||||||
Equity Securities Reported at Modified Cost | 21.7 | 0.3 | 22.5 | 0.2 | 32.6 | 0.4 | ||||||||||||||||||||||||||||||||
Real Estate at Depreciated Cost | 99.7 | 1.2 | 99.5 | 1.1 | 94.7 | 1.1 | ||||||||||||||||||||||||||||||||
Mortgage Loans | 103.1 | 1.2 | 75.3 | 0.8 | 99.8 | 1.1 | ||||||||||||||||||||||||||||||||
Alternative Energy Partnership Investments |
17.3 | 0.2 | 17.6 | 0.2 | 17.3 | 0.2 | ||||||||||||||||||||||||||||||||
Other | 2.7 | — | 2.2 | — | 14.8 | 0.2 | ||||||||||||||||||||||||||||||||
Total Other Investments | 244.5 | 2.9 | 217.1 | 2.3 | 259.2 | 3.0 | ||||||||||||||||||||||||||||||||
Total Investments | $ | 8,592.1 | 100.0 | % | $ | 8,888.5 | 100.0 | % | $ | 8,904.2 | 100.0 | % |
Mar 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | ||||||||||||||||||||||||||||||||||||
Carrying Value |
Percent of Total |
Carrying Value |
Percent of Total |
Carrying Value |
Percent of Total |
|||||||||||||||||||||||||||||||||
S&P Equivalent Rating for Fixed Maturities |
||||||||||||||||||||||||||||||||||||||
AAA, AA, A |
$ | 4,670.1 | 71.2 | % | $ | 4,576.4 | 71.4 | % | $ | 4,962.0 | 72.1 | % | ||||||||||||||||||||||||||
BBB |
1,526.2 | 23.3 | 1,557.6 | 24.3 | 1,657.3 | 24.1 | ||||||||||||||||||||||||||||||||
BB, B |
310.1 | 4.7 | 221.7 | 3.5 | 204.4 | 3.0 | ||||||||||||||||||||||||||||||||
CCC or Lower |
52.2 | 0.8 | 53.9 | 0.8 | 58.2 | 0.8 | ||||||||||||||||||||||||||||||||
Total Investments in Fixed Maturities |
$ | 6,558.6 | 100.0 | % | $ | 6,409.6 | 100.0 | % | $ | 6,881.9 | 100.0 | % | ||||||||||||||||||||||||||
Duration (in Years) |
||||||||||||||||||||||||||||||||||||||
Total Investments in Fixed Maturities |
7.5 | 7.7 | 8.1 | |||||||||||||||||||||||||||||||||||
Mar 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | ||||||||||||||||||||||||||||||||||||
Fair Value of Non-governmental Fixed Maturities by Industry | Amount | Percent of Total Investments |
Amount | Percent of Total Investments |
Amount | Percent of Total Investments |
||||||||||||||||||||||||||||||||
Finance, Insurance and Real Estate | $ | 2,094.1 | 24.4 | % | $ | 1,969.1 | 22.2 | % | $ | 2,070.5 | 23.3 | % | ||||||||||||||||||||||||||
Manufacturing | 1,014.5 | 11.8 | 1,014.3 | 11.4 | 1,077.6 | 12.1 | ||||||||||||||||||||||||||||||||
Transportation, Communication and Utilities | 797.9 | 9.3 | 793.0 | 8.9 | 807.3 | 9.1 | ||||||||||||||||||||||||||||||||
Services | 589.0 | 6.9 | 582.9 | 6.6 | 639.4 | 7.2 | ||||||||||||||||||||||||||||||||
Mining | 156.1 | 1.8 | 153.3 | 1.7 | 174.3 | 2.0 | ||||||||||||||||||||||||||||||||
Retail Trade | 130.0 | 1.5 | 125.7 | 1.4 | 156.0 | 1.8 | ||||||||||||||||||||||||||||||||
Construction | 9.8 | 0.1 | 11.7 | 0.1 | 4.4 | — | ||||||||||||||||||||||||||||||||
Other | 26.1 | 0.3 | 33.0 | 0.4 | 35.2 | 0.4 | ||||||||||||||||||||||||||||||||
Total Fair Value of Non-governmental Fixed Maturities | $ | 4,817.5 | 56.1 | % | $ | 4,683.0 | 52.7 | % | $ | 4,964.7 | 55.9 | % |
Mar 31, 2025 | ||||||||||||||||||||
Ten Largest Investment Exposures1 |
Fair Value |
Percent of Total Investments |
||||||||||||||||||
Fixed Maturities: | ||||||||||||||||||||
States including their Political Subdivisions: | ||||||||||||||||||||
California | $ | 134.6 | 1.6 | % | ||||||||||||||||
Texas | 102.3 | 1.2 | ||||||||||||||||||
Michigan | 83.2 | 1.0 | ||||||||||||||||||
Georgia | 70.1 | 0.8 | ||||||||||||||||||
New York | 60.5 | 0.7 | ||||||||||||||||||
Florida | 52.8 | 0.6 | ||||||||||||||||||
Pennsylvania | 47.7 | 0.6 | ||||||||||||||||||
Louisiana | 38.3 | 0.4 | ||||||||||||||||||
Virginia | 36.5 | 0.4 | ||||||||||||||||||
Colorado | 35.1 | 0.4 | ||||||||||||||||||
Total | $ | 661.1 | 7.7 | % | ||||||||||||||||
1Excluding Investments in U.S. Government and Government Agencies and Authorities at March 31, 2025. |
Mar 31, 2025 | ||||||||||||||||||||||||||||||||||||||
State General Obligation |
Political Subdivision General Obligation |
Revenue | Total Fair Value |
Percent of Total Muni Bond |
Percent of Total Investments |
|||||||||||||||||||||||||||||||||
California | $ | 8.8 | $ | 125.8 | $ | — | $ | 134.6 | 10.9 | % | 1.6 | % | ||||||||||||||||||||||||||
Texas | 10.5 | 88.3 | 3.5 | 102.3 | 8.3 | 1.2 | ||||||||||||||||||||||||||||||||
Michigan | — | 72.9 | 10.3 | 83.2 | 6.8 | 1.0 | ||||||||||||||||||||||||||||||||
Georgia | 3.2 | 61.5 | 5.4 | 70.1 | 5.7 | 0.8 | ||||||||||||||||||||||||||||||||
New York | 11.6 | 48.9 | — | 60.5 | 4.9 | 0.7 | ||||||||||||||||||||||||||||||||
Florida | — | 52.8 | — | 52.8 | 4.3 | 0.6 | ||||||||||||||||||||||||||||||||
Pennsylvania | 3.1 | 44.6 | — | 47.7 | 3.9 | 0.6 | ||||||||||||||||||||||||||||||||
Louisiana | 1.3 | 21.7 | 15.3 | 38.3 | 3.1 | 0.4 | ||||||||||||||||||||||||||||||||
Virginia | — | 30.4 | 6.1 | 36.5 | 3.0 | 0.4 | ||||||||||||||||||||||||||||||||
Colorado | — | 35.1 | — | 35.1 | 2.9 | 0.4 | ||||||||||||||||||||||||||||||||
New Mexico | — | 32.0 | — | 32.0 | 2.6 | 0.4 | ||||||||||||||||||||||||||||||||
Ohio | — | 31.1 | — | 31.1 | 2.5 | 0.4 | ||||||||||||||||||||||||||||||||
Illinois | 0.6 | 30.2 | — | 30.8 | 2.5 | 0.4 | ||||||||||||||||||||||||||||||||
Massachusetts | — | 24.0 | 5.2 | 29.2 | 2.4 | 0.3 | ||||||||||||||||||||||||||||||||
Oregon | 2.4 | 17.8 | 7.9 | 28.1 | 2.3 | 0.3 | ||||||||||||||||||||||||||||||||
Missouri | 1.1 | 26.9 | — | 28.0 | 2.3 | 0.3 | ||||||||||||||||||||||||||||||||
Minnesota | 1.0 | 25.1 | — | 26.1 | 2.1 | 0.3 | ||||||||||||||||||||||||||||||||
Maryland | — | 25.3 | — | 25.3 | 2.1 | 0.3 | ||||||||||||||||||||||||||||||||
Oklahoma | — | 22.5 | — | 22.5 | 1.8 | 0.3 | ||||||||||||||||||||||||||||||||
Tennessee | 4.0 | 18.3 | — | 22.3 | 1.8 | 0.3 | ||||||||||||||||||||||||||||||||
Washington | 1.4 | 18.0 | 2.5 | 21.9 | 1.8 | 0.3 | ||||||||||||||||||||||||||||||||
Connecticut | — | 16.3 | 2.6 | 18.9 | 1.5 | 0.2 | ||||||||||||||||||||||||||||||||
North Carolina | 1.7 | 16.8 | — | 18.5 | 1.5 | 0.2 | ||||||||||||||||||||||||||||||||
Rhode Island | 1.5 | 16.4 | — | 17.9 | 1.5 | 0.2 | ||||||||||||||||||||||||||||||||
District of Columbia | — | 15.0 | 2.7 | 17.7 | 1.4 | 0.2 | ||||||||||||||||||||||||||||||||
New Hampshire | 0.4 | 17.3 | — | 17.7 | 1.4 | 0.2 | ||||||||||||||||||||||||||||||||
Mississippi | — | 10.1 | 7.5 | 17.6 | 1.4 | 0.2 | ||||||||||||||||||||||||||||||||
Indiana | — | 17.3 | — | 17.3 | 1.4 | 0.2 | ||||||||||||||||||||||||||||||||
Arizona | — | 14.6 | — | 14.6 | 1.2 | 0.2 | ||||||||||||||||||||||||||||||||
South Carolina | — | 13.6 | — | 13.6 | 1.1 | 0.2 | ||||||||||||||||||||||||||||||||
North Dakota | — | 12.7 | — | 12.7 | 1.0 | 0.1 | ||||||||||||||||||||||||||||||||
Alabama | — | 12.6 | — | 12.6 | 1.0 | 0.1 | ||||||||||||||||||||||||||||||||
Utah | — | 11.8 | — | 11.8 | 1.0 | 0.1 | ||||||||||||||||||||||||||||||||
Iowa | — | 11.4 | — | 11.4 | 0.9 | 0.1 | ||||||||||||||||||||||||||||||||
New Jersey | — | 9.5 | — | 9.5 | 0.8 | 0.1 | ||||||||||||||||||||||||||||||||
Montana | — | 9.1 | — | 9.1 | 0.7 | 0.1 | ||||||||||||||||||||||||||||||||
Nebraska | — | 9.0 | — | 9.0 | 0.7 | 0.1 | ||||||||||||||||||||||||||||||||
Hawaii | 2.5 | 2.8 | 2.7 | 8.0 | 0.6 | 0.1 | ||||||||||||||||||||||||||||||||
All Other States | 2.5 | 30.7 | 2.4 | 35.6 | 2.9 | 0.4 | ||||||||||||||||||||||||||||||||
Total | $ | 57.6 | $ | 1,100.2 | $ | 74.1 | $ | 1,231.9 | 100.0 | % | 14.3 | % |
Unfunded Commitment |
Reported Value | |||||||||||||||||||
Asset Class | Mar 31, 2025 |
Mar 31, 2025 |
Dec 31, 2024 |
|||||||||||||||||
Reported as Equity Method Limited Liability Investments: | ||||||||||||||||||||
Senior Debt | $ | 47.6 | $ | 21.2 | $ | 19.1 | ||||||||||||||
Mezzanine Debt | 41.9 | 115.1 | 116.7 | |||||||||||||||||
Secondary Transactions | 1.6 | 5.1 | 5.5 | |||||||||||||||||
Leveraged Buyout | 0.6 | 7.4 | 7.5 | |||||||||||||||||
Real Estate | — | 27.4 | 27.3 | |||||||||||||||||
Distressed Debt | — | 3.6 | 4.4 | |||||||||||||||||
Hedge Fund | — | 0.1 | 0.1 | |||||||||||||||||
Other | 0.1 | 5.2 | 5.7 | |||||||||||||||||
Total Equity Method Limited Liability Investments | 91.8 | 185.1 | 186.3 | |||||||||||||||||
Reported as Other Equity Interests at Fair Value: | ||||||||||||||||||||
Mezzanine Debt | 66.2 | 118.4 | 116.9 | |||||||||||||||||
Leveraged Buyout | 31.3 | 30.8 | 19.2 | |||||||||||||||||
Distressed Debt | 15.7 | 11.1 | 11.7 | |||||||||||||||||
Senior Debt | 7.7 | 26.3 | 26.3 | |||||||||||||||||
Growth Equity | 7.2 | 7.7 | 7.0 | |||||||||||||||||
Secondary Transactions | 1.6 | 2.2 | 2.4 | |||||||||||||||||
Other | 0.2 | 0.1 | 0.1 | |||||||||||||||||
Total Reported as Other Equity Interests at Fair Value | 129.9 | 196.6 | 183.6 | |||||||||||||||||
Reported as Other Investments: |
||||||||||||||||||||
Alternative Energy Partnership Investments | — | 17.3 | 17.6 | |||||||||||||||||
Equity Interests at Modified Cost |
— | 1.8 | 1.8 | |||||||||||||||||
Total Reported as Other Equity Investments |
— | 19.1 | 19.4 | |||||||||||||||||
Total Investments in Limited Liability Companies and Limited Partnerships | $ | 221.7 | $ | 400.8 | $ | 389.3 |
Three Months Ended | ||||||||||||||||||||||||||||||||
Dollars in Millions (Unaudited) | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | |||||||||||||||||||||||||||
Net Income (Loss) attributable to Kemper Corporation | $ | 99.7 | $ | 97.4 | $ | 73.7 | $ | 75.4 | $ | 71.3 | ||||||||||||||||||||||
Less Net Income (Loss) From: |
||||||||||||||||||||||||||||||||
Change in Fair Value of Equity and Convertible Securities |
0.1 | (2.0) | (1.8) | (1.0) | 2.7 | |||||||||||||||||||||||||||
Net Realized Investment Gains | 0.7 | 3.1 | 0.9 | 1.2 | 5.2 | |||||||||||||||||||||||||||
Impairment Losses | 0.2 | (1.6) | (1.7) | (0.1) | (1.2) | |||||||||||||||||||||||||||
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs | (4.2) | (7.5) | (9.1) | (5.1) | (10.1) | |||||||||||||||||||||||||||
Debt Extinguishment, Pension Settlement and Other Charges | 0.4 | (7.3) | (2.2) | 2.1 | — | |||||||||||||||||||||||||||
Non-Core Operations | (3.9) | (2.4) | (17.4) | (13.4) | 5.0 | |||||||||||||||||||||||||||
Adjusted Consolidated Net Operating Income | $ | 106.4 | $ | 115.1 | $ | 105.0 | $ | 91.7 | $ | 69.7 | ||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||
Dollars in Millions (Unaudited) | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | |||||||||||||||||||||||||||
Net Income attributable to Kemper Corporation per Unrestricted Share |
$ | 1.56 | $ | 1.52 | $ | 1.15 | $ | 1.17 | $ | 1.11 | ||||||||||||||||||||||
Less Net Income (Loss) per Unrestricted Share From: |
||||||||||||||||||||||||||||||||
Change in Fair Value of Equity and Convertible Securities |
— | (0.03) | (0.02) | (0.02) | 0.04 | |||||||||||||||||||||||||||
Net Realized Investment Gains | 0.01 | 0.04 | 0.01 | 0.02 | 0.09 | |||||||||||||||||||||||||||
Impairment Losses | — | (0.03) | (0.03) | — | (0.02) | |||||||||||||||||||||||||||
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs | (0.07) | (0.12) | (0.14) | (0.08) | (0.16) | |||||||||||||||||||||||||||
Debt Extinguishment, Pension Settlement and Other Charges | 0.01 | (0.11) | (0.03) | 0.03 | — | |||||||||||||||||||||||||||
Non-Core Operations | (0.06) | (0.04) | (0.27) | (0.21) | 0.08 | |||||||||||||||||||||||||||
Adjusted Consolidated Net Operating Income per Unrestricted Share | $ | 1.67 | $ | 1.81 | $ | 1.63 | $ | 1.43 | $ | 1.08 | ||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
Dollars in Millions (Unaudited) | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||
Numerator: | |||||||||||||||||||||||||||||
Annualized Net Income (Loss) attributable to Kemper Corporation | $ | 398.8 | $ | 389.6 | $ | 294.8 | $ | 301.6 | $ | 285.2 | |||||||||||||||||||
Denominator: | |||||||||||||||||||||||||||||
Average Shareholders' Equity1 |
$ | 2,853.0 | $ | 2,780.9 | $ | 2,722.3 | $ | 2,630.5 | $ | 2,547.5 | |||||||||||||||||||
Less: Average Net Unrealized Losses on Fixed Maturities |
667.6 | 576.1 | 570.8 | 652.2 | 576.1 | ||||||||||||||||||||||||
Less: Average Change in Discount Rate on Future Life Policyholder Benefits |
(373.2) | (286.6) | (275.4) | (315.1) | (216.3) | ||||||||||||||||||||||||
Less: Average Goodwill |
(1,250.7) | (1,250.7) | (1,250.7) | (1,250.7) | (1,250.7) | ||||||||||||||||||||||||
Average Adjusted Shareholders' Equity1 |
$ | 1,896.7 | $ | 1,819.7 | $ | 1,767.0 | $ | 1,716.9 | $ | 1,656.6 | |||||||||||||||||||
Return on Shareholders' Equity: |
|||||||||||||||||||||||||||||
Return on Shareholders' Equity | 14.0 | % | 14.0 | % | 10.8 | % | 11.5 | % | 11.2 | % | |||||||||||||||||||
Return on Adjusted Shareholders' Equity | 21.0 | % | 21.4 | % | 16.7 | % | 17.6 | % | 17.2 | % | |||||||||||||||||||
1Average shareholders' equity and average adjusted shareholders’ equity for the three months ended is the simple average of the beginning and ending balances for the period. Average shareholders’ equity and average adjusted shareholders’ equity on a year-to-date basis is the (a) the sum of the balance at the beginning of the year and the ending balance for each quarter within that year divided by (b) the number of quarters in the period presented plus one. | |||||||||||||||||||||||||||||
As of | |||||||||||||||||||||||||||||
Dollars and Shares in Millions Except Per Share Amounts (Unaudited) | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | ||||||||||||||||||||||||
Numerator: | |||||||||||||||||||||||||||||
Kemper Corporation Shareholders’ Equity | $ | 2,917.6 | $ | 2,788.4 | $ | 2,773.3 | $ | 2,671.2 | $ | 2,589.8 | |||||||||||||||||||
Less: Net Unrealized Losses on Fixed Maturities |
638.6 | 696.5 | 455.8 | 685.9 | 618.4 | ||||||||||||||||||||||||
Less: Change in Discount Rate on Future Life Policyholder Benefits |
(366.0) | (380.3) | (192.9) | (358.0) | (272.1) | ||||||||||||||||||||||||
Less: Goodwill |
(1,250.7) | (1,250.7) | (1,250.7) | (1,250.7) | (1,250.7) | ||||||||||||||||||||||||
Adjusted Shareholders' Equity |
$ | 1,939.5 | $ | 1,853.9 | $ | 1,785.5 | $ | 1,748.4 | $ | 1,685.4 | |||||||||||||||||||
Denominator: | |||||||||||||||||||||||||||||
Common Shares Issued and Outstanding | 63.979 | 63.840 | 64.044 | 64.427 | 64.358 | ||||||||||||||||||||||||
Book Value Per Share: | |||||||||||||||||||||||||||||
Book Value Per Share |
$ | 45.60 | $ | 43.68 | $ | 43.30 | $ | 41.46 | $ | 40.24 | |||||||||||||||||||
Less: Net Unrealized Losses on Fixed Maturities |
9.98 | 10.91 | 7.12 | 10.65 | 9.61 | ||||||||||||||||||||||||
Less: Change in Discount Rate on Future Life Policyholder Benefits |
(5.72) | (5.96) | (3.01) | (5.56) | (4.23) | ||||||||||||||||||||||||
Less: Goodwill |
(19.55) | (19.59) | (19.53) | (19.41) | (19.43) | ||||||||||||||||||||||||
Adjusted Book Value Per Share |
$ | 30.31 | $ | 29.04 | $ | 27.88 | $ | 27.14 | $ | 26.19 |