KOP
$28.22
+$0.61(+2.21%)
67
Overall
90
Value
45
Tech
--
Quality
Market Cap
$501.45M
Volume
162.53K
52W Range
-- - --
Target Price
$51.67
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.6B | $1.4B | $1.5B | $1.7B | $1.6B | $1.7B | $1.7B | $2.0B | $2.2B | $2.1B | ||
| Total Revenue | $1.6B | $1.4B | $1.5B | $1.7B | $1.6B | $1.7B | $1.7B | $2.0B | $2.2B | $2.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-1.4B | $-1.1B | $-1.2B | $-1.3B | $1.3B | $1.3B | $1.3B | $1.6B | $1.7B | $1.7B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $260.2M | $288.3M | $322.1M | $335.1M | $330.7M | $360.4M | $334.1M | $344.6M | $424.5M | $422.6M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $183.6M | $179.5M | $182.3M | $212.4M | $199.7M | $197.2M | $206.6M | $209.4M | $231.1M | $246.8M | ||
| Research & Development | $-5.2M | $-6.6M | $-9.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $124.6M | $126.6M | $132.5M | $161.6M | $148.3M | $143.1M | $148.9M | $153.3M | $174.1M | $179.3M | ||
| Selling & Marketing Expenses | $124.6M | $126.6M | $132.5M | $161.6M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-46.4M | $-50.3M | $-50.4M | $-49.4M | $148.3M | $143.1M | $148.9M | $153.3M | $174.1M | $179.3M | ||
| Salaries & Wages | $-9.2M | $-10.4M | $-11.2M | $-10.3M | $-200.0K | $-2.2M | $-3.7M | -- | -- | -- | ||
| Depreciation & Amortization | $59.0M | $52.9M | $49.8M | $50.8M | $51.4M | $54.1M | $57.7M | $56.1M | $57.0M | $67.5M | ||
| Depreciation & Amortization | $59.0M | $52.9M | $49.8M | $50.8M | $51.4M | $54.1M | $57.7M | $56.1M | $57.0M | $67.5M | ||
| Amortization | $-15.3M | $-14.8M | $-14.6M | $-19.2M | $296.1M | $297.8M | $296.0M | $294.0M | $294.4M | $317.1M | ||
| Other Operating Expenses | $-24.4M | $-2.7M | $-9.4M | $-800.0K | $-4.7M | $-4.6M | $-100.0K | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $76.6M | $108.8M | $139.8M | $122.7M | $125.0M | $156.7M | $156.5M | $137.7M | $195.2M | $148.2M | ||
| EBITDA | $33.2M | $147.9M | $154.7M | $140.7M | $183.1M | $213.1M | $217.8M | $199.1M | $257.5M | $216.3M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $50.7M | $50.8M | $42.5M | $56.3M | $61.7M | $48.9M | $40.5M | $44.8M | $71.0M | $76.2M | ||
| Intinc | $200.0K | $2.9M | $2.5M | $700.0K | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-50.5M | $-47.9M | $-40.0M | $-55.6M | $-61.7M | $-48.9M | $-40.5M | $-44.8M | $-71.0M | $-76.2M | ||
| Other Income/Expense | $-3.2M | $2.3M | $23.3M | $8.3M | $-400.0K | $-2.3M | $-34.8M | $5.0M | $-2.2M | $13.4M | ||
| Other Special Charges | $-500.0K | $-1.0M | $-13.3M | -- | $400.0K | $2.3M | $3.6M | $2.5M | $400.0K | $-2.7M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $42.2M | $20.1M | $16.2M | $4.0M | $6.0M | $6.5M | $2.2M | -- | -- | $16.9M | ||
| Special Income Charges | $-109.4M | $-20.1M | $-16.2M | $-4.0M | $-6.0M | $-6.5M | $-2.2M | $-25.6M | $-6.0M | $-16.9M | ||
| Impairment of Capital Assets | $67.2M | $-3.5M | $-3.7M | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-29.4M | $89.3M | $102.8M | $87.5M | $125.4M | $159.0M | $160.1M | $140.2M | $195.6M | $145.5M | ||
| Pre-Tax Income | $-80.1M | $38.5M | $60.3M | $31.2M | $63.7M | $110.1M | $119.6M | $95.4M | $124.6M | $69.3M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-4.2M | $11.4M | $29.0M | $26.0M | $-14.9M | $21.0M | $34.5M | $31.6M | $34.8M | $20.7M | ||
| NET INCOME | ||||||||||||
| Net Income | $-72.0M | $29.3M | $29.1M | $23.4M | $66.6M | $122.0M | $85.2M | $63.4M | $89.2M | $52.4M | ||
| Net Income (Continuing Operations) | $-72.0M | $29.3M | $29.1M | $23.4M | $66.6M | $122.0M | $85.2M | $63.8M | $89.8M | $48.6M | ||
| Net Income (Discontinued Operations) | $-72.0M | $29.3M | $29.1M | $23.4M | $66.6M | $122.0M | $85.2M | $63.4M | $89.2M | $52.4M | ||
| Net Income (Common Stockholders) | $-72.0M | $29.3M | $29.1M | $23.4M | $66.6M | $122.0M | $85.2M | $63.4M | $89.2M | $52.4M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-1.2B | $-948.4M | $-971.1M | $-1.0B | $1.5B | $1.5B | $1.6B | $1.8B | $2.0B | $1.9B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $20.5M | $20.6M | $20.8M | $20.9M | $20.7M | $21.0M | $21.2M | $21.0M | $20.8M | $20.7M | ||
| Average Shares Outstanding (Diluted) | $20.5M | $21.1M | $22.0M | $21.3M | $21.1M | $21.4M | $21.9M | $21.3M | $21.5M | $21.3M | ||
| Shares Outstanding | $20.6M | $20.7M | $20.8M | $20.5M | $20.8M | $21.1M | $21.1M | $20.8M | $21.0M | $20.5M | ||
| Basic EPS | $-4.27 | $1.42 | $1.4 | $1.12 | $3.23 | $5.81 | $4 | $3.02 | $4.28 | $2.54 | ||
| Basic EPS (Continuing Operations) | $-3.5 | $1.39 | $1.44 | $1.1 | $3.23 | $4.25 | $4.02 | $3.05 | $4.28 | $2.54 | ||
| Diluted EPS | $-4.27 | $1.39 | $1.32 | $1.1 | $3.16 | $5.71 | $3.88 | $2.98 | $4.14 | $2.46 | ||
| Diluted EPS (Continuing Operations) | $-3.5 | $1.36 | $1.36 | $1.08 | $3.16 | $4.17 | $3.9 | $3 | $4.14 | $2.46 | ||
| Dividend Per Share | -- | -- | -- | -- | -- | -- | -- | $0.20 | $0.24 | $0.28 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $-0.01 | $0.03 | $-0.04 | $0.02 | -- | $1.56 | $-0.02 | $-0.03 | -- | -- | ||
| Diluted Discontinuous Operations | $-0.01 | $0.03 | $-0.04 | $0.02 | -- | $1.54 | $-0.02 | $-0.02 | -- | -- | ||
| Earnings from equity interest | $-2.2M | $-1.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $-2.2M | $-1.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $3.2M | $-2.3M | $-10.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | -- | $-8.3M | -- | -- | $31.2M | $2.5M | $1.8M | $-10.7M | ||
| Gains Loss On Disposal Of Discontinued Operations | $-100.0K | $600.0K | $-800.0K | $400.0K | $5.8M | $35.8M | $-200.0K | $-600.0K | -- | -- | ||
| Minority Interests | $4.0M | $1.6M | $-1.4M | $-5.8M | $-800.0K | $1.0M | $300.0K | $200.0K | $-600.0K | $3.8M | ||
| Net Income Discontinuous Operations | $-100.0K | $600.0K | $-800.0K | $400.0K | $3.7M | $31.9M | $-200.0K | $-600.0K | -- | -- | ||
| Net Operating Interest Income Expense | $-50.7M | $-50.8M | $-42.5M | $-56.3M | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | -- | $-20.0M | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | $3.7M | $-3.9M | $200.0K | $-600.0K | -- | -- | ||
| Other Gand A | $-46.4M | $-50.3M | $-50.4M | $-49.4M | $148.3M | $143.1M | $148.9M | $153.3M | $174.1M | $179.3M | ||
| Rent And Landing Fees | $-46.4M | $-50.3M | $-50.4M | $-49.4M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $124.6M | $126.6M | $132.5M | $161.6M | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | $13.7M | $28.2M | $25.6M | $6.0M | $6.1M | ||
| Restruct | $42.2M | $20.1M | $16.2M | $4.0M | $6.0M | $6.5M | $2.2M | -- | -- | $16.9M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | KOP | $28.22 | +2.2% | 162.53K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |