Kemper Corporation (NYSE:KMPR) reported net income of $72.6 million, or $1.12 per diluted share, for the second quarter of 2025, compared to net income of $75.4 million, or $1.16 per diluted share, for the second quarter of 2024.

Adjusted Consolidated Net Operating Income¹was $84.1 million, or $1.30 per diluted share, for the second quarter of 2025, compared to Adjusted Consolidated Net Operating Income¹of $91.7 million, or $1.42 per diluted share, for the second quarter of 2024.

Key themes of the quarter include:

Delivered another quarter of solid operating and financial results; trailing 12-month operating cash flow hit a new high of ~$590 million
Generated 10% ROE and 15% Adjusted ROE¹; BVPS and Adjusted BVPS¹increased 12.0% and 14.3% YoY, respectively
Specialty P&C achieved 8% PIF growth YoY and 93.6% underlying combined ratio¹for the quarter
Life business continued to generate strong return on capital and distributable cash flows
Parent liquidity remains strong at approximately $1.1 billion; repurchased $80 million of stock between April 1 - July 31

"We're pleased that we delivered another quarter of strong operating performance," said President and CEO Joseph P. Lacher, Jr. "This was led by our Specialty Auto business which produced a solid underlying combined ratio and meaningful year-over-year growth of policies-in-force. Our balance sheet is strong and our capital and liquidity position provides significant financial flexibility. We're confident that our competitive advantages will drive attractive, sustained profitable growth. We remain committed to delivering value for our shareholders."

*Unless otherwise specified, discussion of our second quarter 2025 results is focused on net income attributable to Kemper Corporation common shareholders, which does not include financial results from Kemper Reciprocal that are presented within the condensed consolidated financial results in this release. The results of Kemper Reciprocal are consolidated under US GAAP.

¹Non-GAAP financial measure. All Non-GAAP financial measures are denoted with footnote 1 throughout this release. See "Use of Non-GAAP Financial Measures" for additional information.

	Three Months Ended						Six Months Ended
(Dollars in Millions, Except Per Share Amounts) (Unaudited)	Jun 30, 2025			Jun 30, 2024			Jun 30, 2025			Jun 30, 2024
Net Income	$	72.6		$	75.4		$	172.3		$	146.7
Adjusted Consolidated Net Operating Income¹	$	84.1		$	91.7		$	190.5		$	161.4

Impact of Catastrophe Losses and Related Loss Adjustment Expense (LAE) on Net Income	$	(6.1	)	$	(22.4	)	$	(11.7	)	$	(35.0	)

Diluted Net Income Per Share From:
Net Income	$	1.12		$	1.16		$	2.66		$	2.26
Adjusted Consolidated Net Operating Income¹	$	1.30		$	1.42		$	2.95		$	2.49

Impact of Catastrophe Losses and Related LAE on Net Income Per Share	$	(0.09	)	$	(0.35	)	$	(0.18	)	$	(0.54	)

Revenues

Total revenues for the second quarter of 2025 increased $95.7 million to $1,225.6 million compared to the second quarter of 2024, primarily driven by a $148.2 million increase in Specialty Property & Casualty Insurance earned premiums resulting from higher average earned premium per exposure from rate increases and higher business volumes, which was partially offset by a $50.8 million reduction in earned premium from our Non-Core Operations due to lower volumes resulting from the exit and run-off of the Preferred Insurance business.

Segment Results

Unless otherwise noted, (i) the segment results discussed below are presented on an after-tax basis, (ii) prior-year development includes both catastrophe and non-catastrophe losses and LAE, (iii) catastrophe losses and LAE exclude the impact of prior-year development, (iv) loss ratio includes loss and LAE, and (v) all comparisons are made to the prior year quarter unless otherwise stated.

	Three Months Ended						Six Months Ended
(Dollars in Millions) (Unaudited)	Jun 30, 2025			Jun 30, 2024			Jun 30, 2025			Jun 30, 2024
Segment Adjusted Net Operating Income (Loss):
Specialty Property & Casualty Insurance	$	79.0		$	102.3		$	176.9		$	171.5
Life Insurance		12.6			(0.2	)		29.8			11.7
Total Segment Adjusted Net Operating Income		91.6			102.1			206.7			183.2
Corporate and Other Adjusted Net Operating Loss		(10.3	)		(11.4	)		(21.7	)		(23.9	)
Less: Net Loss attributable to Noncontrolling Interest		(2.8	)		(1.0	)		(5.5	)		(2.1	)
Adjusted Consolidated Net Operating Income¹		84.1			91.7			190.5			161.4
Net Income (Loss) From:
Change in Fair Value of Equity and Convertible Securities		(0.4	)		(1.0	)		(0.3	)		1.7
Net Realized Investment (Losses) Gains		(0.1	)		1.2			0.6			6.4
Impairment Losses		(2.8	)		(0.1	)		(2.6	)		(1.3	)
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs		(3.8	)		(5.1	)		(8.0	)		(15.2	)
Debt Extinguishment, Pension Settlement and Other Charges		—			2.1			0.4			2.1
Non-Core Operations		(4.4	)		(13.4	)		(8.3	)		(8.4	)
Net Income attributable to Kemper Corporation	$	72.6		$	75.4		$	172.3		$	146.7

The Specialty Property and Casualty Insurance segment reported adjusted net operating income of $79.0 million in the second quarter of 2025, compared to adjusted net operating income of $102.3 million in the second quarter of 2024. This decrease was due primarily to a higher Underlying Combined Ratio¹and higher adverse prior year development, partially offset by growth from rate increases and business volumes. The segment's Underlying Combined Ratio¹ was 93.6 percent compared to 89.6 percent in the second quarter of 2024. The increase was primarily driven by higher claim severity, partially offset by higher average earned premiums per exposure resulting from rate increases.

The Life Insurance segment reported adjusted net operating income of $12.6 million for the second quarter of 2025, compared to adjusted net operating loss of $0.2 million in the second quarter of 2024, primarily driven by an increase in net investment income. Results for the second quarter of 2024 included an $11.9 million after-tax loss from an investment valuation adjustment on one real estate investment from our alternative investment portfolio.

Capital

Total Kemper Corporation Shareholders' Equity as of June 30, 2025 was $2,953.4 million, an increase of $165.0 million, or 6 percent, since year-end 2024 primarily driven by net income for the year. Kemper and its direct non-insurance subsidiaries ended the quarter with cash and investments of $223.2 million, and $600.0 million of available borrowing capacity under the revolving credit agreement.

On May 7, 2025, Kemper announced that its Board of Directors declared a quarterly dividend of $0.32 per share, or $20.8 million. The dividend was paid on June 3, 2025, to its shareholders of record as of May 19, 2025.

Kemper ended the quarter with a book value per share of $46.45, an increase of 6 percent from $43.68 at the end of 2024. Adjusted book value per share¹was $31.01 at the end of the quarter, compared to $29.04 at the end of 2024.

Unaudited Condensed Consolidated Statements of Income for the three and six months ended June 30, 2025 and 2024 are presented below.

	Three Months Ended						Six Months Ended
(Dollars in Millions, Except Per Share Amounts)	Jun 30, 2025			Jun 30, 2024			Jun 30, 2025			Jun 30, 2024
Revenues:
Earned Premiums¹	$	1,130.8		$	1,033.7		$	2,218.7		$	2,065.6
Net Investment Income		95.9			93.0			197.1			193.4
Other Income		3.1			3.0			5.7			5.2
Change in Fair Value of Equity and Convertible Securities		(0.5	)		(1.2	)		(0.4	)		2.2
Net Realized Investment (Losses) Gains		(0.1	)		1.5			0.8			8.1
Impairment Losses		(3.6	)		(0.1	)		(3.3	)		(1.6	)
Total Revenues		1,225.6			1,129.9			2,418.6			2,272.9
Expenses:
Policyholders' Benefits and Incurred Losses and Loss Adjustment Expenses²		829.1			744.4			1,596.4			1,500.4
Insurance and Other Expenses		300.0			279.7			594.5			566.1
Interest Expense		9.0			13.9			20.4			27.9
Total Expenses		1,138.1			1,038.0			2,211.3			2,094.4
Income before Income Taxes		87.5			91.9			207.3			178.5
Income Tax Expense		17.7			17.5			40.5			33.9
Net Income		69.8			74.4			166.8			144.6
Less: Net Loss attributable to Noncontrolling Interest		(2.8	)		(1.0	)		(5.5	)		(2.1	)
Net Income attributable to Kemper Corporation	$	72.6		$	75.4		$	172.3		$	146.7

Net Income attributable to Kemper Corporation per Unrestricted Share:
Basic	$	1.13		$	1.17		$	2.69		$	2.28
Diluted	$	1.12		$	1.16		$	2.66		$	2.26

Weighted-average Outstanding (Shares in Thousands):
Unrestricted Shares - Basic		63,938.9			64,395.0			63,912.9			64,324.7
Unrestricted Shares and Equivalent Shares - Diluted		64,600.1			64,891.6			64,626.5			64,832.1

Dividends Paid to Shareholders per Share	$	0.32		$	0.31		$	0.64		$	0.62

¹Includes a remeasurement loss related to the deferred profit liability within the Life insurance business of $0.9 million for the three months ended June 30, 2025 and 2024, and a remeasurement loss of $0.7 million for the six months ended June 30, 2025 and 2024.
²Includes a remeasurement gain related to the liability for future policyholder benefits within the Life insurance business of $0.2 million and $1.7 million for the three months ended June 30, 2025 and 2024, respectively, and a remeasurement gain of $1.5 million for the six months ended June 30, 2024. There was no remeasurement gain or loss for the six months ended June 30, 2025.

Unaudited business segment revenues for the three and six months ended June 30, 2025 and 2024 are presented below.

	Three Months Ended						Six Months Ended
(Dollars in Millions)	Jun 30, 2025			Jun 30, 2024			Jun 30, 2025			Jun 30, 2024
REVENUES:
Specialty Property & Casualty Insurance:
Earned Premiums:
Personal Automobile	$	789.3		$	691.5		$	1,543.0		$	1,366.8
Commercial Automobile		221.5			171.1			430.0			335.8
Total Earned Premiums		1,010.8			862.6			1,973.0			1,702.6
Net Investment Income		49.6			46.6			100.1			87.7
Other Income		2.7			1.6			4.0			3.0
Total Specialty Property & Casualty Insurance Revenues		1,063.1			910.8			2,077.1			1,793.3
Life Insurance:
Earned Premiums:
Life		84.8			84.4			168.5			165.0
Accident & Health		5.4			5.6			10.9			11.2
Property		10.3			10.8			20.8			21.9
Total Earned Premiums		100.5			100.8			200.2			198.1
Net Investment Income		44.7			30.5			93.1			74.8
Other Income		0.3			0.2			1.0			0.5
Total Life Insurance Revenues		145.5			131.5			294.3			273.4
Total Segment Revenues		1,208.6			1,042.3			2,371.4			2,066.7
Change in Fair Value of Equity and Convertible Securities		(0.5	)		(1.2	)		(0.4	)		2.2
Net Realized Investment (Losses) Gains		(0.1	)		1.5			0.8			8.1
Impairment Losses		(3.6	)		(0.1	)		(3.3	)		(1.6	)
Non-Core Operations		21.3			83.8			49.2			190.0
Other		(0.1	)		3.6			0.9			7.5
Total Revenues	$	1,225.6		$	1,129.9		$	2,418.6		$	2,272.9

KEMPER CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Dollars in Millions) (Unaudited)

	Jun 30, 2025		Dec 31, 2024
Assets:
Investments:
Fixed Maturities at Fair Value	$	6,669.1	$	6,409.6
Equity Securities at Fair Value		284.1		218.5
Equity Method Limited Liability Investments		176.2		186.3
Short-term Investments at Cost which Approximates Fair Value		407.6		1,037.1
Company-Owned Life Insurance		557.1		539.2
Loans to Policyholders		278.6		280.7
Other Investments		272.8		217.1
Total Investments		8,645.5		8,888.5
Cash		175.5		64.4
Receivables from Policyholders		1,038.7		977.9
Other Receivables		192.9		185.7
Deferred Policy Acquisition Costs		658.2		628.9
Goodwill		1,250.7		1,250.7
Current Income Tax Assets		57.5		63.4
Deferred Income Tax Assets		67.6		93.3
Other Assets		448.5		436.1
Assets of Consolidated Variable Interest Entity:
Fixed Maturities at Fair Value		33.3		1.7
Cash		1.5		1.0
Short-term Investments at Cost which Approximates Fair Value		14.9		28.0
Receivables from Policyholders		11.6		8.2
Other Receivables		0.2		—
Deferred Policy Acquisition Costs		1.6		1.1
Deferred Income Tax Assets		2.9		1.5
Total Assets	$	12,601.1	$	12,630.4


KEMPER CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Continued) (Dollars in Millions) (Unaudited)

	Jun 30, 2025			Dec 31, 2024

Liabilities and Shareholders' Equity:
Insurance Reserves:
Life & Health	$	3,235.3		$	3,199.7
Property & Casualty		2,664.7			2,611.9
Total Insurance Reserves		5,900.0			5,811.6
Unearned Premiums		1,345.0			1,264.1
Policyholder Obligations		641.3			637.7
Deferred Income Tax Liabilities		14.7			14.8
Accrued Expenses and Other Liabilities		775.4			705.2
Long-term Debt, Current, at Amortized Cost		—			449.9
Long-term Debt, Non-current, at Amortized Cost		942.6			941.7
Liabilities of Consolidated Variable Interest Entity
Insurance Reserves		20.9			9.4
Unearned Premiums		14.5			11.2
Accrued Expenses and Other Liabilities		1.2			0.5
Total Liabilities		9,655.6			9,846.1
Kemper Corporation Shareholders' Equity:
Common Stock		6.4			6.4
Paid-in Capital		1,859.3			1,854.9
Retained Earnings		1,345.4			1,231.6
Accumulated Other Comprehensive Loss		(257.7	)		(304.5	)
Total Kemper Corporation Shareholders' Equity		2,953.4			2,788.4
Noncontrolling Interest		(7.9	)		(4.1	)
Total Shareholders' Equity		2,945.5			2,784.3
Total Liabilities and Shareholders' Equity	$	12,601.1		$	12,630.4

Unaudited selected financial information for the Specialty Property & Casualty Insurance segment follows.

	Three Months Ended						Six Months Ended
(Dollars in Millions)	Jun 30, 2025			Jun 30, 2024			Jun 30, 2025			Jun 30, 2024

Results of Operations
Net Premiums Written	$	1,001.5		$	933.9		$	2,070.3		$	1,798.5

Earned Premiums	$	1,010.8		$	862.6		$	1,973.0		$	1,702.6
Net Investment Income		49.6			46.6			100.1			87.7
Other Income		2.7			1.6			4.0			3.0
Total Revenues		1,063.1			910.8			2,077.1			1,793.3
Incurred Losses and LAE related to:
Current Year:
Non-catastrophe Losses and LAE		730.1			592.8			1,412.4			1,201.8
Catastrophe Losses and LAE		5.3			10.3			9.1			14.4
Prior Years:
Non-catastrophe Losses and LAE		13.6			(0.8	)		14.1			4.5
Catastrophe Losses and LAE		0.4			(0.1	)		0.6			0.6
Total Incurred Losses and LAE		749.4			602.2			1,436.2			1,221.3
Insurance Expenses		214.8			180.7			419.9			357.6
Segment Adjusted Operating Income		98.9			127.9			221.0			214.4
Income Tax Expense		19.9			25.6			44.1			42.9
Total Segment Adjusted Net Operating Income	$	79.0		$	102.3		$	176.9		$	171.5

Ratios Based On Earned Premiums
Current Year Non-catastrophe Losses and LAE Ratio		72.3	%		68.7	%		71.6	%		70.6	%
Current Year Catastrophe Losses and LAE Ratio		0.5			1.2			0.5			0.8
Prior Years Non-catastrophe Losses and LAE Ratio		1.3			(0.1	)		0.7			0.3
Prior Years Catastrophe Losses and LAE Ratio		—			—			—			—
Total Incurred Loss and LAE Ratio		74.1			69.8			72.8			71.7
Insurance Expense Ratio		21.3			20.9			21.3			21.0
Combined Ratio		95.4	%		90.7	%		94.1	%		92.7	%

Underlying Combined Ratio¹
Current Year Non-catastrophe Losses and LAE Ratio		72.3	%		68.7	%		71.6	%		70.6	%
Insurance Expense Ratio		21.3			20.9			21.3			21.0
Underlying Combined Ratio¹		93.6	%		89.6	%		92.9	%		91.6	%

Non-GAAP Measure Reconciliation
Combined Ratio		95.4	%		90.7	%		94.1	%		92.7	%
Less:
Current Year Catastrophe Losses and LAE Ratio		0.5			1.2			0.5			0.8
Prior Years Non-catastrophe Losses and LAE Ratio		1.3			(0.1	)		0.7			0.3
Prior Years Catastrophe Losses and LAE Ratio		—			—			—			—
Underlying Combined Ratio¹		93.6	%		89.6	%		92.9	%		91.6	%

Unaudited selected financial information for the Life Insurance segment follows.

	Three Months Ended					Six Months Ended
(Dollars in Millions)	Jun 30, 2025		Jun 30, 2024			Jun 30, 2025		Jun 30, 2024

Results of Operations
Earned Premiums	$	100.5	$	100.8		$	200.2	$	198.1
Net Investment Income		44.7		30.5			93.1		74.8
Other Income		0.3		0.2			1.0		0.5
Total Revenues		145.5		131.5			294.3		273.4
Policyholders' Benefits and Incurred Losses and LAE		63.5		63.9			125.7		126.9
Insurance Expenses		67.7		69.0			134.1		133.9
Segment Adjusted Operating Income (Loss)		14.3		(1.4	)		34.5		12.6
Income Tax Expense (Benefit)		1.7		(1.2	)		4.7		0.9
Total Segment Adjusted Net Operating Income (Loss)	$	12.6	$	(0.2	)	$	29.8	$	11.7

Use of Non-GAAP Financial Measures

Adjusted Consolidated Net Operating Income¹is an after-tax, non-GAAP financial measure and is computed by excluding from Net Income attributable to Kemper Corporation the after-tax impact of:

(i) Change in Fair Value of Equity and Convertible Securities;

(ii) Net Realized Investment (Losses) Gains;

(iii) Impairment Losses;

(iv) Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs;

(v) Debt Extinguishment, Pension Settlement and Other Charges;

(vi) Goodwill Impairment Charges;

(vii) Non-Core Operations; and

(viii) Significant non-recurring or infrequent items that may not be indicative of ongoing operations

Significant non-recurring items are excluded when (a) the nature of the charge or gain is such that it is reasonably unlikely to recur within two years, and (b) there has been no similar charge or gain within the prior two years. The most directly comparable GAAP financial measure is Net Income attributable to Kemper Corporation. There were no applicable significant non-recurring items that Kemper excluded from the calculation of Adjusted Consolidated Net Operating Income¹for the three and six months ended June 30, 2025 or 2024.

Kemper believes that Adjusted Consolidated Net Operating Income¹provides investors with a valuable measure of its ongoing performance because it reveals underlying operational performance trends that otherwise might be less apparent if the items were not excluded. Change in Fair Value of Equity and Convertible Securities, Net Realized Investment (Losses) Gains and Impairment Losses related to investments included in Kemper's results may vary significantly between periods and are generally driven by business decisions and external economic developments such as capital market conditions that impact the values of Kemper's investments, the timing of which is unrelated to the insurance underwriting process. Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs may vary significantly between periods and are generally driven by the timing of acquisitions and business decisions which are unrelated to the insurance underwriting process. Debt Extinguishment, Pension Settlement and Other Charges relate to (i) loss from early extinguishment of debt, which is driven by Kemper's financing and refinancing decisions and capital needs, as well as external economic developments such as debt market conditions, the timing of which is unrelated to the insurance underwriting process; (ii) settlement of pension plan obligations which are business decisions made by Kemper, the timing of which is unrelated to the underwriting process; and (iii) other charges that are non-standard, not part of the ordinary course of business, and unrelated to the insurance underwriting process. Goodwill Impairment Charges are excluded because they are infrequent and non-recurring charges. Non-Core Operations includes the results of our Preferred Insurance business which we expect to fully exit. These results are excluded because they are irrelevant to our ongoing operations and do not qualify for Discontinued Operations under Generally Accepted Accounting Principles ("GAAP"). Significant non-recurring items are excluded because, by their nature, they are not indicative of Kemper's business or economic trends. The preceding non-GAAP financial measures should not be considered a substitute for the comparable GAAP financial measures, as they do not fully recognize the profitability of Kemper's businesses.

A reconciliation of Net Income attributable to Kemper Corporation to Adjusted Consolidated Net Operating Income¹for the three and six months ended June 30, 2025 and 2024 is presented below.

	Three Months Ended						Six Months Ended
(Dollars in Millions) (Unaudited)	Jun 30, 2025			Jun 30, 2024			Jun 30, 2025			Jun 30, 2024
Net Income attributable to Kemper Corporation	$	72.6		$	75.4		$	172.3		$	146.7
Less Net (Loss) Income From:
Change in Fair Value of Equity and Convertible Securities		(0.4	)		(1.0	)		(0.3	)		1.7
Net Realized Investment (Losses) Gains		(0.1	)		1.2			0.6			6.4
Impairment Losses		(2.8	)		(0.1	)		(2.6	)		(1.3	)
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs		(3.8	)		(5.1	)		(8.0	)		(15.2	)
Debt Extinguishment, Pension Settlement and Other Charges		—			2.1			0.4			2.1
Non-Core Operations		(4.4	)		(13.4	)		(8.3	)		(8.4	)
Adjusted Consolidated Net Operating Income¹	$	84.1		$	91.7		$	190.5		$	161.4

Diluted Adjusted Net Operating Income per Unrestricted Share¹is a non-GAAP financial measure computed by dividing Adjusted Net Operating Income¹ by the weighted-average unrestricted shares and equivalent shares outstanding. The most directly comparable GAAP financial measure is Diluted Net Income per Unrestricted Share.

A reconciliation of Diluted Net Income per Unrestricted Share to Diluted Adjusted Net Operating Income per Unrestricted Share¹for the three and six months ended June 30, 2025 and 2024 is presented below.

	Three Months Ended						Six Months Ended
(Unaudited)	Jun 30, 2025			Jun 30, 2024			Jun 30, 2025			Jun 30, 2024
Diluted Net Income attributable to Kemper Corporation per Unrestricted Share	$	1.12		$	1.16		$	2.66		$	2.26
Less Net Income (Loss) per Unrestricted Share From:
Change in Fair Value of Equity and Convertible Securities		—			(0.02	)		—			0.03
Net Realized Investment Gains		—			0.02			0.01			0.10
Impairment Losses		(0.04	)		—			(0.04	)		(0.02	)
Acquisition and Disposition Related Transaction, Integration, Restructuring and Other Costs		(0.07	)		(0.08	)		(0.14	)		(0.24	)
Debt Extinguishment, Pension Settlement and Other Charges		—			0.03			0.01			0.03
Non-Core Operations		(0.07	)		(0.21	)		(0.13	)		(0.13	)
Diluted Adjusted Net Operating Income per Unrestricted Share¹	$	1.30		$	1.42		$	2.95		$	2.49

Return on Adjusted Shareholders' Equity¹is a calculation that uses a non-GAAP financial measure. It is calculated by dividing the period's annualized net income attributable to Kemper Corporation by the average shareholders' equity excluding net unrealized gains and losses on fixed maturities, the change in discount rate on future life policyholder benefits and goodwill. Return on Shareholders' Equity is the most directly comparable GAAP measure. We use this non-GAAP measure to identify and analyze the change in performance attributable to management efforts between periods. Kemper believes this non-GAAP financial measure is useful to investors because it eliminates the effect of items that can fluctuate significantly from period to period and are generally driven by economic developments, primarily capital market conditions, the magnitude and timing of which are not influenced by management. Kemper believes it enhances understanding and comparability of performance by highlighting underlying business activity and profitability drivers. The "Return on Adjusted Shareholders' Equity" metric was referred to as "Return on Tangible Shareholders' Equity" in prior periods.

A reconciliation of Return on Shareholders' Equity to Return on Adjusted Shareholders' Equity¹is presented below:

	Three Months Ended						Six Months Ended
(Dollars in Millions) (Unaudited)	Jun 30, 2025			Jun 30, 2024			Jun 30, 2025			Jun 30, 2024
Numerator:
Annualized Net Income attributable to Kemper Corporation	$	290.4		$	301.6		$	344.6		$	293.4

Denominator:
Average Shareholders' Equity²	$	2,935.5		$	2,630.5		$	2,886.5		$	2,588.7

Less: Average Net Unrealized Losses on Fixed Maturities		638.6			652.2			657.9			612.7
Less: Average Change in Discount Rate on Future Life Policyholder Benefits		(368.0	)		(315.1	)		(372.1	)		(263.5	)
Less: Average Goodwill		(1,250.7	)		(1,250.7	)		(1,250.7	)		(1,250.7	)
Average Adjusted Shareholders' Equity²	$	1,955.4		$	1,716.9		$	1,921.6		$	1,687.2

Return on Shareholders' Equity:
Return on Shareholders' Equity		9.9	%		11.5	%		11.9	%		11.3	%
Return on Adjusted Shareholders' Equity¹		14.9	%		17.6	%		17.9	%		17.4	%

²Average 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.

Underlying Combined Ratio¹is a non-GAAP financial measure. It is computed by adding the Current Year Non-catastrophe Losses and LAE Ratio with the Insurance Expense Ratio. The most directly comparable GAAP financial measure is the Combined Ratio, which is computed by adding Total Incurred Losses and LAE Ratio, including the impact of catastrophe losses and loss and LAE reserve development from prior years, with the Insurance Expense Ratio.

Kemper believes Underlying Losses and LAE and the Underlying Combined Ratio are useful to investors and uses these financial measures to reveal the trends in Kemper's Property & Casualty Insurance segment that may be obscured by catastrophe losses and prior-year reserve development. These catastrophe losses may cause Kemper's loss trends to vary significantly between periods as a result of their incidence of occurrence and magnitude and can have a significant impact on incurred losses and LAE and the Combined Ratio. Prior-year reserve developments are caused by unexpected loss development on historical reserves. Because reserve development relates to the re-estimation of losses from earlier periods, it has no bearing on the performance of Kemper's insurance products in the current period. Kemper believes it is useful for investors to evaluate these components separately and in the aggregate when reviewing Kemper's underwriting performance.

Adjusted Book Value Per Share¹is a calculation that uses a non-GAAP financial measure. It is calculated by dividing shareholders' equity after excluding the after-tax impact of net unrealized gains and losses on fixed income securities, the change in discount rate on future life policyholder benefits and goodwill by total Common Shares Issued and Outstanding. Book value per share is the most directly comparable GAAP financial measure. Kemper uses the trends in book value per share excluding the after-tax impact of net unrealized gains and losses on fixed income securities, the change in discount rate on future life policyholder benefits and goodwill in conjunction with book value per share to identify and analyze the change in net worth excluding goodwill attributable to management efforts between periods. Kemper believes the non-GAAP financial measure is useful to investors because it eliminates the effect of items that can fluctuate significantly from period to period and are generally driven by economic developments, primarily capital market conditions, the magnitude and timing of which are not influenced by management. Kemper believes it enhances understanding and comparability of performance by highlighting underlying business activity and profitability drivers. The "Adjusted Book Value Per Share" metric was referred to as "Tangible Book Value Per Share" in prior periods.

A reconciliation of Book Value Per Share to Adjusted Book Value Per Share¹is presented below:

	As of
(Dollars and Shares in Millions Except Per Share Amounts) (Unaudited)	Jun 30, 2025			Dec 31, 2024
Numerator:
Kemper Corporation Shareholders' Equity	$	2,953.4		$	2,788.4

Less: Net Unrealized Losses on Fixed Maturities		638.6			696.5
Less: Change in Discount Rate on Future Life Policyholder Benefits		(370.0	)		(380.3	)
Less: Goodwill		(1,250.7	)		(1,250.7	)
Adjusted Shareholders' Equity	$	1,971.3		$	1,853.9

Denominator:
Common Shares Issued and Outstanding		63.576			63.840

Book Value Per Share:
Book Value Per Share	$	46.45		$	43.68

Less: Net Unrealized Losses on Fixed Maturities		10.04			10.91
Less: Change in Discount Rate on Future Life Policyholder Benefits		(5.82	)		(5.96	)
Less: Goodwill		(19.66	)		(19.59	)
Adjusted Book Value Per Share¹	$	31.01		$	29.04

Conference Call

Kemper will host its conference call to discuss second quarter 2025 results on Tuesday, August 5, at 5:00 p.m. Eastern (4:00 p.m. Central). The conference call will be accessible via the internet and by telephone at 800.549.8228, Conference ID 56442. To listen via webcast, register online at the investor section of kemper.com at least 15 minutes prior to the webcast to download and install any necessary software. A replay of the call will be available online at the investor section of kemper.com.

More detailed financial information can be found in Kemper's Investor Financial Supplement and Earnings Call Presentation for the second quarter of 2025, which is available at the investor section of kemper.com.

About Kemper

The Kemper family of companies is one of the nation's leading specialized insurers. With approximately $13 billion in assets, Kemper is improving the world of insurance by providing affordable and easy-to-use personalized solutions to individuals, families and businesses through its Kemper Auto and Kemper Life brands. Kemper serves over 4.7 million policies, is represented by approximately 24,000 agents and brokers, and has approximately 7,500 associates dedicated to meeting the ever-changing needs of its customers.

Learn more about Kemper at kemper.com.

Caution Regarding Forward-Looking Statements

This press release may contain or incorporate by reference information that includes or is based on forward-looking statements within the meaning of the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995. We caution investors that these forward-looking statements are not guarantees of future performance, and actual results may differ materially. Such statements involve known and unknown risks, uncertainties, and other factors, including but not limited to:

changes in the frequency and severity of insurance claims;
claim development and the process of estimating claim reserves;
the impacts of inflation;
changes in the interest rate environment;
supply chain disruption;
product demand and pricing;
effects of governmental and regulatory actions;
heightened competition;
litigation outcomes and trends;
investment risks;
cybersecurity risks or incidents;
impact of catastrophes; and
other risks and uncertainties detailed in Kemper's Annual Report on Form 10-K and subsequent filings with the Securities and Exchange Commission ("SEC").

Kemper assumes no obligation to publicly correct or update any forward-looking statements as a result of events or developments subsequent to the date of this press release.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250805414885/en/

Investors: Michael Marinaccio

312.661.4930 or investors@kemper.com

Media: Barbara Ciesemier

312.661.4521 or bciesemier@kemper.com