Graham Holdings Company Reports Third Quarter Earnings
- Revenue increased by 10% to $1,111.5 million in Q3 2023.
- Net loss of $23.0 million ($5.02 per share) in Q3 2023, compared to net income of $32.8 million ($6.76 per share) in Q3 2022.
- Education, healthcare, and automotive divisions saw revenue growth.
- Television broadcasting, manufacturing, and other businesses experienced declines.
- Net loss of $23.0 million in Q3 2023.
- Declines in television broadcasting, manufacturing, and other businesses.
The results for the third quarter of 2023 and 2022 were affected by a number of items as described in the following paragraphs. Excluding these items, net income attributable to common shares was
Items included in the Company’s net loss for the third quarter of 2023:
-
in goodwill and other long-lived asset impairment charges (after-tax impact of$98.3 million , or$84.4 million per share);$18.18 -
in net gains on marketable equity securities (after-tax impact of$16.8 million , or$12.3 million per share);$2.66 -
in net losses of affiliates whose operations are not managed by the Company (after-tax impact of$2.8 million , or$2.1 million per share);$0.45 -
a
credit to interest expense resulting from gains realized related to the termination of interest rate swaps (after-tax impact of$4.6 million , or$3.3 million per share); and$0.72 -
in interest expense to adjust the fair value of the mandatorily redeemable noncontrolling interest (after-tax impact of$1.1 million , or$1.0 million per share).$0.22
Items included in the Company’s net income for the third quarter of 2022:
-
a
net credit related to a fair value change in contingent consideration from a prior acquisition at the education division ($1.7 million per share);$0.35 -
in net losses on marketable equity securities (after-tax impact of$54.2 million , or$40.2 million per share);$8.28 -
in net losses of affiliates whose operations are not managed by the Company (after-tax impact of$2.7 million , or$2.0 million per share);$0.42 -
a net non-operating gain of
from the write-up of a cost method investment (after-tax impact of$0.6 million , or$0.4 million per share); and$0.09 -
in interest expense to adjust the fair value of the mandatorily redeemable noncontrolling interest (after-tax impact of$1.4 million , or$1.3 million per share).$0.28
Revenue for the third quarter of 2023 was
For the first nine months of 2023, the Company recorded net income attributable to common shares of
Items included in the Company’s net income for the first nine months of 2023:
-
a
net credit related to a fair value change in contingent consideration from a prior acquisition at Corporate (after-tax impact of$4.2 million , or$4.1 million per share);$0.89 -
in goodwill and other-long lived asset impairment charges (after-tax impact of$99.1 million , or$85.0 million per share);$18.30 -
in expenses related to non-operating Separation Incentive Programs (SIPs) at other businesses and the education and television broadcasting divisions (after-tax impact of$9.6 million , or$7.2 million per share);$1.54 -
in net gains on marketable equity securities (after-tax impact of$113.4 million , or$83.6 million per share);$17.99 -
in net losses of affiliates whose operations are not managed by the Company (after-tax impact of$9.7 million , or$7.1 million per share);$1.53 -
a non-operating gain of
on the sale of Pinna (after-tax-impact of$10.0 million , or$7.4 million per share);$1.59 -
non-operating gain of
from the write-up and sales of cost method investments (after-tax impact of$3.9 million , or$2.9 million per share);$0.63 -
a
credit to interest expense resulting from gains realized related to the termination of interest rate swaps (after-tax impact of$4.6 million , or$3.3 million per share); and$0.72 -
in net interest expense to adjust the fair value of the mandatorily redeemable noncontrolling interest (after-tax impact of$1.4 million , or$1.3 million per share).$0.27
Items included in the Company’s net income for the first nine months of 2022:
-
a
net credit related to fair value changes in contingent consideration from prior acquisitions (after-tax impact of$4.9 million , or$4.9 million per share);$1.00 -
in net losses on marketable equity securities (after-tax impact of$172.9 million , or$127.9 million per share);$26.19 -
in net losses of affiliates whose operations are not managed by the Company (after-tax impact of$2.8 million , or$2.1 million per share);$0.43 -
Non-operating gain of
from sales and write-up of cost and equity method investments (after-tax impact of$2.2 million , or$1.7 million per share); and$0.34 -
in interest expense to adjust the fair value of the mandatorily redeemable noncontrolling interest (after-tax impact of$12.8 million , or$12.3 million per share).$2.51
Revenue for the first nine months of 2023 was
Division Results
Education
Education division revenue totaled
For the first nine months of 2023, education division revenue totaled
In the second quarter of 2023, Kaplan modified its segment reporting for Kaplan India, a shared services center that supports Higher Education (previously included in Kaplan corporate and other); prior periods have been reclassified to conform with the current presentation.
A summary of Kaplan’s operating results is as follows:
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||||
|
|
September 30 |
|
|
|
September 30 |
|
|
||||||||||||||
(in thousands) |
|
2023 |
|
2022 |
|
% Change |
|
2023 |
|
2022 |
|
% Change |
||||||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kaplan international |
|
$ |
249,976 |
|
|
$ |
193,085 |
|
|
29 |
|
|
$ |
714,715 |
|
|
$ |
598,469 |
|
|
19 |
|
Higher education |
|
|
81,925 |
|
|
|
82,314 |
|
|
0 |
|
|
|
250,557 |
|
|
|
233,990 |
|
|
7 |
|
Supplemental education |
|
|
78,332 |
|
|
|
79,566 |
|
|
(2 |
) |
|
|
226,535 |
|
|
|
233,416 |
|
|
(3 |
) |
Kaplan corporate and other |
|
|
3,101 |
|
|
|
2,616 |
|
|
19 |
|
|
|
8,360 |
|
|
|
7,414 |
|
|
13 |
|
Intersegment elimination |
|
|
(1,497 |
) |
|
|
(2,517 |
) |
|
— |
|
|
|
(8,062 |
) |
|
|
(7,200 |
) |
|
— |
|
|
|
$ |
411,837 |
|
|
$ |
355,064 |
|
|
16 |
|
|
$ |
1,192,105 |
|
|
$ |
1,066,089 |
|
|
12 |
|
Operating Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kaplan international |
|
$ |
22,220 |
|
|
$ |
8,503 |
|
|
— |
|
|
$ |
64,272 |
|
|
$ |
48,130 |
|
|
34 |
|
Higher education |
|
|
8,465 |
|
|
|
9,064 |
|
|
(7 |
) |
|
|
33,343 |
|
|
|
17,423 |
|
|
91 |
|
Supplemental education |
|
|
9,729 |
|
|
|
9,471 |
|
|
3 |
|
|
|
16,992 |
|
|
|
17,671 |
|
|
(4 |
) |
Kaplan corporate and other |
|
|
(7,412 |
) |
|
|
(4,616 |
) |
|
(61 |
) |
|
|
(20,074 |
) |
|
|
(13,438 |
) |
|
(49 |
) |
Amortization of intangible assets |
|
|
(3,210 |
) |
|
|
(3,980 |
) |
|
19 |
|
|
|
(11,133 |
) |
|
|
(12,190 |
) |
|
9 |
|
Impairment of long-lived assets |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
(477 |
) |
|
|
— |
|
|
— |
|
Intersegment elimination |
|
|
67 |
|
|
|
203 |
|
|
— |
|
|
|
92 |
|
|
|
166 |
|
|
— |
|
|
|
$ |
29,859 |
|
|
$ |
18,645 |
|
|
60 |
|
|
$ |
83,015 |
|
|
$ |
57,762 |
|
|
44 |
|
Kaplan International includes postsecondary education, professional training and language training businesses largely outside
Higher Education includes the results of Kaplan as a service provider to higher education institutions. Higher Education revenue was flat compared to the third quarter of 2022 and increased
Supplemental Education includes Kaplan’s standardized test preparation programs and domestic professional and other continuing education businesses. Supplemental Education revenue declined
Kaplan corporate and other represents unallocated expenses of Kaplan, Inc.’s corporate office, other minor businesses and certain shared activities. Kaplan corporate and other expenses increased in the third quarter and first nine months of 2023, largely due to increased incentive compensation costs.
Television Broadcasting
Graham Media Group, Inc. owns seven television stations located in
Revenue at the television broadcasting division decreased
Manufacturing
Manufacturing includes four businesses: Hoover, a supplier of pressure impregnated kiln-dried lumber and plywood products for fire retardant and preservative applications; Dekko, a manufacturer of electrical workspace solutions, architectural lighting and electrical components and assemblies; Joyce/Dayton, a manufacturer of screw jacks and other linear motion systems; and
Manufacturing revenues decreased
Healthcare
Graham Healthcare Group (GHG) provides home health and hospice services in seven states. GHG also provides other healthcare services, including nursing care and prescription services for patients receiving in-home infusion treatments through its
In 2022, GHG implemented a new pension credit retention program in order to improve employee retention and utilize the Company’s surplus pension assets. The GHG pilot program offers a pension credit up to
The decline in GHG operating results in the third quarter and first nine months of 2023 is due largely to an increase in pension expense related to the new GHG pension credit retention program, partially offset by improved results at CSI and in home health and hospice. Excluding pension expense, GHG operating results increased in the third quarter and first nine months of 2023. Adjusted operating cash flow (non-GAAP) at GHG increased to
The Company also holds interests in four home health and hospice joint ventures managed by GHG, whose results are included in equity in earnings of affiliates in the Company’s Condensed Consolidated Statements of Operations. The Company recorded equity in earnings of
Automotive
Automotive includes seven automotive dealerships in the
Revenues for the third quarter of 2023 increased
Other Businesses
A summary of revenue by category for other businesses:
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||||
|
|
September 30 |
|
% |
|
September 30 |
|
% |
||||||||||||||
(in thousands) |
2023 |
|
2022 |
|
Change |
|
2023 |
|
2022 |
|
Change |
|||||||||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Retail (1) |
|
$ |
28,446 |
|
$ |
38,990 |
|
(27 |
) |
|
$ |
90,215 |
|
$ |
122,236 |
|
(26 |
) |
||||
Media (2) |
|
|
27,418 |
|
|
|
31,604 |
|
|
(13 |
) |
|
|
78,105 |
|
|
|
95,646 |
|
|
(18 |
) |
Specialty (3) |
|
|
30,789 |
|
|
|
30,613 |
|
|
1 |
|
|
|
100,790 |
|
|
|
90,268 |
|
|
12 |
|
|
|
$ |
86,653 |
|
|
$ |
101,207 |
|
|
(14 |
) |
|
$ |
269,110 |
|
|
$ |
308,150 |
|
|
(13 |
) |
____________ |
|
(1) |
Includes Society6 and Saatchi Art (formerly Leaf Marketplace) and Framebridge |
(2) |
Includes WGB, Code3, Slate, Foreign Policy, Pinna and City Cast |
(3) |
Includes Clyde’s Restaurant Group, Decile and CyberVista |
Overall, revenue from other businesses declined
Overall, operating results at other businesses declined in the first nine months of 2023 due to a
Leaf Group
On June 14, 2021, the Company acquired Leaf Group Ltd. (Leaf), a consumer internet company headquartered in
In the second quarter of 2023, the Company restructured Leaf into three stand-alone businesses: Society6 (formerly included in Leaf Marketplace), Saatchi Art (formerly included in Leaf Marketplace) and World of Good Brands (WGB, formerly Leaf Media). The transition process for this restructuring involves various cost reduction initiatives, including elimination of shared services costs and functions; transitioning financial and human resources systems; and rationalizing physical facilities and data centers. In the first and second quarters of 2023, Leaf implemented a SIP to reduce the number of employees, which is being funded by the assets of the Company’s pension plan;
Revenue at each of the three Leaf businesses declined in the third quarter and first nine months of 2023, with substantial declines at Society6 and WGB. Revenue decreases at Society6 are due to declines in traffic, conversion rates and related sales for both direct to consumer and business to business categories; revenue declines at WGB are due to reduced traffic and the soft digital advertising market for both direct and programmatic categories. Overall, the Leaf businesses reported significant operating losses in each of the third quarters and first nine months of 2023 and 2022, with an increase in operating losses in the third quarter and first nine months of 2023.
As a result of the substantial digital advertising revenue declines and continued significant operating losses at WGB, the Company recorded a
Clyde’s Restaurant Group
CRG owns and operates 12 restaurants and entertainment venues in the
CRG recently announced plans to open new restaurants in
Framebridge
Framebridge is a custom framing service company, headquartered in
Other
Other businesses also include Code3, a performance marketing agency focused on driving performance for brands though three core elements of digital success: media, creative and commerce; Slate and Foreign Policy, which publish online and print magazines and websites; and two investment stage businesses, Decile and City Cast. Slate, Foreign Policy and City Cast reported revenue increases in the first nine months of 2023, while Code3 reported a revenue decline. Losses from City Cast, Code3 and Decile in the first nine months of 2023 adversely affected operating results, while Slate and Foreign Policy each reported an operating profit during this period.
Other businesses also included Pinna, which was sold in June 2023 when the Company entered into a merger agreement with Realm of Possibility, Inc. (Realm), a provider of audio entertainment services, to merge Pinna with Realm in return for a noncontrolling financial interest in the merged entity. In connection with the merger, the Company recorded a
Other businesses also included CyberVista, which was sold in October 2022 when the Company announced a strategic merger of CyberVista and CyberWire, a B2B cybersecurity audio network to form a new parent company, N2K Networks. The Company’s investment in N2K Networks is reported as an equity method investment.
In the first and second quarters of 2023, Code3 implemented a SIP to reduce the number of employees, which is being funded by the assets of the Company’s pension plan;
Corporate Office
Corporate office includes the expenses of the Company’s corporate office and certain continuing obligations related to prior business dispositions.
Equity in (Losses) Earnings of Affiliates
At September 30, 2023, the Company held an approximate
The Company recorded equity in losses of affiliates of
Net Interest Expense and Related Balances
In connection with the acquisition of the Toyota of
The Company incurred net interest expense of
At September 30, 2023, the Company had
Non-operating Pension and Postretirement Benefit Income, net
The Company recorded net non-operating pension and postretirement benefit income of
In the second quarter of 2023, the Company recorded
Gain (Loss) on Marketable Equity Securities, net
Overall, the Company recognized
Other Non-Operating Income
The Company recorded total other non-operating income, net, of
The Company recorded total non-operating income, net, of
Provision for Income Taxes
The Company’s effective tax rate for the first nine months of 2023 and 2022 was
Earnings Per Share
The calculation of diluted earnings per share for the third quarter and first nine months of 2023 was based on 4,601,521 and 4,700,304 weighted average shares outstanding, respectively, compared to 4,819,661 and 4,853,267, respectively, for the third quarter and first nine months of 2022. At September 30, 2023, there were 4,578,889 shares outstanding. On May 4, 2023, the Board of Directors authorized the Company to acquire up to 500,000 shares of its Class B common stock; the Company has remaining authorization for 336,666 shares as of September 30, 2023.
Forward-Looking Statements
All public statements made by the Company and its representatives that are not statements of historical fact, including certain statements in this press release, in the Company’s Annual Report on Form 10-K and in the Company’s 2022 Annual Report to Stockholders, are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those projected as a result of certain risks and uncertainties. Other forward-looking statements include comments about expectations related to acquisitions or dispositions or related business activities, including the TOSA, the Company’s business strategies and objectives, the prospects for growth in the Company’s various business operations and the Company’s future financial performance. As with any projection or forecast, forward-looking statements are subject to various risks and uncertainties, including the risks and uncertainties described in Item 1A of the Company’s Annual Report on Form 10-K, that could cause actual results or events to differ materially from those anticipated in such statements. Accordingly, undue reliance should not be placed on any forward-looking statement made by or on behalf of the Company. The Company assumes no obligation to update any forward-looking statement after the date on which such statement is made, even if new information subsequently becomes available.
GRAHAM HOLDINGS COMPANY |
|||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||
(Unaudited) |
|||||||||
|
|
|
|||||||
|
Three Months Ended |
|
|||||||
|
September 30 |
% |
|||||||
(in thousands, except per share amounts) |
2023 |
|
2022 |
Change |
|||||
Operating revenues |
$ |
1,111,519 |
|
|
$ |
1,012,438 |
|
10 |
|
Operating expenses |
|
1,036,344 |
|
|
|
918,614 |
|
13 |
|
Depreciation of property, plant and equipment |
|
22,207 |
|
|
|
19,657 |
|
13 |
|
Amortization of intangible assets |
|
11,759 |
|
|
|
14,635 |
|
(20 |
) |
Impairment of goodwill and other long-lived assets |
|
98,321 |
|
|
|
— |
|
— |
|
Operating (loss) income |
|
(57,112 |
) |
|
|
59,532 |
|
— |
|
Equity in losses of affiliates, net |
|
(791 |
) |
|
|
(1,111 |
) |
(29 |
) |
Interest income |
|
1,986 |
|
|
|
803 |
|
— |
|
Interest expense |
|
(11,810 |
) |
|
|
(11,579 |
) |
2 |
|
Non-operating pension and postretirement benefit income, net |
|
35,653 |
|
|
|
50,687 |
|
(30 |
) |
Gain (loss) on marketable equity securities, net |
|
16,759 |
|
|
|
(54,250 |
) |
— |
|
Other income, net |
|
3,581 |
|
|
|
2,358 |
|
52 |
|
(Loss) income before income taxes |
|
(11,734 |
) |
|
|
46,440 |
|
— |
|
Provision for income taxes |
|
9,400 |
|
|
|
12,600 |
|
(25 |
) |
Net (loss) income |
|
(21,134 |
) |
|
|
33,840 |
|
— |
|
Net income attributable to noncontrolling interests |
|
(1,897 |
) |
|
|
(1,060 |
) |
79 |
|
Net (Loss) Income Attributable to Graham Holdings Company Common Stockholders |
$ |
(23,031 |
) |
|
$ |
32,780 |
|
— |
|
Per Share Information Attributable to Graham Holdings Company Common Stockholders |
|
|
|
|
|||||
Basic net (loss) income per common share |
$ |
(5.02 |
) |
|
$ |
6.78 |
|
— |
|
Basic average number of common shares outstanding |
|
4,602 |
|
|
|
4,808 |
|
|
|
Diluted net (loss) income per common share |
$ |
(5.02 |
) |
|
$ |
6.76 |
|
— |
|
Diluted average number of common shares outstanding |
|
4,602 |
|
|
|
4,820 |
|
|
GRAHAM HOLDINGS COMPANY |
|||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||
(Unaudited) |
|||||||||
|
|
|
|||||||
|
Nine Months Ended |
|
|||||||
|
September 30 |
% |
|||||||
(in thousands, except per share amounts) |
2023 |
|
2022 |
Change |
|||||
Operating revenues |
$ |
3,248,064 |
|
|
$ |
2,860,461 |
|
14 |
|
Operating expenses |
|
3,018,057 |
|
|
|
2,618,649 |
|
15 |
|
Depreciation of property, plant and equipment |
|
63,335 |
|
|
|
58,545 |
|
8 |
|
Amortization of intangible assets |
|
39,007 |
|
|
|
44,436 |
|
(12 |
) |
Impairment of goodwill and other long-lived assets |
|
99,066 |
|
|
|
— |
|
— |
|
Operating income |
|
28,599 |
|
|
|
138,831 |
|
(79 |
) |
Equity in (losses) earnings of affiliates, net |
|
(2,245 |
) |
|
|
2,920 |
|
— |
|
Interest income |
|
4,738 |
|
|
|
2,214 |
|
— |
|
Interest expense |
|
(37,878 |
) |
|
|
(38,969 |
) |
(3 |
) |
Non-operating pension and postretirement benefit income, net |
|
97,313 |
|
|
|
152,063 |
|
(36 |
) |
Gain (loss) on marketable equity securities, net |
|
113,429 |
|
|
|
(172,878 |
) |
— |
|
Other income, net |
|
22,458 |
|
|
|
6,410 |
|
— |
|
Income before income taxes |
|
226,414 |
|
|
|
90,591 |
|
— |
|
Provision for income taxes |
|
70,400 |
|
|
|
26,800 |
|
— |
|
Net income |
|
156,014 |
|
|
|
63,791 |
|
— |
|
Net income attributable to noncontrolling interests |
|
(3,985 |
) |
|
|
(2,872 |
) |
39 |
|
Net Income Attributable to Graham Holdings Company Common Stockholders |
$ |
152,029 |
|
|
$ |
60,919 |
|
— |
|
Per Share Information Attributable to Graham Holdings Company Common Stockholders |
|
|
|
|
|||||
Basic net income per common share |
$ |
32.23 |
|
|
$ |
12.51 |
|
— |
|
Basic average number of common shares outstanding |
|
4,686 |
|
|
|
4,841 |
|
|
|
Diluted net income per common share |
$ |
32.14 |
|
|
$ |
12.48 |
|
— |
|
Diluted average number of common shares outstanding |
|
4,700 |
|
|
|
4,853 |
|
|
GRAHAM HOLDINGS COMPANY |
||||||||||||||||||||||
BUSINESS DIVISION INFORMATION |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||||
|
|
September 30 |
|
% |
|
September 30 |
|
% |
||||||||||||||
(in thousands) |
|
2023 |
|
2022 |
|
Change |
|
2023 |
|
2022 |
|
Change |
||||||||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Education |
|
$ |
411,837 |
|
|
$ |
355,064 |
|
|
16 |
|
|
$ |
1,192,105 |
|
|
$ |
1,066,089 |
|
|
12 |
|
Television broadcasting |
|
|
116,112 |
|
|
|
135,165 |
|
|
(14 |
) |
|
|
347,818 |
|
|
|
380,970 |
|
|
(9 |
) |
Manufacturing |
|
|
109,216 |
|
|
|
122,964 |
|
|
(11 |
) |
|
|
343,882 |
|
|
|
365,966 |
|
|
(6 |
) |
Healthcare |
|
|
116,164 |
|
|
|
87,176 |
|
|
33 |
|
|
|
331,505 |
|
|
|
230,816 |
|
|
44 |
|
Automotive |
|
|
272,018 |
|
|
|
211,396 |
|
|
29 |
|
|
|
765,251 |
|
|
|
509,965 |
|
|
50 |
|
Other businesses |
|
|
86,653 |
|
|
|
101,207 |
|
|
(14 |
) |
|
|
269,110 |
|
|
|
308,150 |
|
|
(13 |
) |
Corporate office |
|
|
365 |
|
|
|
— |
|
|
— |
|
|
|
1,215 |
|
|
|
— |
|
|
— |
|
Intersegment elimination |
|
|
(846 |
) |
|
|
(534 |
) |
|
— |
|
|
|
(2,822 |
) |
|
|
(1,495 |
) |
|
— |
|
|
|
$ |
1,111,519 |
|
|
$ |
1,012,438 |
|
|
10 |
|
|
$ |
3,248,064 |
|
|
$ |
2,860,461 |
|
|
14 |
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Education |
|
$ |
381,978 |
|
|
$ |
336,419 |
|
|
14 |
|
|
$ |
1,109,090 |
|
|
$ |
1,008,327 |
|
|
10 |
|
Television broadcasting |
|
|
84,165 |
|
|
|
82,834 |
|
|
2 |
|
|
|
254,098 |
|
|
|
249,059 |
|
|
2 |
|
Manufacturing |
|
|
150,190 |
|
|
|
113,317 |
|
|
33 |
|
|
|
365,546 |
|
|
|
341,842 |
|
|
7 |
|
Healthcare |
|
|
110,193 |
|
|
|
81,128 |
|
|
36 |
|
|
|
314,221 |
|
|
|
212,147 |
|
|
48 |
|
Automotive |
|
|
263,781 |
|
|
|
200,346 |
|
|
32 |
|
|
|
736,711 |
|
|
|
484,472 |
|
|
52 |
|
Other businesses |
|
|
164,206 |
|
|
|
122,361 |
|
|
34 |
|
|
|
401,525 |
|
|
|
386,392 |
|
|
4 |
|
Corporate office |
|
|
14,964 |
|
|
|
17,035 |
|
|
(12 |
) |
|
|
41,096 |
|
|
|
40,886 |
|
|
1 |
|
Intersegment elimination |
|
|
(846 |
) |
|
|
(534 |
) |
|
— |
|
|
|
(2,822 |
) |
|
|
(1,495 |
) |
|
— |
|
|
|
$ |
1,168,631 |
|
|
$ |
952,906 |
|
|
23 |
|
|
$ |
3,219,465 |
|
|
$ |
2,721,630 |
|
|
18 |
|
Operating Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Education |
|
$ |
29,859 |
|
|
$ |
18,645 |
|
|
60 |
|
|
$ |
83,015 |
|
|
$ |
57,762 |
|
|
44 |
|
Television broadcasting |
|
|
31,947 |
|
|
|
52,331 |
|
|
(39 |
) |
|
|
93,720 |
|
|
|
131,911 |
|
|
(29 |
) |
Manufacturing |
|
|
(40,974 |
) |
|
|
9,647 |
|
|
— |
|
|
|
(21,664 |
) |
|
|
24,124 |
|
|
— |
|
Healthcare |
|
|
5,971 |
|
|
|
6,048 |
|
|
(1 |
) |
|
|
17,284 |
|
|
|
18,669 |
|
|
(7 |
) |
Automotive |
|
|
8,237 |
|
|
|
11,050 |
|
|
(25 |
) |
|
|
28,540 |
|
|
|
25,493 |
|
|
12 |
|
Other businesses |
|
|
(77,553 |
) |
|
|
(21,154 |
) |
|
— |
|
|
|
(132,415 |
) |
|
|
(78,242 |
) |
|
(69 |
) |
Corporate office |
|
|
(14,599 |
) |
|
|
(17,035 |
) |
|
14 |
|
|
|
(39,881 |
) |
|
|
(40,886 |
) |
|
2 |
|
|
|
$ |
(57,112 |
) |
|
$ |
59,532 |
|
|
— |
|
|
$ |
28,599 |
|
|
$ |
138,831 |
|
|
(79 |
) |
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Education |
|
$ |
3,210 |
|
|
$ |
3,980 |
|
|
(19 |
) |
|
$ |
11,610 |
|
|
$ |
12,190 |
|
|
(5 |
) |
Television broadcasting |
|
|
1,363 |
|
|
|
1,360 |
|
|
0 |
|
|
|
4,088 |
|
|
|
4,080 |
|
|
0 |
|
Manufacturing |
|
|
51,489 |
|
|
|
5,076 |
|
|
— |
|
|
|
60,683 |
|
|
|
15,403 |
|
|
— |
|
Healthcare |
|
|
866 |
|
|
|
905 |
|
|
(4 |
) |
|
|
2,702 |
|
|
|
2,822 |
|
|
(4 |
) |
Automotive |
|
|
3 |
|
|
|
— |
|
|
— |
|
|
|
3 |
|
|
|
— |
|
|
— |
|
Other businesses |
|
|
53,149 |
|
|
|
3,314 |
|
|
— |
|
|
|
58,987 |
|
|
|
9,941 |
|
|
— |
|
Corporate office |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
$ |
110,080 |
|
|
$ |
14,635 |
|
|
— |
|
|
$ |
138,073 |
|
|
$ |
44,436 |
|
|
— |
|
Operating Income (Loss) before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Education |
|
$ |
33,069 |
|
|
$ |
22,625 |
|
|
46 |
|
|
$ |
94,625 |
|
|
$ |
69,952 |
|
|
35 |
|
Television broadcasting |
|
|
33,310 |
|
|
|
53,691 |
|
|
(38 |
) |
|
|
97,808 |
|
|
|
135,991 |
|
|
(28 |
) |
Manufacturing |
|
|
10,515 |
|
|
|
14,723 |
|
|
(29 |
) |
|
|
39,019 |
|
|
|
39,527 |
|
|
(1 |
) |
Healthcare |
|
|
6,837 |
|
|
|
6,953 |
|
|
(2 |
) |
|
|
19,986 |
|
|
|
21,491 |
|
|
(7 |
) |
Automotive |
|
|
8,240 |
|
|
|
11,050 |
|
|
(25 |
) |
|
|
28,543 |
|
|
|
25,493 |
|
|
12 |
|
Other businesses |
|
|
(24,404 |
) |
|
|
(17,840 |
) |
|
(37 |
) |
|
|
(73,428 |
) |
|
|
(68,301 |
) |
|
(8 |
) |
Corporate office |
|
|
(14,599 |
) |
|
|
(17,035 |
) |
|
14 |
|
|
|
(39,881 |
) |
|
|
(40,886 |
) |
|
2 |
|
|
|
$ |
52,968 |
|
|
$ |
74,167 |
|
|
(29 |
) |
|
$ |
166,672 |
|
|
$ |
183,267 |
|
|
(9 |
) |
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||||
|
|
September 30 |
|
% |
|
September 30 |
|
% |
||||||||||||||
(in thousands) |
|
2023 |
|
2022 |
|
Change |
|
2023 |
|
2022 |
|
Change |
||||||||||
Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Education |
|
$ |
10,000 |
|
|
$ |
8,360 |
|
|
20 |
|
|
$ |
28,428 |
|
|
$ |
25,396 |
|
|
12 |
|
Television broadcasting |
|
|
3,120 |
|
|
|
2,961 |
|
|
5 |
|
|
|
9,243 |
|
|
|
9,335 |
|
|
(1 |
) |
Manufacturing |
|
|
2,388 |
|
|
|
2,358 |
|
|
1 |
|
|
|
6,957 |
|
|
|
7,109 |
|
|
(2 |
) |
Healthcare |
|
|
1,411 |
|
|
|
590 |
|
|
— |
|
|
|
3,802 |
|
|
|
1,455 |
|
|
— |
|
Automotive |
|
|
1,304 |
|
|
|
1,067 |
|
|
22 |
|
|
|
3,565 |
|
|
|
2,596 |
|
|
37 |
|
Other businesses |
|
|
3,832 |
|
|
|
4,169 |
|
|
(8 |
) |
|
|
10,882 |
|
|
|
12,198 |
|
|
(11 |
) |
Corporate office |
|
|
152 |
|
|
|
152 |
|
|
— |
|
|
|
458 |
|
|
|
456 |
|
|
0 |
|
|
|
$ |
22,207 |
|
|
$ |
19,657 |
|
|
13 |
|
|
$ |
63,335 |
|
|
$ |
58,545 |
|
|
8 |
|
Pension Expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Education |
|
$ |
2,226 |
|
|
$ |
2,233 |
|
|
0 |
|
|
$ |
6,680 |
|
|
$ |
6,700 |
|
|
0 |
|
Television broadcasting |
|
|
833 |
|
|
|
884 |
|
|
(6 |
) |
|
|
2,498 |
|
|
|
2,666 |
|
|
(6 |
) |
Manufacturing |
|
|
280 |
|
|
|
276 |
|
|
1 |
|
|
|
836 |
|
|
|
828 |
|
|
1 |
|
Healthcare |
|
|
3,521 |
|
|
|
138 |
|
|
— |
|
|
|
10,563 |
|
|
|
417 |
|
|
— |
|
Automotive |
|
|
16 |
|
|
|
6 |
|
|
— |
|
|
|
26 |
|
|
|
17 |
|
|
53 |
|
Other businesses |
|
|
662 |
|
|
|
552 |
|
|
20 |
|
|
|
1,847 |
|
|
|
1,549 |
|
|
19 |
|
Corporate office |
|
|
952 |
|
|
|
1,468 |
|
|
(35 |
) |
|
|
2,856 |
|
|
|
4,404 |
|
|
(35 |
) |
|
|
$ |
8,490 |
|
|
$ |
5,557 |
|
|
53 |
|
|
$ |
25,306 |
|
|
$ |
16,581 |
|
|
53 |
|
Adjusted Operating Cash Flow (non-GAAP)(1) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Education |
|
$ |
45,295 |
|
|
$ |
33,218 |
|
|
36 |
|
|
$ |
129,733 |
|
|
$ |
102,048 |
|
|
27 |
|
Television broadcasting |
|
|
37,263 |
|
|
|
57,536 |
|
|
(35 |
) |
|
|
109,549 |
|
|
|
147,992 |
|
|
(26 |
) |
Manufacturing |
|
|
13,183 |
|
|
|
17,357 |
|
|
(24 |
) |
|
|
46,812 |
|
|
|
47,464 |
|
|
(1 |
) |
Healthcare |
|
|
11,769 |
|
|
|
7,681 |
|
|
53 |
|
|
|
34,351 |
|
|
|
23,363 |
|
|
47 |
|
Automotive |
|
|
9,560 |
|
|
|
12,123 |
|
|
(21 |
) |
|
|
32,134 |
|
|
|
28,106 |
|
|
14 |
|
Other businesses |
|
|
(19,910 |
) |
|
|
(13,119 |
) |
|
(52 |
) |
|
|
(60,699 |
) |
|
|
(54,554 |
) |
|
(11 |
) |
Corporate office |
|
|
(13,495 |
) |
|
|
(15,415 |
) |
|
12 |
|
|
|
(36,567 |
) |
|
|
(36,026 |
) |
|
(2 |
) |
|
|
$ |
83,665 |
|
|
$ |
99,381 |
|
|
(16 |
) |
|
$ |
255,313 |
|
|
$ |
258,393 |
|
|
(1 |
) |
____________ |
|
(1) |
Adjusted Operating Cash Flow (non-GAAP) is calculated as Operating Income (Loss) before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets plus Depreciation Expense and Pension Expense. |
GRAHAM HOLDINGS COMPANY |
||||||||||||||||||||||
EDUCATION DIVISION INFORMATION |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
||||||||||||||
|
|
September 30 |
|
% |
|
September 30 |
|
% |
||||||||||||||
(in thousands) |
|
2023 |
|
2022 |
|
Change |
|
2023 |
|
2022 |
|
Change |
||||||||||
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kaplan international |
|
$ |
249,976 |
|
|
$ |
193,085 |
|
|
29 |
|
|
$ |
714,715 |
|
|
$ |
598,469 |
|
|
19 |
|
Higher education |
|
|
81,925 |
|
|
|
82,314 |
|
|
0 |
|
|
|
250,557 |
|
|
|
233,990 |
|
|
7 |
|
Supplemental education |
|
|
78,332 |
|
|
|
79,566 |
|
|
(2 |
) |
|
|
226,535 |
|
|
|
233,416 |
|
|
(3 |
) |
Kaplan corporate and other |
|
|
3,101 |
|
|
|
2,616 |
|
|
19 |
|
|
|
8,360 |
|
|
|
7,414 |
|
|
13 |
|
Intersegment elimination |
|
|
(1,497 |
) |
|
|
(2,517 |
) |
|
— |
|
|
|
(8,062 |
) |
|
|
(7,200 |
) |
|
— |
|
|
|
$ |
411,837 |
|
|
$ |
355,064 |
|
|
16 |
|
|
$ |
1,192,105 |
|
|
$ |
1,066,089 |
|
|
12 |
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kaplan international |
|
$ |
227,756 |
|
|
$ |
184,582 |
|
|
23 |
|
|
$ |
650,443 |
|
|
$ |
550,339 |
|
|
18 |
|
Higher education |
|
|
73,460 |
|
|
|
73,250 |
|
|
0 |
|
|
|
217,214 |
|
|
|
216,567 |
|
|
0 |
|
Supplemental education |
|
|
68,603 |
|
|
|
70,095 |
|
|
(2 |
) |
|
|
209,543 |
|
|
|
215,745 |
|
|
(3 |
) |
Kaplan corporate and other |
|
|
10,513 |
|
|
|
7,232 |
|
|
45 |
|
|
|
28,434 |
|
|
|
20,852 |
|
|
36 |
|
Amortization of intangible assets |
|
|
3,210 |
|
|
|
3,980 |
|
|
(19 |
) |
|
|
11,133 |
|
|
|
12,190 |
|
|
(9 |
) |
Impairment of long-lived assets |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
477 |
|
|
|
— |
|
|
— |
|
Intersegment elimination |
|
|
(1,564 |
) |
|
|
(2,720 |
) |
|
— |
|
|
|
(8,154 |
) |
|
|
(7,366 |
) |
|
— |
|
|
|
$ |
381,978 |
|
|
$ |
336,419 |
|
|
14 |
|
|
$ |
1,109,090 |
|
|
$ |
1,008,327 |
|
|
10 |
|
Operating Income (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kaplan international |
|
$ |
22,220 |
|
|
$ |
8,503 |
|
|
— |
|
|
$ |
64,272 |
|
|
$ |
48,130 |
|
|
34 |
|
Higher education |
|
|
8,465 |
|
|
|
9,064 |
|
|
(7 |
) |
|
|
33,343 |
|
|
|
17,423 |
|
|
91 |
|
Supplemental education |
|
|
9,729 |
|
|
|
9,471 |
|
|
3 |
|
|
|
16,992 |
|
|
|
17,671 |
|
|
(4 |
) |
Kaplan corporate and other |
|
|
(7,412 |
) |
|
|
(4,616 |
) |
|
(61 |
) |
|
|
(20,074 |
) |
|
|
(13,438 |
) |
|
(49 |
) |
Amortization of intangible assets |
|
|
(3,210 |
) |
|
|
(3,980 |
) |
|
19 |
|
|
|
(11,133 |
) |
|
|
(12,190 |
) |
|
9 |
|
Impairment of long-lived assets |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
(477 |
) |
|
|
— |
|
|
— |
|
Intersegment elimination |
|
|
67 |
|
|
|
203 |
|
|
— |
|
|
|
92 |
|
|
|
166 |
|
|
— |
|
|
|
$ |
29,859 |
|
|
$ |
18,645 |
|
|
60 |
|
|
$ |
83,015 |
|
|
$ |
57,762 |
|
|
44 |
|
Operating Income (Loss) before Amortization of Intangible Assets and Impairment of Long-Lived Assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kaplan international |
|
$ |
22,220 |
|
|
$ |
8,503 |
|
|
— |
|
|
$ |
64,272 |
|
|
$ |
48,130 |
|
|
34 |
|
Higher education |
|
|
8,465 |
|
|
|
9,064 |
|
|
(7 |
) |
|
|
33,343 |
|
|
|
17,423 |
|
|
91 |
|
Supplemental education |
|
|
9,729 |
|
|
|
9,471 |
|
|
3 |
|
|
|
16,992 |
|
|
|
17,671 |
|
|
(4 |
) |
Kaplan corporate and other |
|
|
(7,412 |
) |
|
|
(4,616 |
) |
|
(61 |
) |
|
|
(20,074 |
) |
|
|
(13,438 |
) |
|
(49 |
) |
Intersegment elimination |
|
|
67 |
|
|
|
203 |
|
|
— |
|
|
|
92 |
|
|
|
166 |
|
|
— |
|
|
|
$ |
33,069 |
|
|
$ |
22,625 |
|
|
46 |
|
|
$ |
94,625 |
|
|
$ |
69,952 |
|
|
35 |
|
Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kaplan international |
|
$ |
7,599 |
|
|
$ |
5,709 |
|
|
33 |
|
|
$ |
20,832 |
|
|
$ |
17,258 |
|
|
21 |
|
Higher education |
|
|
1,258 |
|
|
|
1,050 |
|
|
20 |
|
|
|
3,431 |
|
|
|
3,256 |
|
|
5 |
|
Supplemental education |
|
|
1,117 |
|
|
|
1,570 |
|
|
(29 |
) |
|
|
4,087 |
|
|
|
4,787 |
|
|
(15 |
) |
Kaplan corporate and other |
|
|
26 |
|
|
|
31 |
|
|
(16 |
) |
|
|
78 |
|
|
|
95 |
|
|
(18 |
) |
|
|
$ |
10,000 |
|
|
$ |
8,360 |
|
|
20 |
|
|
$ |
28,428 |
|
|
$ |
25,396 |
|
|
12 |
|
Pension Expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kaplan international |
|
$ |
83 |
|
|
$ |
67 |
|
|
24 |
|
|
$ |
244 |
|
|
$ |
202 |
|
|
21 |
|
Higher education |
|
|
958 |
|
|
|
961 |
|
|
0 |
|
|
|
2,803 |
|
|
|
2,862 |
|
|
(2 |
) |
Supplemental education |
|
|
1,063 |
|
|
|
1,029 |
|
|
3 |
|
|
|
3,110 |
|
|
|
3,106 |
|
|
0 |
|
Kaplan corporate and other |
|
|
122 |
|
|
|
176 |
|
|
(31 |
) |
|
|
523 |
|
|
|
530 |
|
|
(1 |
) |
|
|
$ |
2,226 |
|
|
$ |
2,233 |
|
|
0 |
|
|
$ |
6,680 |
|
|
$ |
6,700 |
|
|
0 |
|
Adjusted Operating Cash Flow (non-GAAP)(1) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kaplan international |
|
$ |
29,902 |
|
|
$ |
14,279 |
|
|
— |
|
|
$ |
85,348 |
|
|
$ |
65,590 |
|
|
30 |
|
Higher education |
|
|
10,681 |
|
|
|
11,075 |
|
|
(4 |
) |
|
|
39,577 |
|
|
|
23,541 |
|
|
68 |
|
Supplemental education |
|
|
11,909 |
|
|
|
12,070 |
|
|
(1 |
) |
|
|
24,189 |
|
|
|
25,564 |
|
|
(5 |
) |
Kaplan corporate and other |
|
|
(7,264 |
) |
|
|
(4,409 |
) |
|
(65 |
) |
|
|
(19,473 |
) |
|
|
(12,813 |
) |
|
(52 |
) |
Intersegment elimination |
|
|
67 |
|
|
|
203 |
|
|
— |
|
|
|
92 |
|
|
|
166 |
|
|
— |
|
|
|
$ |
45,295 |
|
|
$ |
33,218 |
|
|
36 |
|
|
$ |
129,733 |
|
|
$ |
102,048 |
|
|
27 |
|
_________ |
|
(1) |
Adjusted Operating Cash Flow (non-GAAP) is calculated as Operating Income (Loss) before Amortization of Intangible Assets and Impairment of Long-Lived Assets plus Depreciation Expense and Pension Expense. |
NON-GAAP FINANCIAL INFORMATION
GRAHAM HOLDINGS COMPANY
(Unaudited)
In addition to the results reported in accordance with accounting principles generally accepted in
- the ability to make meaningful period-to-period comparisons of the Company’s ongoing results;
- the ability to identify trends in the Company’s underlying business; and
- a better understanding of how management plans and measures the Company’s underlying business.
Adjusted Operating Cash Flow and Net income, excluding certain items, should not be considered substitutes or alternatives to computations calculated in accordance with and required by GAAP. These non-GAAP financial measures should be read only in conjunction with financial information presented on a GAAP basis.
The gains and losses on marketable equity securities relate to the change in the fair value (quoted prices) of its portfolio of equity securities. The mandatorily redeemable noncontrolling interest represents the ownership portion of a group of minority shareholders at a subsidiary of the Company’s Healthcare business. The Company measures the redemption value of this minority ownership on a quarterly basis with changes in the fair value recorded as interest expense or income, which is included in net income for the period. The effect of gains and losses on marketable equity securities and net interest expense related to fair value adjustments of the mandatorily redeemable noncontrolling interest are not directly related to the core performance of the Company’s business operations since these items do not directly relate to the sale of the Company’s services or products. The accounting principles generally accepted in
The following tables reconcile the non-GAAP financial measures for Net income, excluding certain items, to the most directly comparable GAAP measures:
|
Three Months Ended September 30 |
||||||||||||||||||||||
|
2023 |
|
2022 |
||||||||||||||||||||
(in thousands, except per share amounts) |
(Loss)
|
|
Income
|
|
Net
|
|
Income
|
|
Income
|
|
Net
|
||||||||||||
Amounts attributable to Graham Holdings Company Common Stockholders |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
As reported |
$ |
(11,734 |
) |
|
$ |
9,400 |
|
|
$ |
(21,134 |
) |
|
$ |
46,440 |
|
|
$ |
12,600 |
|
|
$ |
33,840 |
|
Attributable to noncontrolling interests |
|
|
|
|
|
(1,897 |
) |
|
|
|
|
|
|
(1,060 |
) |
||||||||
Attributable to Graham Holdings Company Stockholders |
|
|
|
|
|
(23,031 |
) |
|
|
|
|
|
|
32,780 |
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net credit related to a fair value change in contingent consideration from prior acquisitions |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,720 |
) |
|
|
— |
|
|
|
(1,720 |
) |
Goodwill and other long-lived asset impairment charges |
|
98,321 |
|
|
|
13,876 |
|
|
|
84,445 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net (gains) losses on marketable equity securities |
|
(16,758 |
) |
|
|
(4,411 |
) |
|
|
(12,347 |
) |
|
|
54,250 |
|
|
|
14,094 |
|
|
|
40,156 |
|
Net losses of affiliates whose operations are not managed by the Company |
|
2,836 |
|
|
|
746 |
|
|
|
2,090 |
|
|
|
2,732 |
|
|
|
709 |
|
|
|
2,023 |
|
Non-operating gain from the write-up of a cost method investment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(560 |
) |
|
|
(146 |
) |
|
|
(414 |
) |
Credit to interest expense resulting from gains realized related to the termination of interest rate swaps |
|
(4,581 |
) |
|
|
(1,252 |
) |
|
|
(3,329 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Interest expense related to the fair value adjustment of the mandatorily redeemable noncontrolling interest |
|
1,132 |
|
|
|
105 |
|
|
|
1,027 |
|
|
|
1,369 |
|
|
|
21 |
|
|
|
1,348 |
|
Net income, adjusted (non-GAAP) |
|
|
|
|
$ |
48,855 |
|
|
|
|
|
|
$ |
74,173 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Per share information attributable to Graham Holdings Company Common Stockholders |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Diluted income (loss) per common share, as reported |
|
|
|
|
$ |
(5.02 |
) |
|
|
|
|
|
$ |
6.76 |
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net credit related to a fair value change in contingent consideration from prior acquisitions |
|
|
|
|
|
— |
|
|
|
|
|
|
|
(0.35 |
) |
||||||||
Goodwill and other long-lived asset impairment charges |
|
|
|
|
|
18.18 |
|
|
|
|
|
|
|
— |
|
||||||||
Net (gains) losses on marketable equity securities |
|
|
|
|
|
(2.66 |
) |
|
|
|
|
|
|
8.28 |
|
||||||||
Net losses of affiliates whose operations are not managed by the Company |
|
|
|
|
|
0.45 |
|
|
|
|
|
|
|
0.42 |
|
||||||||
Non-operating gain from the write-up of a cost method investment |
|
|
|
|
|
— |
|
|
|
|
|
|
|
(0.09 |
) |
||||||||
Credit to interest expense resulting from gains realized related to the termination of interest rate swaps |
|
|
|
|
|
(0.72 |
) |
|
|
|
|
|
|
— |
|
||||||||
Interest expense related to the fair value adjustment of the mandatorily redeemable noncontrolling interest |
|
|
|
|
|
0.22 |
|
|
|
|
|
|
|
0.28 |
|
||||||||
Diluted income per common share, adjusted (non-GAAP) |
|
|
|
|
$ |
10.45 |
|
|
|
|
|
|
$ |
15.30 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
The adjusted diluted per share amounts may not compute due to rounding. |
|
Nine Months Ended September 30 |
||||||||||||||||||||||
|
2023 |
|
2022 |
||||||||||||||||||||
(in thousands, except per share amounts) |
Income
|
|
Income
|
|
Net
|
|
Income
|
|
Income
|
|
Net
|
||||||||||||
Amounts attributable to Graham Holdings Company Common Stockholders |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
As reported |
$ |
226,414 |
|
|
$ |
70,400 |
|
|
$ |
156,014 |
|
|
$ |
90,591 |
|
|
$ |
26,800 |
|
|
$ |
63,791 |
|
Attributable to noncontrolling interests |
|
|
|
|
|
(3,985 |
) |
|
|
|
|
|
|
(2,872 |
) |
||||||||
Attributable to Graham Holdings Company Stockholders |
|
|
|
|
|
152,029 |
|
|
|
|
|
|
|
60,919 |
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net credit related to a fair value change in contingent consideration from prior acquisitions |
|
(4,150 |
) |
|
|
(26 |
) |
|
|
(4,124 |
) |
|
|
(4,883 |
) |
|
|
(24 |
) |
|
|
(4,859 |
) |
Goodwill and other long-lived asset impairment charges |
|
99,066 |
|
|
|
14,078 |
|
|
|
84,988 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Charges related to non-operating Separation Incentive Programs |
|
9,646 |
|
|
|
2,481 |
|
|
|
7,165 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net (gains) losses on marketable equity securities |
|
(113,429 |
) |
|
|
(29,861 |
) |
|
|
(83,568 |
) |
|
|
172,878 |
|
|
|
45,013 |
|
|
|
127,865 |
|
Net losses of affiliates whose operations are not managed by the Company |
|
9,657 |
|
|
|
2,542 |
|
|
|
7,115 |
|
|
|
2,806 |
|
|
|
729 |
|
|
|
2,077 |
|
Gain on sale of Pinna |
|
(10,033 |
) |
|
|
(2,641 |
) |
|
|
(7,392 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-operating gain from write-up and sales of equity and cost method investments |
|
(3,935 |
) |
|
|
(1,008 |
) |
|
|
(2,927 |
) |
|
|
(2,239 |
) |
|
|
(567 |
) |
|
|
(1,672 |
) |
Credit to interest expense resulting from gains realized related to the termination of interest rate swaps |
|
(4,581 |
) |
|
|
(1,252 |
) |
|
|
(3,329 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net interest expense related to the fair value adjustment of the mandatorily redeemable noncontrolling interest |
|
1,421 |
|
|
|
152 |
|
|
|
1,269 |
|
|
|
12,799 |
|
|
|
531 |
|
|
|
12,268 |
|
Net income, adjusted (non-GAAP) |
|
|
|
|
$ |
151,226 |
|
|
|
|
|
|
$ |
196,598 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Per share information attributable to Graham Holdings Company Common Stockholders |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Diluted income per common share, as reported |
|
|
|
|
$ |
32.14 |
|
|
|
|
|
|
$ |
12.48 |
|
||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net credit related to a fair value change in contingent consideration from prior acquisitions |
|
|
|
|
|
(0.89 |
) |
|
|
|
|
|
|
(1.00 |
) |
||||||||
Goodwill and other long-lived asset impairment charges |
|
|
|
|
|
18.30 |
|
|
|
|
|
|
|
— |
|
||||||||
Charges related to non-operating Separation Incentive Programs |
|
|
|
|
|
1.54 |
|
|
|
|
|
|
|
— |
|
||||||||
Net (gains) losses on marketable equity securities |
|
|
|
|
|
(17.99 |
) |
|
|
|
|
|
|
26.19 |
|
||||||||
Net losses of affiliates whose operations are not managed by the Company |
|
|
|
|
|
1.53 |
|
|
|
|
|
|
|
0.43 |
|
||||||||
Gain on sale of Pinna |
|
|
|
|
|
(1.59 |
) |
|
|
|
|
|
|
— |
|
||||||||
Non-operating gain from write-up and sales of equity and cost method investments |
|
|
|
|
|
(0.63 |
) |
|
|
|
|
|
|
(0.34 |
) |
||||||||
Credit to interest expense resulting from gains realized related to the termination of interest rate swaps |
|
|
|
|
|
(0.72 |
) |
|
|
|
|
|
|
— |
|
||||||||
Net interest expense related to the fair value adjustment of the mandatorily redeemable noncontrolling interest |
|
|
|
|
|
0.27 |
|
|
|
|
|
|
|
2.51 |
|
||||||||
Diluted income per common share, adjusted (non-GAAP) |
|
|
|
|
$ |
31.96 |
|
|
|
|
|
|
$ |
40.27 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
The adjusted diluted per share amounts may not compute due to rounding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20231031399360/en/
Wallace R.
(703) 345-6470
Source: Graham Holdings Company
FAQ
What was Graham Holdings Company's net loss in Q3 2023?
What was the revenue for Graham Holdings Company in Q3 2023?
Which divisions of Graham Holdings Company saw revenue growth?