Investor Relations

Releases

Graham Holdings Company Reports 2019 and Fourth Quarter Earnings

February 26, 2020 at 8:30 AM EST

ARLINGTON, Va.--(BUSINESS WIRE)--Feb. 26, 2020-- Graham Holdings Company (NYSE: GHC) today reported net income attributable to common shares of $327.9 million ($61.21 per share) for the year ended December 31, 2019, compared to $271.2 million ($50.20 per share) for the year ended December 31, 2018. For the fourth quarter of 2019, the Company reported net income attributable to common shares of $145.9 million ($27.25 per share), compared to $56.7 million ($10.61 per share) for the same period of 2018.

The results for 2019 and 2018 were affected by a number of items as described in the following paragraphs. Excluding these items, net income attributable to common shares was $176.2 million ($32.89 per share) for 2019, compared to $255.0 million ($47.23 per share) for 2018. Excluding these items, net income attributable to common shares was $48.8 million ($9.13 per share) for the fourth quarter of 2019, compared to $75.6 million ($14.18 per share) for the fourth quarter of 2018. (Refer to the Non-GAAP Financial Information schedule attached to this release for additional details.)

Items included in the Company’s net income for 2019 are listed below, and fourth quarter activity, if any, is highlighted for each item:

  • a $17.1 million provision recorded at Kaplan International related to a Value Added Tax (VAT) receivable at UK Pathways (after-tax impact of $13.9 million, or $2.59 per share);
  • an $11.8 million reduction to operating expenses from property, plant and equipment gains in connection with the spectrum repacking mandate of the Federal Communications Commissions (FCC) (after-tax impact of $9.1 million, or $1.70 per share); $1.1 million of these gains were recorded in the fourth quarter (after-tax impact of $0.8 million, or $0.15 per share);
  • a $7.8 million fourth quarter intangible asset impairment charge at the television broadcasting division (after-tax impact of $6.0 million, or $1.12 per share);
  • a $91.7 million fourth quarter settlement gain related to a retiree annuity pension purchase (after-tax impact of $66.9 million, or $12.50 per share);
  • $6.6 million in expenses related to a non-operating Separation Incentive Program (SIP) at the education division (after-tax impact of $5.1 million, or $0.95 per share);
  • $98.7 million in net gains on marketable equity securities (after-tax impact of $74.0 million, or $13.82 per share); $49.4 million of these gains were recorded in the fourth quarter (after-tax impact of $37.1 million, or $6.92 per share);
  • non-operating gain of $5.1 million from write-ups of cost method investments (after-tax impact of $3.9 million, or $0.73 per share);
  • $29.0 million gain from the sale of Gimlet Media (after-tax impact of $21.7 million, or $4.06 per share);
  • $1.1 million in non-operating foreign currency losses (after-tax impact of $0.8 million, or $0.15 per share); $2.4 million in losses were recorded in the fourth quarter (after-tax impact of $1.8 million, or $0.33 per share); and
  • $1.7 million in income tax benefits related to stock compensation ($0.32 per share).

Items included in the Company’s net income for 2018 are listed below, and fourth quarter activity, if any, is highlighted for each item:

  • a $3.9 million reduction to operating expenses from property, plant and equipment gains in connection with the spectrum repacking mandate of the FCC (after-tax impact of $3.0 million, or $0.55 per share); $1.8 million of these gains were recorded in the fourth quarter (after-tax impact of $1.4 million, or $0.26 per share);
  • a $7.9 million intangible asset impairment charge at the healthcare business (after-tax impact of $5.8 million, or $1.08 per share);
  • $6.2 million in interest expense related to the settlement of a mandatorily redeemable noncontrolling interest ($1.14 per share);
  • $11.4 million in debt extinguishment costs (after-tax impact of $8.6 million, or $1.60 per share);
  • a $30.3 million fourth quarter settlement gain related to a bulk lump sum pension offering and curtailment gain related to changes in the Company’s postretirement healthcare benefit plan (after-tax impact of $22.2 million, or $4.11 per share);
  • $15.8 million in net losses on marketable equity securities (after-tax impact of $12.6 million, or $2.33 per share); $44.1 million of these losses were recorded in the fourth quarter (after-tax impact of $33.6 million, or $6.28 per share);
  • non-operating gain, net, of $6.7 million from sales, write-ups and impairments of cost method and equity method investments, and related to sales of land and businesses, including guarantor lease obligations (after-tax impact of $5.7 million, or $1.03 per share); $10.3 million in net losses were recorded in the fourth quarter (after-tax impact of $7.7 million, or $1.43 per share);
  • a $4.3 million gain on the Kaplan University Transaction (after-tax impact of $1.8 million, or $0.33 per share);
  • $3.8 million in non-operating foreign currency losses (after-tax impact of $2.9 million, or $0.54 per share); $1.6 million in losses were recorded in the fourth quarter (after-tax impact of $1.2 million, or $0.23 per share);
  • a nonrecurring discrete $17.8 million deferred state tax benefit related to the release of valuation allowances ($3.31 per share); and
  • $1.8 million in income tax benefits related to stock compensation ($0.33 per share).

Revenue for 2019 was $2,932.1 million, up 9% from $2,696.0 million in 2018 largely due to the acquisition of two automotive dealerships in January 2019 and the acquisition of Clyde’s Restaurant Group (CRG) in July 2019. Revenues increased at the healthcare division, SocialCode and other businesses, partially offset by a decline at the television broadcasting and manufacturing divisions. The Company reported operating income for 2019 of $144.5 million, compared to $246.2 million in 2018. Operating results declined at most of the Company’s divisions in 2019, with a large portion of the decline at television broadcasting due to significant political and Olympics-related revenue in 2018; this was partially offset by improvement at healthcare.

For the fourth quarter of 2019, revenue was $763.5 million, up 11% from $689.1 million in 2018 largely due to the acquisition of two automotive dealerships in January 2019 and the acquisition of CRG in July 2019. Revenues increased at the education and healthcare divisions and other businesses, partially offset by declines at the television broadcasting and manufacturing divisions. The Company reported operating income of $30.3 million in the fourth quarter of 2019, compared to $75.6 million in 2018. Operating results declined at most of the Company’s divisions, with a large portion of the decline at television broadcasting due to significant political revenue in the fourth quarter of 2018; this was partially offset by improvements at healthcare and SocialCode.

Division Results

Education

Education division revenue in 2019 totaled $1,451.8 million, flat from $1,451.0 million in 2018. For the fourth quarter of 2019, education division revenue totaled $354.2 million, up 2% from $346.9 million for the same period of 2018.

Kaplan reported operating income of $48.1 million for 2019, a 51% decrease from $97.1 million in 2018; Kaplan reported operating income for the fourth quarter of 2019 of $3.3 million, a 77% decrease from $14.6 million in the fourth quarter of 2018. In 2019, operating results decreased across all of Kaplan reporting units.

A summary of Kaplan’s operating results is as follows:

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

December 31

 

 

 

December 31

 

 

(in thousands)

 

2019

 

2018

 

% Change

 

2019

 

2018

 

% Change

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

197,740

 

 

$

184,429

 

 

7

 

 

$

750,245

 

 

$

719,982

 

 

4

 

Higher education

 

67,892

 

 

67,005

 

 

1

 

 

305,672

 

 

342,085

 

 

(11

)

Test preparation

 

52,384

 

 

60,598

 

 

(14

)

 

243,917

 

 

256,102

 

 

(5

)

Professional (U.S.)

 

34,716

 

 

35,472

 

 

(2

)

 

144,897

 

 

134,187

 

 

8

 

Kaplan corporate and other

 

2,359

 

 

272

 

 

 

 

9,480

 

 

1,142

 

 

 

Intersegment elimination

 

(877

)

 

(866

)

 

 

 

(2,461

)

 

(2,483

)

 

 

 

 

$

354,214

 

 

$

346,910

 

 

2

 

 

$

1,451,750

 

 

$

1,451,015

 

 

0

 

Operating Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

6,533

 

 

$

17,349

 

 

(62

)

 

$

42,129

 

 

$

70,315

 

 

(40

)

Higher education

 

4,147

 

 

(3,399

)

 

 

 

13,960

 

 

15,217

 

 

(8

)

Test preparation

 

(1,395

)

 

1,883

 

 

 

 

7,399

 

 

19,096

 

 

(61

)

Professional (U.S.)

 

6,145

 

 

7,745

 

 

(21

)

 

27,088

 

 

28,608

 

 

(5

)

Kaplan corporate and other

 

(8,067

)

 

(5,086

)

 

(59

)

 

(26,891

)

 

(26,702

)

 

(1

)

Amortization of intangible assets

 

(4,027

)

 

(3,868

)

 

(4

)

 

(14,915

)

 

(9,362

)

 

(59

)

Impairment of long-lived assets

 

 

 

 

 

 

 

(693

)

 

 

 

 

Intersegment elimination

 

(3

)

 

(4

)

 

 

 

(5

)

 

(36

)

 

 

 

 

$

3,333

 

 

$

14,620

 

 

(77

)

 

$

48,072

 

 

$

97,136

 

 

(51

)

Kaplan International includes English-language programs and postsecondary education and professional training businesses largely outside the United States. In July 2019, Kaplan acquired Heverald, the owner of ESL Education, Europe’s largest language-travel agency and Alpadia, a chain of German and French language schools and junior summer camps. Kaplan International revenue increased 4% in 2019, and on a constant currency basis, revenue increased 8%, primarily due to growth at UK Pathways, UK Professional and Australia, and from the Heverald acquisition, offset by a decline in Singapore. Revenue increased 7% in the fourth quarter of 2019, and on a constant currency basis, revenue increased 8% due to growth at English-language and UK Pathways, offset by a decline in Singapore. Kaplan International operating income declined 40% in 2019, due to the VAT provision recorded at UK Pathways, and declines in Singapore and English Language, offset by increases at UK Professional and Australia. In the fourth quarter of 2019, Kaplan International operating results were adversely affected by $4.6 million in losses at Heverald, due to the timing of program starts. Operating income decreased 62% in the fourth quarter of 2019 due to declines in Singapore, the aformentioned losses in English-language at Heverald, and the adverse impact of VAT expense at UK Pathways.

In 2017, HMRC raised assessments against Kaplan UK Pathways for VAT relating to 2014 to 2017, which were paid by Kaplan. Kaplan challenged these assessments and the Company believes it has met all requirements under UK VAT law and is entitled to recover the amounts from assessments and subsequent payments through December 31, 2019. Due to developments in the case, in the third quarter of 2019, the Company recorded a full provision against a receivable to expense, of which £14.1 million ($17.1 million) relates to years 2014 to 2018. The Company recorded additional annual VAT expense at the UK Pathways business of approximately $6.0 million related to this matter for 2019. If the Company ultimately prevails in this case, the provision will be reversed and a pre-tax credit will be recorded in the Company’s Consolidated Statement of Operations. The result of the case is expected to be finalized by the end of 2020.

Prior to the KU Transaction closing on March 22, 2018, Higher Education included Kaplan’s domestic postsecondary education business, made up of fixed-facility colleges and online postsecondary and career programs. Following the KU Transaction closing, the Higher Education division includes the results as a service provider to higher education institutions. In 2019, Higher Education revenue declined 11% due largely to the sale of KU on March 22, 2018. During 2019, the Company recorded $12.3 million in fees from Purdue Global in its Higher Education operating results based on an assessment of its collectability under the TOSA; $4.2 million in fees are included in the fourth quarter of 2019. In 2018, the Company recorded $16.8 million in fees from Purdue Global in its Higher Education operating results, based on an assessment of its collectability under the TOSA; no fees from Purdue Global were recorded in the fourth quarter of 2018. Following the transition from KU, Purdue Global launched a planned marketing campaign to fully establish its new brand. This significant marketing spend, along with investments in program quality and student experience, all of which the Company supports, impacts the cash generated by Purdue Global and its current ability to fully pay the KHE fee under the TOSA. The Company will continue to assess the collectability of the fee from Purdue Global on a quarterly basis to make a determination as to whether to record all or part of the fee in the future and whether to make adjustments to fee amounts recognized in earlier periods. Additionally, Higher Education reported losses in the fourth quarter of 2018 related to costs incurred that are not reimbursable under the TOSA.

Kaplan Test Preparation (KTP) includes Kaplan’s standardized test preparation programs. In September 2018, KTP acquired the test preparation and study guide assets of Barron’s Educational Series, a New York-based education publishing company. KTP revenue declined 5% in 2019 and 14% for the fourth quarter of 2019. Excluding revenues from the Barron’s acquisition, revenues were down 10% for 2019. These revenue declines were due to declines in KTP’s retail comprehensive test preparation programs. Operating losses for the new economy skills training programs were $4.0 million and $3.6 million for 2019 and 2018, respectively. Operating losses from the new economy skills training programs were $0.8 million for both the fourth quarter of 2019 and 2018. Excluding losses from the new economy skills training programs, KTP operating results were down in 2019, due primarily to revenue declines in KTP’s retail comprehensive test preparation programs.

In the second quarter of 2019, the Company approved a SIP to reduce the number of employees at KTP and Higher Education. In connection with the SIP, the Company recorded $6.6 million in non-operating pension expense in the second quarter of 2019.

Kaplan Professional (U.S.) includes the domestic professional and other continuing education businesses. In 2019, Kaplan Professional (U.S.) revenue was up 8% due primarily to the May 2018 acquisition of Professional Publications, Inc. (PPI), an independent publisher of professional licensing exam review materials that provides engineering, surveying, architecture, and interior design licensure exam review products, and the July 2018 acquisition of College for Financial Planning (CFFP), a provider of financial education and training to individuals through programs of study for professionals pursuing a career in Financial Planning. Kaplan Professional (U.S.) operating results declined 5% in 2019, due mostly to increased spending on sales, marketing and technology, offset by income from PPI and CFFP. Kaplan Professional (U.S.) revenues declined 2% in the fourth quarter of 2019, due mostly to lower demand for real estate and accountancy programs. Operating results were down in the fourth quarter of 2019 by 21% due to lower revenues and increased spending for sales and marketing.

Kaplan corporate and other represents unallocated expenses of Kaplan, Inc.’s corporate office, other minor businesses and certain shared activities.

Television Broadcasting

Revenue at the television broadcasting division declined 8% to $463.5 million in 2019, from $505.5 million in 2018. The revenue decrease is due to a $60.2 million decrease in political advertising revenue and $8.6 million in 2018 incremental winter Olympics-related advertising revenue at the Company’s NBC stations, partially offset by $18.3 million in higher retransmission revenues. In 2019 and 2018, the television broadcasting division recorded $11.8 million and $3.9 million, respectively, in reductions to operating expenses related to property, plant and equipment gains due to new equipment received at no cost in connection with the spectrum repacking mandate of the FCC. In the fourth quarter of 2019, the television broadcasting division recorded a $7.8 million intangible asset impairment charge on FCC licenses at the WSLS (Roanoke-NBC) and WCWJ (Jacksonville-CW) stations acquired in 2017, due to a decline in local market conditions. Operating income for 2019 was down 27% to $152.7 million, from $210.5 million in 2018, due to lower revenues and higher network fees, and the intangible asset impairment charge, partially offset by higher property, plant and equipment gains.

For the fourth quarter of 2019, revenue declined 19% to $123.5 million, from $152.6 million in 2018. The revenue decrease is due to a $35.1 million decrease in political advertising revenue, partially offset by $0.8 million in higher retransmission revenues. In the fourth quarter of 2019 and 2018, the television broadcasting division recorded $1.1 million and $1.8 million, respectively, in reductions to operating expenses related to property, plant and equipment gains due to new equipment received at no cost in connection with the spectrum repacking mandate of the FCC. Operating income for the fourth quarter of 2019 decreased 51% to $35.8 million, from $73.4 million in the same period of 2018, due to lower revenues and higher network fees, and the intangible asset impairment charge.

Manufacturing

Manufacturing includes four businesses: Hoover Treated Wood Products, Inc., 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 Corp., a manufacturer of screw jacks and other linear motion systems; and Forney, a global supplier of products and systems that control and monitor combustion processes in electric utility and industrial applications. In July 2018, Dekko acquired Furnlite, Inc., a Fallston, NC-based manufacturer of power and data solutions for the hospitality and residential furniture industries.

Manufacturing revenues declined in 2019 and the fourth quarter of 2019 due primarily to a decline at Hoover from lower wood prices, partially offset by increases due to the Furnlite acquisition. Operating income declined in 2019 due largely to increased labor and other operating costs at Hoover and a decline at Forney. Operating income was down in the fourth quarter of 2019 due to declines at Forney and Dekko, offset by improved results at Hoover from losses on inventory sales in the fourth quarter of 2018.

Healthcare

The Graham Healthcare Group (GHG) provides home health and hospice services in three states. Healthcare revenues increased 8% in 2019, largely due to patient growth in both home health and hospice. The improvement in GHG operating results in 2019 is due to increased revenues and the absence of integration costs and other overall cost reduction. In the third quarter of 2018, GHG recorded a $7.9 million intangible asset impairment charge related to the Celtic trademark, which was phased out in the second half of 2018.

In December 2019, GHG acquired a 75% interest in CSI Pharmacy Holding Company, LLC (CSI), a Wake Village, TX-based company, which coordinates the prescriptions and nursing care for patients receiving in-home infusion treatments.

SocialCode

SocialCode is a provider of marketing solutions managing data, creative, media and marketplaces to accelerate client growth. In the third quarter of 2018, SocialCode acquired Marketplace Strategy, a Cleveland-based Amazon sales acceleration agency. SocialCode’s revenue increased 7% in 2019 and remained flat in the fourth quarter of 2019. SocialCode reported an operating loss of $3.3 million and operating income of $2.1 million in 2019 and the fourth quarter of 2019, respectively, compared to an operating loss of $1.1 million and $0.7 million in 2018 and the fourth quarter of 2018, respectively. SocialCode’s operating results included a credit of $0.3 million related to phantom equity plans in 2019 and the fourth quarter of 2019; whereas 2018 results included a credit of $7.1 million and expense of $0.1 million related to phantom equity plans in 2018 and the fourth quarter of 2018, respectively. Excluding the amounts related to phantom equity plans for the relevant periods, SocialCode results improved in 2019, largely due to cost reductions.

Other Businesses

On July 31, 2019, the Company acquired Clyde’s Restaurant Group (CRG). CRG owns and operates thirteen restaurants and entertainment venues in the Washington, DC metropolitan area, including Old Ebbitt Grill and The Hamilton, two of the top twenty highest grossing independent restaurants in the United States. CRG is managed by its existing management team as a wholly-owned subsidiary of the Company.

On January 31, 2019, the Company acquired two automotive dealerships, Lexus of Rockville and Honda of Tysons Corner, from Sonic Automotive. The Company also announced it had entered into an agreement with Christopher J. Ourisman, a member of the Ourisman Automotive Group family of dealerships. Mr. Ourisman and his team of industry professionals operate and manage the dealerships. In the fourth quarter of 2019, the Company and Mr. Ourisman commenced operations at a new Jeep automotive dealership, which began generating sales in January 2020 as Ourisman Jeep of Bethesda. Mr. Ourisman and his team are also operating and managing this new dealership. Graham Holdings Company holds a 90% stake in all three dealerships.

Revenues from other businesses increased due mostly to the automotive dealership and CRG acquisitions. Operating results for the automotive dealerships and CRG were both positive for 2019, although results were adversely impacted by transaction and transition expenses. Automotive results were also adversely impacted by start-up costs for the new Jeep dealership.

Other businesses also include Slate and Foreign Policy, which publish online and print magazines and websites; and three investment stage businesses, Megaphone, Pinna and CyberVista. All five of these businesses reported revenue increases in 2019. Losses from each of these five businesses in 2019 adversely affected operating results.

Corporate Office

Corporate office includes the expenses of the Company’s corporate office and certain continuing obligations related to prior business dispositions.

Equity in Earnings (Losses) of Affiliates

At December 31, 2019, the Company held an approximate 12% interest in Intersection Holdings, LLC, a company that provides digital marketing and advertising services and products for cities, transit systems, airports, and other public and private spaces. The Company also holds interests in a number of home health and hospice joint ventures, and several other affiliates. The Company recorded equity in earnings of affiliates of $11.7 million and $14.5 million for 2019 and 2018, respectively. In the third quarter of 2018, the Company recorded $7.9 million in gains in equity in earnings of affiliates related to two of its investments.

Net Interest Expense, Debt Extinguishment Costs and Related Balances

In connection with the auto dealership acquisition that closed on January 31, 2019, a subsidiary of the Company borrowed $30 million to finance a portion of the acquisition and entered into an interest rate swap to fix the interest rate on the debt at 4.7% per annum. The subsidiary is required to repay the loan over a 10-year period by making monthly installment payments. In connection with the CSI acquisition that closed in December 2019, a subsidiary of GHG borrowed $11.25 million to finance a portion of the acquisition. The debt bears interest at 4.35% per annum. The GHG subsidiary is required to repay the loan over a five-year period by making monthly installment payments.

On May 30, 2018, the Company issued $400 million of 5.75% unsecured eight-year fixed-rate notes due June 1, 2026. Interest is payable semi-annually on June 1 and December 1. On June 29, 2018, the Company used the net proceeds from the sale of the notes and other cash to repay $400 million of 7.25% notes that were due February 1, 2019. The Company incurred $11.4 million in debt extinguishment costs related to the early termination of the 7.25% notes.

The Company incurred net interest expense of $23.6 million in 2019, compared to $32.5 million in 2018; net interest expense totaled $5.8 million and $5.1 million for the fourth quarter of 2019 and 2018, respectively. The Company incurred $6.2 million in interest expense related to the mandatorily redeemable noncontrolling interest at GHG settled in the second quarter of 2018.

At December 31, 2019, the Company had $512.8 million in borrowings outstanding at an average interest rate of 5.1%, and cash, marketable securities and other investments of $814.0 million. At December 31, 2018, the Company had $477.1 million in borrowings outstanding at an average interest rate of 5.1%, and cash, marketable securities and other investments of $778.7 million.

Non-Operating Pension and Postretirement Benefit Income, Net

The Company recorded net non-operating pension and postretirement benefit income of $162.8 million in 2019, compared to $120.5 million in 2018. The Company recorded $111.1 million for the fourth quarter of 2019, compared to $53.9 million for the fourth quarter of 2018.

In the fourth quarter of 2019, the Company’s pension plan purchased a group annuity contract from an insurance company for a group of retirees. As a result, the Company recorded a $91.7 million settlement gain in the fourth quarter of 2019. In the second quarter of 2019, the Company recorded $6.6 million in non-operating pension expense related to a SIP at the education division.

In the fourth quarter of 2018, the Company recorded a $26.9 million gain related to a bulk lump sum pension program offering. Also in the fourth quarter of 2018, the Company made changes to its postretirement healthcare benefit plan, resulting in a $3.4 million curtailment gain.

Gain (Loss) on Marketable Equity Securities, Net

The Company recognized $98.7 million in net gains and $15.8 million in net losses on marketable equity securities in 2019 and 2018, respectively. The Company recognized $49.4 million in net gains and $44.1 million in net losses on marketable equity securities in the fourth quarter of 2019 and 2018, respectively.

Other Non-Operating Income (Expense)

The Company recorded total other non-operating income, net, of $32.4 million in 2019, compared to $2.1 million in 2018. The 2019 amounts included a $29.0 million gain on the sale of the Company’s interest in Gimlet Media; $5.1 million in fair value increases on cost method investments; and other items; partially offset by $1.1 million in losses on guarantor lease obligations in connection with the 2015 sale of the KHE Campuses businesses; $1.1 million in foreign currency losses; and $0.6 million in net losses related to sales of businesses and contingent consideration. The 2018 non-operating income, net, included $11.7 million in fair value increases on cost method investments; $8.2 million in net gains related to sales of businesses and contingent consideration; a $2.8 million gain on sale of a cost method investment; a $2.5 million gain on sale of land and other items, partially offset by $17.5 million in losses on guarantor lease obligations in connection with the 2015 sale of the KHE Campuses businesses; $3.8 million in foreign currency losses; and $2.7 million in impairments on cost method investments.

For the fourth quarter of 2019, the Company recorded other non-operating expense, net, of $3.7 million, compared to $12.6 million for the fourth quarter of 2018. The 2019 non-operating expense, net, included $2.4 million in foreign currency losses; $1.5 million in net losses related to sales of businesses and contingent consideration; and other items. The 2018 non-operating expense, net, included $13.3 million in losses on guarantor lease obligations in connection with the 2015 sale of the KHE Campuses businesses and $1.6 million in foreign currency losses and other items; partially offset by a $3.2 million fair value increase on cost method investments.

Provision for Income Taxes

The Company’s effective tax rate for 2019 was 23.1%. In the first quarter of 2019, the Company recorded income tax benefits related to stock compensation of $1.7 million. Excluding this $1.7 million benefit, the overall income tax rate for 2019 was 23.5%.

The Company’s effective tax rate for 2018 was 16.1%. In the third quarter of 2018, the Company recorded a $17.8 million deferred state tax benefit related to the release of valuation allowances. Excluding this $17.8 million benefit and income tax benefits related to stock compensation of $1.8 million recorded in the first quarter of 2018, the overall income tax rate for 2018 was 22.2%.

Earnings Per Share

The calculation of diluted earnings per share for 2019 and the fourth quarter of 2019 was based on 5,326,953 and 5,324,079 weighted average shares, respectively, compared to 5,369,611 and 5,308,710 weighted average shares, respectively, for 2018 and the fourth quarter of 2018. At December 31, 2019, there were 5,312,237 shares outstanding. On November 9, 2017, the Board of Directors authorized the Company to acquire up to 500,000 shares of Class B common stock; the Company has remaining authorization for 270,263 shares as of December 31, 2019.

Forward-Looking Statements

This report contains certain forward-looking statements that are based largely on the Company’s current expectations. Forward-looking statements are subject to certain risks and uncertainties that could cause actual results and achievements to differ materially from those expressed in the forward-looking statements. For more information about these forward-looking statements and related risks, please refer to the section titled “Forward-Looking Statements” in Part I of the Company’s Annual Report on Form 10-K.

GRAHAM HOLDINGS COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

 

Three Months Ended

 

 

December 31

%

(in thousands, except per share amounts)

2019

 

2018

Change

Operating revenues

$

763,478

 

 

$

689,087

 

11

 

Operating expenses

694,853

 

 

585,330

 

19

 

Depreciation of property, plant and equipment

16,495

 

 

14,813

 

11

 

Amortization of intangible assets

13,731

 

 

13,362

 

3

 

Impairment of long-lived assets

8,087

 

 

 

 

Operating income

30,312

 

 

75,582

 

(60

)

Equity in earnings of affiliates, net

3,835

 

 

1,426

 

 

Interest income

1,398

 

 

1,469

 

(5

)

Interest expense

(7,192

)

 

(6,531

)

10

 

Non-operating pension and postretirement benefit income, net

111,061

 

 

53,900

 

 

Gain (loss) on marketable equity securities, net

49,407

 

 

(44,149

)

 

Other expense, net

(3,704

)

 

(12,559

)

(71

)

Income before income taxes

185,117

 

 

69,138

 

 

Provision for income taxes

39,100

 

 

12,400

 

 

Net income

146,017

 

 

56,738

 

 

Net income attributable to noncontrolling interests

(136

)

 

(53

)

 

Net Income Attributable to Graham Holdings Company Common Stockholders

$

145,881

 

 

$

56,685

 

 

Per Share Information Attributable to Graham Holdings Company Common Stockholders

 

 

 

 

Basic net income per common share

$

27.45

 

 

$

10.69

 

 

Basic average number of common shares outstanding

5,284

 

 

5,270

 

 

Diluted net income per common share

$

27.25

 

 

$

10.61

 

 

Diluted average number of common shares outstanding

5,324

 

 

5,309

 

 

 

GRAHAM HOLDINGS COMPANY

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(Unaudited)

 

 

 

 

 

Twelve Months Ended

 

 

December 31

%

(in thousands, except per share amounts)

2019

 

2018

Change

Operating revenues

$

2,932,099

 

 

$

2,695,966

 

9

 

Operating expenses

2,665,905

 

 

2,337,560

 

14

 

Depreciation of property, plant and equipment

59,253

 

 

56,722

 

4

 

Amortization of intangible assets

53,243

 

 

47,414

 

12

 

Impairment of long-lived assets

9,152

 

 

8,109

 

13

 

Operating income

144,546

 

 

246,161

 

(41

)

Equity in earnings of affiliates, net

11,664

 

 

14,473

 

(19

)

Interest income

6,151

 

 

5,353

 

15

 

Interest expense

(29,779

)

 

(37,902

)

(21

)

Debt extinguishment costs

 

 

(11,378

)

 

Non-operating pension and postretirement benefit income, net

162,798

 

 

120,541

 

35

 

Gain (loss) on marketable equity securities, net

98,668

 

 

(15,843

)

 

Other income, net

32,431

 

 

2,103

 

 

Income before income taxes

426,479

 

 

323,508

 

32

 

Provision for income taxes

98,600

 

 

52,100

 

89

 

Net income

327,879

 

 

271,408

 

21

 

Net income attributable to noncontrolling interests

(24

)

 

(202

)

(88

)

Net Income Attributable to Graham Holdings Company Common Stockholders

$

327,855

 

 

$

271,206

 

21

 

Per Share Information Attributable to Graham Holdings Company Common Stockholders

 

 

 

 

Basic net income per common share

$

61.70

 

 

$

50.55

 

22

 

Basic average number of common shares outstanding

5,285

 

 

5,333

 

 

Diluted net income per common share

$

61.21

 

 

$

50.20

 

22

 

Diluted average number of common shares outstanding

5,327

 

 

5,370

 

 

 

GRAHAM HOLDINGS COMPANY

BUSINESS DIVISION INFORMATION

(Unaudited)

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

 

December 31

 

%

 

December 31

 

%

(in thousands)

 

2019

 

2018

 

Change

 

2019

 

2018

 

Change

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Education

 

 

$

354,214

 

 

$

346,910

 

 

2

 

 

$

1,451,750

 

 

$

1,451,015

 

 

0

 

Television broadcasting

 

 

123,452

 

 

152,647

 

 

(19

)

 

463,464

 

 

505,549

 

 

(8

)

Manufacturing

 

 

107,347

 

 

117,723

 

 

(9

)

 

449,053

 

 

487,619

 

 

(8

)

Healthcare

 

 

42,711

 

 

37,960

 

 

13

 

 

161,768

 

 

149,275

 

 

8

 

SocialCode

 

 

16,950

 

 

16,878

 

 

0

 

 

62,754

 

 

58,728

 

 

7

 

Other businesses

 

 

119,278

 

 

17,024

 

 

 

 

344,092

 

 

43,880

 

 

 

Corporate office

 

 

 

 

 

 

 

 

 

 

 

 

 

Intersegment elimination

 

 

(474

)

 

(55

)

 

 

 

(782

)

 

(100

)

 

 

 

 

 

$

763,478

 

 

$

689,087

 

 

11

 

 

$

2,932,099

 

 

$

2,695,966

 

 

9

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Education

 

 

$

350,881

 

 

$

332,290

 

 

6

 

 

$

1,403,678

 

 

$

1,353,879

 

 

4

 

Television broadcasting

 

 

87,631

 

 

79,227

 

 

11

 

 

310,796

 

 

295,016

 

 

5

 

Manufacturing

 

 

101,691

 

 

111,311

 

 

(9

)

 

428,586

 

 

458,768

 

 

(7

)

Healthcare

 

 

40,938

 

 

37,032

 

 

11

 

 

153,860

 

 

157,676

 

 

(2

)

SocialCode

 

 

14,862

 

 

17,560

 

 

(15

)

 

66,037

 

 

59,809

 

 

10

 

Other businesses

 

 

125,972

 

 

22,864

 

 

 

 

374,221

 

 

71,896

 

 

 

Corporate office

 

 

11,665

 

 

13,276

 

 

(12

)

 

51,157

 

 

52,861

 

 

(3

)

Intersegment elimination

 

 

(474

)

 

(55

)

 

 

 

(782

)

 

(100

)

 

 

 

 

 

$

733,166

 

 

$

613,505

 

 

20

 

 

$

2,787,553

 

 

$

2,449,805

 

 

14

 

Operating Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

Education

 

 

$

3,333

 

 

$

14,620

 

 

(77

)

 

$

48,072

 

 

$

97,136

 

 

(51

)

Television broadcasting

 

 

35,821

 

 

73,420

 

 

(51

)

 

152,668

 

 

210,533

 

 

(27

)

Manufacturing

 

 

5,656

 

 

6,412

 

 

(12

)

 

20,467

 

 

28,851

 

 

(29

)

Healthcare

 

 

1,773

 

 

928

 

 

91

 

 

7,908

 

 

(8,401

)

 

 

SocialCode

 

 

2,088

 

 

(682

)

 

 

 

(3,283

)

 

(1,081

)

 

 

Other businesses

 

 

(6,694

)

 

(5,840

)

 

(15

)

 

(30,129

)

 

(28,016

)

 

(8

)

Corporate office

 

 

(11,665

)

 

(13,276

)

 

12

 

 

(51,157

)

 

(52,861

)

 

3

 

 

 

 

$

30,312

 

 

$

75,582

 

 

(60

)

 

$

144,546

 

 

$

246,161

 

 

(41

)

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

Education

 

 

$

7,059

 

 

$

6,969

 

 

1

 

 

$

25,655

 

 

$

28,099

 

 

(9

)

Television broadcasting

 

 

2,978

 

 

3,961

 

 

(25

)

 

12,817

 

 

13,204

 

 

(3

)

Manufacturing

 

 

2,548

 

 

2,400

 

 

6

 

 

10,036

 

 

9,515

 

 

5

 

Healthcare

 

 

531

 

 

629

 

 

(16

)

 

2,314

 

 

2,577

 

 

(10

)

SocialCode

 

 

125

 

 

177

 

 

(29

)

 

1,017

 

 

797

 

 

28

 

Other businesses

 

 

3,080

 

 

428

 

 

 

 

6,539

 

 

1,523

 

 

 

Corporate office

 

 

174

 

 

249

 

 

(30

)

 

875

 

 

1,007

 

 

(13

)

 

 

 

$

16,495

 

 

$

14,813

 

 

11

 

 

$

59,253

 

 

$

56,722

 

 

4

 

Amortization of Intangible Assets and Impairment of Long-Lived Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Education

 

 

$

4,027

 

 

$

3,868

 

 

4

 

 

$

15,608

 

 

$

9,362

 

 

67

 

Television broadcasting

 

 

9,184

 

 

1,408

 

 

 

 

13,408

 

 

5,632

 

 

 

Manufacturing

 

 

6,762

 

 

6,530

 

 

4

 

 

26,342

 

 

24,746

 

 

6

 

Healthcare

 

 

1,689

 

 

1,399

 

 

21

 

 

6,411

 

 

14,855

 

 

(57

)

SocialCode

 

 

156

 

 

157

 

 

(1

)

 

626

 

 

928

 

 

(33

)

Other businesses

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

21,818

 

 

$

13,362

 

 

63

 

 

$

62,395

 

 

$

55,523

 

 

12

 

Pension Expense

 

 

 

 

 

 

 

 

 

 

 

 

Education

 

 

$

2,596

 

 

$

2,104

 

 

23

 

 

$

10,385

 

 

$

8,753

 

 

19

 

Television broadcasting

 

 

752

 

 

550

 

 

37

 

 

3,025

 

 

2,188

 

 

38

 

Manufacturing

 

 

20

 

 

18

 

 

11

 

 

80

 

 

72

 

 

11

 

Healthcare

 

 

123

 

 

143

 

 

(14

)

 

492

 

 

573

 

 

(14

)

SocialCode

 

 

219

 

 

181

 

 

21

 

 

877

 

 

723

 

 

21

 

Other businesses

 

 

186

 

 

161

 

 

16

 

 

763

 

 

578

 

 

32

 

Corporate office

 

 

1,200

 

 

1,334

 

 

(10

)

 

4,800

 

 

5,334

 

 

(10

)

 

 

 

$

5,096

 

 

$

4,491

 

 

13

 

 

$

20,422

 

 

$

18,221

 

 

12

 

 

GRAHAM HOLDINGS COMPANY

EDUCATION DIVISION INFORMATION

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

December 31

 

%

 

December 31

 

%

(in thousands)

 

2019

 

2018

 

Change

 

2019

 

2018

 

Change

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

197,740

 

 

$

184,429

 

 

7

 

 

$

750,245

 

 

$

719,982

 

 

4

 

Higher education

 

67,892

 

 

67,005

 

 

1

 

 

305,672

 

 

342,085

 

 

(11

)

Test preparation

 

52,384

 

 

60,598

 

 

(14

)

 

243,917

 

 

256,102

 

 

(5

)

Professional (U.S.)

 

34,716

 

 

35,472

 

 

(2

)

 

144,897

 

 

134,187

 

 

8

 

Kaplan corporate and other

 

2,359

 

 

272

 

 

 

 

9,480

 

 

1,142

 

 

 

Intersegment elimination

 

(877

)

 

(866

)

 

 

 

(2,461

)

 

(2,483

)

 

 

 

 

$

354,214

 

 

$

346,910

 

 

2

 

 

$

1,451,750

 

 

$

1,451,015

 

 

0

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

191,207

 

 

$

167,080

 

 

14

 

 

$

708,116

 

 

$

649,667

 

 

9

 

Higher education

 

63,745

 

 

70,404

 

 

(9

)

 

291,712

 

 

326,868

 

 

(11

)

Test preparation

 

53,779

 

 

58,715

 

 

(8

)

 

236,518

 

 

237,006

 

 

0

 

Professional (U.S.)

 

28,571

 

 

27,727

 

 

3

 

 

117,809

 

 

105,579

 

 

12

 

Kaplan corporate and other

 

10,426

 

 

5,358

 

 

95

 

 

36,371

 

 

27,844

 

 

31

 

Amortization of intangible assets

 

4,027

 

 

3,868

 

 

4

 

 

14,915

 

 

9,362

 

 

59

 

Impairment of long-lived assets

 

 

 

 

 

 

 

693

 

 

 

 

 

Intersegment elimination

 

(874

)

 

(862

)

 

 

 

(2,456

)

 

(2,447

)

 

 

 

 

$

350,881

 

 

$

332,290

 

 

6

 

 

$

1,403,678

 

 

$

1,353,879

 

 

4

 

Operating Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

6,533

 

 

$

17,349

 

 

(62

)

 

$

42,129

 

 

$

70,315

 

 

(40

)

Higher education

 

4,147

 

 

(3,399

)

 

 

 

13,960

 

 

15,217

 

 

(8

)

Test preparation

 

(1,395

)

 

1,883

 

 

 

 

7,399

 

 

19,096

 

 

(61

)

Professional (U.S.)

 

6,145

 

 

7,745

 

 

(21

)

 

27,088

 

 

28,608

 

 

(5

)

Kaplan corporate and other

 

(8,067

)

 

(5,086

)

 

(59

)

 

(26,891

)

 

(26,702

)

 

(1

)

Amortization of intangible assets

 

(4,027

)

 

(3,868

)

 

(4

)

 

(14,915

)

 

(9,362

)

 

(59

)

Impairment of long-lived assets

 

 

 

 

 

 

 

(693

)

 

 

 

 

Intersegment elimination

 

(3

)

 

(4

)

 

 

 

(5

)

 

(36

)

 

 

 

 

$

3,333

 

 

$

14,620

 

 

(77

)

 

$

48,072

 

 

$

97,136

 

 

(51

)

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

4,196

 

 

$

4,258

 

 

(1

)

 

$

15,394

 

 

$

15,755

 

 

(2

)

Higher education

 

817

 

 

779

 

 

5

 

 

2,883

 

 

4,826

 

 

(40

)

Test preparation

 

926

 

 

957

 

 

(3

)

 

3,284

 

 

3,941

 

 

(17

)

Professional (U.S.)

 

1,046

 

 

925

 

 

13

 

 

3,848

 

 

3,096

 

 

24

 

Kaplan corporate and other

 

74

 

 

50

 

 

48

 

 

246

 

 

481

 

 

(49

)

 

 

$

7,059

 

 

$

6,969

 

 

1

 

 

$

25,655

 

 

$

28,099

 

 

(9

)

Pension Expense

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

113

 

 

$

65

 

 

74

 

 

$

454

 

 

$

298

 

 

52

 

Higher education

 

1,134

 

 

1,050

 

 

8

 

 

4,535

 

 

4,310

 

 

5

 

Test preparation

 

844

 

 

576

 

 

47

 

 

3,378

 

 

2,611

 

 

29

 

Professional (U.S.)

 

339

 

 

291

 

 

16

 

 

1,356

 

 

1,162

 

 

17

 

Kaplan corporate and other

 

166

 

 

122

 

 

36

 

 

662

 

 

372

 

 

78

 

 

$

2,596

 

$

2,104

 

 

23

 

 

$

10,385

 

 

$

8,753

 

 

19

 

NON-GAAP FINANCIAL INFORMATION
GRAHAM HOLDINGS COMPANY
(Unaudited)

In addition to the results reported in accordance with accounting principles generally accepted in the United States (GAAP) included in this press release, the Company has provided information regarding net income excluding certain items described below reconciled to the most directly comparable GAAP measures. Management believes that these non-GAAP measures, when read in conjunction with the Company’s GAAP financials, provide useful information to investors by offering:

  • 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.

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 following table reconciles the non-GAAP financial measures to the most directly comparable GAAP measures:

 

Three Months Ended December 31

 

2019

 

2018

(in thousands, except per share amounts)

Income
before
income
taxes

 

Income
Taxes

 

Net
Income

 

Income
before
income
taxes

 

Income
Taxes

 

Net
Income

Amounts attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

As reported

$

185,117

 

 

$

39,100

 

 

$

146,017

 

 

$

69,138

 

 

$

12,400

 

 

$

56,738

 

Attributable to noncontrolling interests

 

 

 

 

(136

)

 

 

 

 

 

(53

)

Attributable to Graham Holdings Company Stockholders

 

 

 

 

145,881

 

 

 

 

 

 

56,685

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Reduction to operating expenses in connection with the broadcast spectrum repacking

(1,074

)

 

(247

)

 

(827

)

 

(1,814

)

 

(399

)

 

(1,415

)

Intangible asset impairment charges

7,800

 

 

1,794

 

 

6,006

 

 

 

 

 

 

 

Settlement gain related to retiree annuity pension purchase

(91,676

)

 

(24,752

)

 

(66,924

)

 

 

 

 

 

 

Settlement gain related to bulk lump sum pension offering and curtailment gain related to postretirement healthcare benefit plan

 

 

 

 

 

 

(30,298

)

 

(8,120

)

 

(22,178

)

Net (gains) losses on marketable equity securities

(49,406

)

 

(12,351

)

 

(37,055

)

 

44,148

 

 

10,596

 

 

33,552

 

Non-operating loss, net, from cost method investments and guarantor lease obligations

 

 

 

 

 

 

10,333

 

 

2,669

 

 

7,664

 

Foreign currency loss

2,353

 

 

588

 

 

1,765

 

 

1,639

 

 

393

 

 

1,246

 

Net Income, adjusted (non-GAAP)

 

 

 

 

$

48,846

 

 

 

 

 

 

$

75,554

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share, as reported

 

 

 

 

$

27.25

 

 

 

 

 

 

$

10.61

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Reduction to operating expenses in connection with the broadcast spectrum repacking

 

 

 

 

(0.15

)

 

 

 

 

 

(0.26

)

Intangible asset impairment charges

 

 

 

 

1.12

 

 

 

 

 

 

 

Settlement gain related to retiree annuity pension purchase

 

 

 

 

(12.50

)

 

 

 

 

 

 

Settlement gain related to bulk lump sum pension offering and curtailment gain related to postretirement healthcare benefit plan

 

 

 

 

 

 

 

 

 

 

(4.11

)

Net (gains) losses on marketable equity securities

 

 

 

 

(6.92

)

 

 

 

 

 

6.28

 

Non-operating loss, net, from cost method investments and guarantor lease obligations

 

 

 

 

 

 

 

 

 

 

1.43

 

Foreign currency loss

 

 

 

 

0.33

 

 

 

 

 

 

0.23

 

Diluted income per common share, adjusted (non-GAAP)

 

 

 

 

$

9.13

 

 

 

 

 

 

$

14.18

 

 

 

 

 

 

 

 

 

 

 

 

 

The adjusted diluted per share amounts may not compute due to rounding.

 

Twelve Months Ended December 31

 

2019

 

2018

(in thousands, except per share amounts)

Income
before
income
taxes

 

Income
Taxes

 

Net
Income

 

Income
before
income
taxes

 

Income
Taxes

 

Net
Income

Amounts attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

As reported

$

426,479

 

 

$

98,600

 

 

$

327,879

 

 

$

323,508

 

 

$

52,100

 

 

$

271,408

 

Attributable to noncontrolling interests

 

 

 

 

(24

)

 

 

 

 

 

(202

)

Attributable to Graham Holdings Company Stockholders

 

 

 

 

$

327,855

 

 

 

 

 

 

$

271,206

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Provision related to a VAT receivable

17,132

 

 

3,255

 

 

13,877

 

 

 

 

 

 

 

Reduction to operating expenses in connection with the broadcast spectrum repacking

(11,821

)

 

(2,719

)

 

(9,102

)

 

(3,881

)

 

(854

)

 

(3,027

)

Intangible asset impairment charges

7,800

 

 

1,794

 

 

6,006

 

 

7,909

 

 

2,099

 

 

5,810

 

Interest expense related to the settlement of a mandatorily redeemable noncontrolling interest

 

 

 

 

 

 

6,169

 

 

 

 

6,169

 

Debt extinguishment costs

 

 

 

 

 

 

11,378

 

 

2,731

 

 

8,647

 

Settlement gain related to retiree annuity pension purchase

(91,676

)

 

(24,752

)

 

(66,924

)

 

 

 

 

 

 

Charges related to non-operating SIP at the education division

6,607

 

 

1,520

 

 

5,087

 

 

 

 

 

 

 

Settlement gain related to bulk lump sum pension offering and curtailment gain related to postretirement healthcare benefit plan

 

 

 

 

 

 

(30,298

)

 

(8,120

)

 

(22,178

)

Net (gains) losses on marketable equity securities

(98,668

)

 

(24,667

)

 

(74,001

)

 

15,843

 

 

3,236

 

 

12,607

 

Non-operating gain, net, from cost and equity method investments and related to sales of land and businesses, including guarantor lease obligations

(5,080

)

 

(1,168

)

 

(3,912

)

 

(6,705

)

 

(995

)

 

(5,710

)

Gain on sale of Gimlet Media

(28,994

)

 

(7,248

)

 

(21,746

)

 

 

 

 

 

 

Gain on Kaplan University Transaction

 

 

 

 

 

 

(4,315

)

 

(2,472

)

 

(1,843

)

Foreign currency loss

1,070

 

 

268

 

 

802

 

 

3,844

 

 

923

 

 

2,921

 

Nonrecurring deferred state tax benefit related to the release of valuation allowances

 

 

 

 

 

 

 

 

17,783

 

 

(17,783

)

Tax benefit related to stock compensation

 

 

1,700

 

 

(1,700

)

 

 

 

1,810

 

 

(1,810

)

Net Income, adjusted (non-GAAP)

 

 

 

 

$

176,242

 

 

 

 

 

 

$

255,009

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share, as reported

 

 

 

 

$

61.21

 

 

 

 

 

 

$

50.20

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Provision related to a VAT receivable

 

 

 

 

2.59

 

 

 

 

 

 

 

Reduction to operating expenses in connection with the broadcast spectrum repacking

 

 

 

 

(1.70

)

 

 

 

 

 

(0.55

)

Intangible asset impairment charges

 

 

 

 

1.12

 

 

 

 

 

 

1.08

 

Interest expense related to the settlement of a mandatorily redeemable noncontrolling interest

 

 

 

 

 

 

 

 

 

 

1.14

 

Debt extinguishment costs

 

 

 

 

 

 

 

 

 

 

1.60

 

Settlement gain related to retiree annuity pension purchase

 

 

 

 

(12.50

)

 

 

 

 

 

 

Charges related to non-operating SIP at the education division

 

 

 

 

0.95

 

 

 

 

 

 

 

Settlement gain related to bulk lump sum pension offering and curtailment gain related to postretirement healthcare benefit plan

 

 

 

 

 

 

 

 

 

 

(4.11

)

Net (gains) losses on marketable equity securities

 

 

 

 

(13.82

)

 

 

 

 

 

2.33

 

Non-operating gain, net, from cost and equity method investments and related to sales of land and businesses, including guarantor lease obligations

 

 

 

 

(0.73

)

 

 

 

 

 

(1.03

)

Gain on sale of Gimlet Media

 

 

 

 

(4.06

)

 

 

 

 

 

 

Gain on Kaplan University Transaction

 

 

 

 

 

 

 

 

 

 

(0.33

)

Foreign currency loss

 

 

 

 

0.15

 

 

 

 

 

 

0.54

 

Nonrecurring deferred state tax benefit related to the release of valuation allowances

 

 

 

 

 

 

 

 

 

 

(3.31

)

Tax benefit related to stock compensation

 

 

 

 

(0.32

)

 

 

 

 

 

(0.33

)

Diluted income per common share, adjusted (non-GAAP)

 

 

 

 

$

32.89

 

 

 

 

 

 

$

47.23

 

 

 

 

 

 

 

 

 

 

 

 

 

The adjusted diluted per share amounts may not compute due to rounding.

 

Wallace R. Cooney
(703) 345-6470

Source: Graham Holdings Company

Wallace R. Cooney
(703) 345-6470