TradeStation

Get Cash Back and $0 Commissions
+ The Power of TradeStation

Graham Holdings Company Reports 2024 and Fourth Quarter Earnings

Business Wire 26-Feb-2025 8:30 AM

Graham Holdings Company (NYSE:GHC) today reported its financial results for the fourth quarter and full year of 2024. The Company also filed its Form 10-K today for the year ended December 31, 2024 with the Securities and Exchange Commission.

Division Operating Results

Revenue for 2024 was $4,790.9 million, up 9% from $4,414.9 million in 2023. Revenues increased at education, television broadcasting, healthcare and automotive, partially offset by declines at manufacturing and other businesses. The Company reported operating income for 2024 of $215.5 million, compared to $69.4 million in 2023. Excluding goodwill and other long-lived asset impairment charges, the improvement in operating results is due to increases at education, television broadcasting and healthcare, partially offset by declines at manufacturing and automotive. The Company reported adjusted operating cash flow (non-GAAP) for 2024 of $447.0 million, compared to $338.3 million in 2023. Adjusted operating cash flow increased at education, television broadcasting, healthcare, automotive and other businesses, partially offset by a decline at manufacturing. Capital expenditures totaled $93.1 million and $107.3 million for 2024 and 2023, respectively.

For the fourth quarter of 2024, revenue was $1,245.8 million, up 7% from $1,166.8 million in 2023. Revenues increased at education, television broadcasting, healthcare and other businesses, partially offset by declines at manufacturing and automotive. The Company reported operating income of $72.5 million in the fourth quarter of 2024, compared to $40.8 million in 2023. The increase in operating results is due to increases at television broadcasting, manufacturing, healthcare and other business, partially offset by a decline at education, due to a fourth quarter long-lived asset impairment charge of $22.9 million, and a decline at automotive. The Company reported adjusted operating cash flow (non-GAAP) for the fourth quarter of 2024 of $139.6 million, compared to $83.0 million in 2023. Adjusted operating cash flow increased at education, television broadcasting, manufacturing, healthcare and other businesses, partially offset by a decline at automotive. Capital expenditures totaled $27.1 million and $35.7 million for the fourth quarter of 2024 and 2023, respectively.

Acquisitions and Dispositions of Businesses

There were no significant business acquisitions or dispositions during the fourth quarter of 2024.

Debt, Cash and Marketable Equity Securities

At December 31, 2024, the Company had $748.2 million in borrowings outstanding at an average interest rate of 6.0%, including $62.8 million outstanding on its $300 million revolving credit facility. Cash, marketable equity securities and other investments totaled $1,156.6 million at December 31, 2024.

At December 31, 2023, the Company had $811.8 million in borrowings outstanding at an average interest rate of 6.4%, including $97.9 million outstanding on its $300 million revolving credit facility. Cash, marketable equity securities and other investments totaled $898.9 million at December 31, 2023.

The Company recognized $27.0 million and $24.6 million in net gains on marketable equity securities in the fourth quarter of 2024 and 2023, respectively.

Common Stock Repurchases

During the fourth quarter of 2024, the Company purchased a total of 19,672 shares of its Class B common stock at a cost of $15.9 million. At December 31, 2024, there were 4,332,307 shares outstanding. On September 12, 2024, 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 466,460 shares as of December 31, 2024.

Pension Plan

At December 31, 2024, the Company had a pension surplus of $2,510.5 million, reported in the Company's Consolidated Balance Sheet as Prepaid Pension Cost, an increase from $2,113.6 million at December 31, 2023.

In the fourth quarter of 2024, the Company purchased an irrevocable group annuity contract from an insurance company for $461.3 million to settle $457.9 million of the outstanding defined benefit obligation related to certain retirees and beneficiaries. The purchase of the group annuity contract was funded from the assets of the Company's pension plan. As a result of this transaction, the Company was relieved of all responsibility for these pension obligations and the insurance company is now required to pay and administer the retirement benefits owed to approximately 1,850 retirees and beneficiaries, with no change to the amount, timing or form of monthly retirement benefit payments. As a result, the Company recorded a one-time, pre-tax, noncash settlement gain of $653.4 million in the fourth quarter of 2024.

Mandatorily Redeemable Noncontrolling Interest and Subsequent Event

The Company recorded interest expense of $34.2 million and $119.3 million for the fourth quarter and year ended December 31, 2024, respectively, to adjust the fair value of the mandatorily redeemable noncontrolling interest at Graham Healthcare Group (GHG). The significant adjustment recorded in 2024 is largely related to a substantial increase in the estimated fair value of CSI Pharmacy Holding Company, LLC (CSI).

On February 25, 2025, the Company and a group of minority shareholders entered into an agreement to settle a significant portion of the mandatorily redeemable noncontrolling interest for a total of $205 million, which consists of approximately $186.25 million in cash and $18.75 million in Graham Holdings Company Class B common stock. Refer to Notes 2, 3, 11 and 12 in the Company's 2024 10-K filing for additional information.

Overall Company Results

The Company reported net income attributable to common shares of $724.6 million ($163.40 per share) for the year ended December 31, 2024, compared to $205.3 million ($43.82 per share) for the year ended December 31, 2023. For the fourth quarter of 2024, the Company reported net income attributable to common shares of $548.8 million ($125.55 per share), compared to $53.3 million ($11.72 per share) for the fourth quarter of 2023.

The results for 2024 and 2023 were affected by a number of items as described in the Non-GAAP Financial Information schedule attached to this release. Excluding these items, net income attributable to common shares was $282.2 million ($63.63 per share) for 2024, compared to $200.5 million ($42.78 per share) for 2023. Excluding these items, net income attributable to common shares was $98.7 million ($22.58 per share) for the fourth quarter of 2024, compared to $49.7 million ($10.94 per share) for the fourth quarter of 2023.

* * * * * * * * * * * *

Additional Commentary on Fourth Quarter 2024 Results

Division Results

Education

For the fourth quarter of 2024, education division revenue totaled $408.2 million, up 3% from $395.5 million for the same period of 2023. Kaplan reported operating income for the fourth quarter of 2024 of $0.1 million, compared to $21.5 million in the fourth quarter of 2023. Excluding a long-lived asset impairment charge recorded in the fourth quarter of 2024, operating income increased.

Kaplan International revenue increased 3% in the fourth quarter of 2024 (1% on a constant currency basis). The increase is due largely to growth at Pathways and UK Professional, partially offset by lower revenue at Australia. Kaplan International reported operating income of $19.0 million for the fourth quarter of 2024, an 18% decline from $23.3 million in 2023. The decrease is due primarily to declines at Languages and Australia. Revenue and operating results at Australia declined in the fourth quarter of 2024 due to lower new student enrollments at Kaplan Business School resulting from changes in student visa policies.

Higher Education revenue in the fourth quarter of 2024 increased 2% compared to the same period of 2023. Kaplan recorded $14.6 million and $11.3 million in fees from Purdue Global in its Higher Education operating results for each of the fourth quarters of 2024 and 2023. Higher education results improved in the fourth quarter of 2024 due to an increase in the Purdue Global fee recorded.

Supplemental Education revenue increased 6% in the fourth quarter of 2024, driven mostly by growth in Legal assessment services, publishing, CFA, pre-college test preparation and securities licensure. Operating results were flat in the fourth quarter of 2024 compared to 2023 due to revenue growth, offset by increased employee healthcare and pension expense.

Kaplan corporate and other expenses decreased in the fourth quarter of 2024 due to lower incentive compensation expense compared to the fourth quarter of 2023.

In the fourth quarter of 2024, Kaplan recorded an intangible asset impairment charge of $22.9 million related to one of the Kaplan International business units.

Television Broadcasting

For the fourth quarter of 2024, revenue increased 30% to $161.7 million, from $124.6 million in 2023, due primarily to a $49.7 million increase in political advertising revenue and an increase in digital advertising revenue, partially offset by a decline in local advertising revenue from fewer available advertising spots and lower demand, and a $1.9 million decrease in retransmission revenues. Operating income for the fourth quarter of 2024 improved 95% to $78.5 million, from $40.2 million in the same period of 2023, due to increased revenues and cost reductions from lower headcount, partially offset by increased pension expense.

Manufacturing

Manufacturing revenues decreased 9% in the fourth quarter of 2024 due to lower revenues at Hoover, partially offset by increased revenues at Dekko, Forney and Joyce. The revenue decline at Hoover is due largely to a decrease in overall product demand, particularly for multi-family housing. Revenues improved at Dekko due largely to growth in the commercial office electrical products and lighting sectors. In the fourth quarter of 2024, Hoover results included wood gains on inventory sales, compared to higher wood gains in the fourth quarter of 2023. Operating results were up in the fourth quarter of 2024 due to improved results at Dekko, Joyce and Forney, partially offset by a decline in results at Hoover.

Healthcare

Healthcare revenues increased 41% in the fourth quarter of 2024, largely due to significant growth at CSI from an expansion of infusion treatment offerings and patient service areas; revenue also grew in home health and hospice services and at the other healthcare businesses.

The increase in GHG operating results in the fourth quarter of 2024 is due to substantially higher operating results at CSI from significant revenue growth, along with improved results at home health and Surpass Behavioral Health, partially offset by increased pension expense. Adjusted operating cash flow (non-GAAP) at GHG increased to $24.6 million in the fourth quarter of 2024, from $12.7 million in the fourth quarter of 2023.

GHG recorded equity in earnings of $3.5 million and $3.1 million for the fourth quarter of 2024 and 2023, respectively, related to its interests in home health and hospice joint ventures.

Automotive

Revenues for the fourth quarter of 2024 decreased 5% due to a decline in new and used vehicle sales and a decline in sales of finance and insurance product offerings, partially offset by the addition of the Kia dealership and sales growth for services and parts. Operating results for the fourth quarter of 2024 declined due to lower sales and overall gross margins on new vehicles and a decline in finance and insurance product sales, partially offset by higher overall gross profit on services and parts, and higher overall gross profit and gross margins on used vehicles.

Other Businesses

A summary of revenue by category for other businesses:

 

 

Three Months Ended

 

 

 

 

December 31

 

%

(in thousands)

2024

 

2023

 

Change

Operating Revenues

 

 

 

 

 

 

Retail (1)

 

$

32,998

 

$

34,108

 

(3

)

Media (2)

 

 

22,916

 

 

28,131

 

(19

)

Specialty (3)

 

 

46,853

 

 

38,304

 

22

 

 

 

$

102,767

 

$

100,543

 

2

 

____________

(1)

Includes Society6 and Saatchi Art (formerly Leaf Marketplace) and Framebridge

(2)

Includes World of Good Brands (WGB) (formerly Leaf Media), Code3, Slate, Foreign Policy and City Cast

(3)

Includes Clyde's Restaurant Group, Decile and Supporting Cast

Overall, revenue from other businesses increased 2% in the fourth quarter of 2024. Retail revenue declined largely due to significantly lower revenue at Society6, partially offset by revenue growth at Framebridge and Saatchi Art. Media revenue declined due to lower revenue at WGB, Slate, Foreign Policy and Code3, partially offset by revenue growth at City Cast. Specialty revenue increased due to revenue growth at Clyde's Restaurant Group (CRG), Decile and Supporting Cast.

Operating results improved in the fourth quarter of 2024 due to a reduction in losses at WGB and Saatchi Art and improved results at CRG and Slate, partially offset by increased losses at Society6 and City Cast, and a decline in results at Code3 and Foreign Policy. Adjusted operating cash flow losses (non-GAAP) at other businesses improved to $16.1 million in the fourth quarter of 2024, from $20.0 million in the fourth quarter of 2023.

In the fourth quarter of 2024, the Company offered Separation Incentive Programs (SIPs) to certain employees at WGB and Decile to reduce the number of employees; $0.3 million in related non-operating pension expense was recorded.

Equity in Losses of Affiliates

Overall, the Company recorded equity in earnings of affiliates of $5.2 million for the fourth quarter of 2024, compared to losses of $2.9 million for 2023. These amounts include $1.4 million in net gains and $6.4 million in net losses for 2024 and 2023, respectively, from affiliates whose operations are not managed by the Company.

Net Interest Expense

The Company incurred net interest expense of $46.2 million and $23.0 million for the fourth quarter of 2024 and 2023, respectively. The Company recorded interest expense of $34.2 million and $8.7 million in the fourth quarter of 2024 and 2023, respectively, to adjust the fair value of the mandatorily redeemable noncontrolling interest at GHG. Excluding these adjustments, the decrease in net interest expense relates primarily to lower debt balances and lower interest rates on the Company's variable debt.

Non-Operating Pension and Postretirement Benefit Income, Net

The Company recorded net non-operating pension and postretirement benefit income of $689.6 million for the fourth quarter of 2024, compared to $36.5 million for the fourth quarter of 2023.

In the fourth quarter of 2024, the Company recorded a pre-tax, noncash settlement gain of $653.4 million in connection with the purchase of an irrevocable group annuity contract from an insurance company.

In the fourth quarter of 2024, the Company recorded $0.5 million in expenses related to non-operating SIPs at Kaplan, manufacturing and other businesses. In the fourth quarter of 2023, the Company recorded $0.2 million in expenses related to a non-operating SIP at the television broadcasting division. The SIPs were funded by the assets of the Company's pension plan.

Other Non-Operating Income (Expense)

For the fourth quarter of 2024, the Company recorded other non-operating income, net, of $9.6 million, compared to non-operating expense, net, of $3.4 million for the fourth quarter of 2023. The 2024 amounts included $11.1 million in foreign currency gains and other items, partially offset by a $1.7 million decrease in the fair value of a cost method investment. The 2023 amounts included $3.0 million in foreign currency losses; a $0.5 million impairment on a cost method investment, and other items; partially offset by $1.3 million in gains related to sales of businesses and contingent consideration.

Earnings Per Share

The calculation of diluted earnings per share for the fourth quarter of 2024 was based on 4,341,412 weighted average shares outstanding compared to 4,515,022 for the fourth quarter of 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 2024 Annual Report to Stockholders, are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on expectations, forecasts, and assumptions by the Company's management and involve a number of risks, uncertainties, and other factors that could cause actual results to differ from those stated, including, without limitation, comments about expectations related to acquisitions or dispositions or related business activities, the Company's business strategies and objectives, the prospects for growth in the Company's various business operations, the Company's future financial performance, and the risks and uncertainties described in Item 1A of the Company's Annual Report on Form 10-K. Accordingly, undue reliance should not be placed on any forward-looking statement made by or on behalf of the Company. Any forward-looking statements made in this press release speaks only as of the date on which it is made. 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

 

 

December 31

%

(in thousands, except per share amounts)

2024

 

2023

Change

Operating revenues

$

1,245,800

 

 

$

1,166,813

 

7

 

Operating expenses

 

1,120,823

 

 

 

1,092,258

 

3

 

Depreciation of property, plant and equipment

 

21,014

 

 

 

22,729

 

(8

)

Amortization of intangible assets

 

7,925

 

 

 

11,032

 

(28

)

Impairment of long-lived assets

 

23,535

 

 

 

 

 

Operating income

 

72,503

 

 

 

40,794

 

78

 

Equity in earnings (losses) of affiliates, net

 

5,167

 

 

 

(2,938

)

 

Interest income

 

3,302

 

 

 

2,384

 

39

 

Interest expense

 

(49,542

)

 

 

(25,423

)

95

 

Non-operating pension and postretirement benefit income, net

 

689,570

 

 

 

36,499

 

 

Gain on marketable equity securities, net

 

27,019

 

 

 

24,638

 

10

 

Other income (expense), net

 

9,573

 

 

 

(3,364

)

 

Income before income taxes

 

757,592

 

 

 

72,590

 

 

Provision for income taxes

 

206,000

 

 

 

16,900

 

 

Net income

 

551,592

 

 

 

55,690

 

 

Net income attributable to noncontrolling interests

 

(2,801

)

 

 

(2,431

)

15

 

Net Income Attributable to Graham Holdings Company Common Stockholders

$

548,791

 

 

$

53,259

 

 

Per Share Information Attributable to Graham Holdings Company Common Stockholders

 

 

 

 

Basic net income per common share

$

126.63

 

 

$

11.76

 

 

Basic average number of common shares outstanding

 

4,305

 

 

 

4,498

 

 

Diluted net income per common share

$

125.55

 

 

$

11.72

 

 

Diluted average number of common shares outstanding

 

4,341

 

 

 

4,515

 

 

 

 

GRAHAM HOLDINGS COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

 

Twelve Months Ended

 

 

December 31

%

(in thousands, except per share amounts)

2024

 

2023

Change

Operating revenues

$

4,790,904

 

 

$

4,414,877

 

9

 

Operating expenses

 

4,401,413

 

 

 

4,110,315

 

7

 

Depreciation of property, plant and equipment

 

87,046

 

 

 

86,064

 

1

 

Amortization of intangible assets

 

37,119

 

 

 

50,039

 

(26

)

Impairment of goodwill and other long-lived assets

 

49,822

 

 

 

99,066

 

(50

)

Operating income

 

215,504

 

 

 

69,393

 

 

Equity in losses of affiliates, net

 

(3,303

)

 

 

(5,183

)

(36

)

Interest income

 

9,868

 

 

 

7,122

 

39

 

Interest expense

 

(186,149

)

 

 

(63,301

)

 

Non-operating pension and postretirement benefit income, net

 

794,949

 

 

 

133,812

 

 

Gain on marketable equity securities, net

 

181,295

 

 

 

138,067

 

31

 

Other income, net

 

12,546

 

 

 

19,094

 

(34

)

Income before income taxes

 

1,024,710

 

 

 

299,004

 

 

Provision for income taxes

 

292,100

 

 

 

87,300

 

 

Net income

 

732,610

 

 

 

211,704

 

 

Net income attributable to noncontrolling interests

 

(7,976

)

 

 

(6,416

)

24

 

Net Income Attributable to Graham Holdings Company Common Stockholders

$

724,634

 

 

$

205,288

 

 

Per Share Information Attributable to Graham Holdings Company Common Stockholders

 

 

 

 

Basic net income per common share

$

164.62

 

 

$

43.96

 

 

Basic average number of common shares outstanding

 

4,372

 

 

 

4,639

 

 

Diluted net income per common share

$

163.40

 

 

$

43.82

 

 

Diluted average number of common shares outstanding

 

4,405

 

 

 

4,654

 

 

 

GRAHAM HOLDINGS COMPANY

BUSINESS DIVISION INFORMATION

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

December 31

 

%

 

December 31

 

%

(in thousands)

2024

 

2023

 

Change

 

2024

 

2023

 

Change

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

408,191

 

 

$

395,476

 

 

3

 

 

$

1,691,778

 

 

$

1,587,581

 

 

7

 

Television broadcasting

 

 

161,720

 

 

 

124,618

 

 

30

 

 

 

535,678

 

 

 

472,436

 

 

13

 

Manufacturing

 

 

94,728

 

 

 

104,028

 

 

(9

)

 

 

395,642

 

 

 

447,910

 

 

(12

)

Healthcare

 

 

179,967

 

 

 

127,976

 

 

41

 

 

 

611,109

 

 

 

459,481

 

 

33

 

Automotive

 

 

298,431

 

 

 

314,642

 

 

(5

)

 

 

1,200,477

 

 

 

1,079,893

 

 

11

 

Other businesses

 

 

102,767

 

 

 

100,543

 

 

2

 

 

 

356,520

 

 

 

369,653

 

 

(4

)

Corporate office

 

 

575

 

 

 

365

 

 

58

 

 

 

2,302

 

 

 

1,580

 

 

46

 

Intersegment elimination

 

 

(579

)

 

 

(835

)

 

 

 

 

(2,602

)

 

 

(3,657

)

 

 

 

 

$

1,245,800

 

 

$

1,166,813

 

 

7

 

 

$

4,790,904

 

 

$

4,414,877

 

 

9

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

408,116

 

 

$

374,020

 

 

9

 

 

$

1,590,949

 

 

$

1,483,110

 

 

7

 

Television broadcasting

 

 

83,230

 

 

 

84,400

 

 

(1

)

 

 

334,513

 

 

 

338,498

 

 

(1

)

Manufacturing

 

 

88,187

 

 

 

99,157

 

 

(11

)

 

 

377,272

 

 

 

464,703

 

 

(19

)

Healthcare

 

 

162,170

 

 

 

121,415

 

 

34

 

 

 

560,224

 

 

 

435,636

 

 

29

 

Automotive

 

 

289,335

 

 

 

303,924

 

 

(5

)

 

 

1,162,462

 

 

 

1,040,635

 

 

12

 

Other businesses

 

 

126,809

 

 

 

127,854

 

 

(1

)

 

 

491,372

 

 

 

529,379

 

 

(7

)

Corporate office

 

 

16,029

 

 

 

16,084

 

 

0

 

 

 

61,210

 

 

 

57,180

 

 

7

 

Intersegment elimination

 

 

(579

)

 

 

(835

)

 

 

 

 

(2,602

)

 

 

(3,657

)

 

 

 

 

$

1,173,297

 

 

$

1,126,019

 

 

4

 

 

$

4,575,400

 

 

$

4,345,484

 

 

5

 

Operating Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

75

 

 

$

21,456

 

 

 

 

$

100,829

 

 

$

104,471

 

 

(3

)

Television broadcasting

 

 

78,490

 

 

 

40,218

 

 

95

 

 

 

201,165

 

 

 

133,938

 

 

50

 

Manufacturing

 

 

6,541

 

 

 

4,871

 

 

34

 

 

 

18,370

 

 

 

(16,793

)

 

 

Healthcare

 

 

17,797

 

 

 

6,561

 

 

 

 

 

50,885

 

 

 

23,845

 

 

 

Automotive

 

 

9,096

 

 

 

10,718

 

 

(15

)

 

 

38,015

 

 

 

39,258

 

 

(3

)

Other businesses

 

 

(24,042

)

 

 

(27,311

)

 

12

 

 

 

(134,852

)

 

 

(159,726

)

 

16

 

Corporate office

 

 

(15,454

)

 

 

(15,719

)

 

2

 

 

 

(58,908

)

 

 

(55,600

)

 

(6

)

 

 

$

72,503

 

 

$

40,794

 

 

78

 

 

$

215,504

 

 

$

69,393

 

 

 

Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets

 

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

25,150

 

 

$

2,943

 

 

 

 

$

33,417

 

 

$

14,553

 

 

 

Television broadcasting

 

 

1,360

 

 

 

1,362

 

 

0

 

 

 

5,430

 

 

 

5,450

 

 

0

 

Manufacturing

 

 

2,431

 

 

 

3,120

 

 

(22

)

 

 

10,818

 

 

 

63,803

 

 

(83

)

Healthcare

 

 

118

 

 

 

973

 

 

(88

)

 

 

1,511

 

 

 

3,675

 

 

(59

)

Automotive

 

 

4

 

 

 

10

 

 

(60

)

 

 

14

 

 

 

13

 

 

8

 

Other businesses

 

 

2,397

 

 

 

2,624

 

 

(9

)

 

 

35,751

 

 

 

61,611

 

 

(42

)

Corporate office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

31,460

 

 

$

11,032

 

 

 

 

$

86,941

 

 

$

149,105

 

 

(42

)

Operating Income (Loss) before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

25,225

 

 

$

24,399

 

 

3

 

 

$

134,246

 

 

$

119,024

 

 

13

 

Television broadcasting

 

 

79,850

 

 

 

41,580

 

 

92

 

 

 

206,595

 

 

 

139,388

 

 

48

 

Manufacturing

 

 

8,972

 

 

 

7,991

 

 

12

 

 

 

29,188

 

 

 

47,010

 

 

(38

)

Healthcare

 

 

17,915

 

 

 

7,534

 

 

 

 

 

52,396

 

 

 

27,520

 

 

90

 

Automotive

 

 

9,100

 

 

 

10,728

 

 

(15

)

 

 

38,029

 

 

 

39,271

 

 

(3

)

Other businesses

 

 

(21,645

)

 

 

(24,687

)

 

12

 

 

 

(99,101

)

 

 

(98,115

)

 

(1

)

Corporate office

 

 

(15,454

)

 

 

(15,719

)

 

2

 

 

 

(58,908

)

 

 

(55,600

)

 

(6

)

 

 

$

103,963

 

 

$

51,826

 

 

 

 

$

302,445

 

 

$

218,498

 

 

38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

December 31

 

%

 

December 31

 

%

(in thousands)

2024

 

2023

 

Change

 

2024

 

2023

 

Change

Depreciation

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

8,322

 

 

$

9,759

 

 

(15

)

 

$

35,058

 

 

$

38,187

 

 

(8

)

Television broadcasting

 

 

2,680

 

 

 

2,981

 

 

(10

)

 

 

11,174

 

 

 

12,224

 

 

(9

)

Manufacturing

 

 

2,756

 

 

 

2,496

 

 

10

 

 

 

10,983

 

 

 

9,453

 

 

16

 

Healthcare

 

 

1,828

 

 

 

1,673

 

 

9

 

 

 

6,859

 

 

 

5,475

 

 

25

 

Automotive

 

 

1,756

 

 

 

1,612

 

 

9

 

 

 

6,959

 

 

 

5,177

 

 

34

 

Other businesses

 

 

3,583

 

 

 

4,059

 

 

(12

)

 

 

15,492

 

 

 

14,941

 

 

4

 

Corporate office

 

 

89

 

 

 

149

 

 

(40

)

 

 

521

 

 

 

607

 

 

(14

)

 

 

$

21,014

 

 

$

22,729

 

 

(8

)

 

$

87,046

 

 

$

86,064

 

 

1

 

Pension Expense

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

4,466

 

 

$

2,227

 

 

 

 

$

17,733

 

 

$

8,907

 

 

99

 

Television broadcasting

 

 

1,472

 

 

 

833

 

 

77

 

 

 

6,055

 

 

 

3,331

 

 

82

 

Manufacturing

 

 

980

 

 

 

279

 

 

 

 

 

2,877

 

 

 

1,115

 

 

 

Healthcare

 

 

4,890

 

 

 

3,520

 

 

39

 

 

 

19,303

 

 

 

14,083

 

 

37

 

Automotive

 

 

30

 

 

 

9

 

 

 

 

 

116

 

 

 

35

 

 

 

Other businesses

 

 

1,940

 

 

 

661

 

 

 

 

 

7,517

 

 

 

2,508

 

 

 

Corporate office

 

 

894

 

 

 

952

 

 

(6

)

 

 

3,937

 

 

 

3,808

 

 

3

 

 

 

$

14,672

 

 

$

8,481

 

 

73

 

 

$

57,538

 

 

$

33,787

 

 

70

 

Adjusted Operating Cash Flow (non-GAAP)(1)

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

38,013

 

 

$

36,385

 

 

4

 

 

$

187,037

 

 

$

166,118

 

 

13

 

Television broadcasting

 

 

84,002

 

 

 

45,394

 

 

85

 

 

 

223,824

 

 

 

154,943

 

 

44

 

Manufacturing

 

 

12,708

 

 

 

10,766

 

 

18

 

 

 

43,048

 

 

 

57,578

 

 

(25

)

Healthcare

 

 

24,633

 

 

 

12,727

 

 

94

 

 

 

78,558

 

 

 

47,078

 

 

67

 

Automotive

 

 

10,886

 

 

 

12,349

 

 

(12

)

 

 

45,104

 

 

 

44,483

 

 

1

 

Other businesses

 

 

(16,122

)

 

 

(19,967

)

 

19

 

 

 

(76,092

)

 

 

(80,666

)

 

6

 

Corporate office

 

 

(14,471

)

 

 

(14,618

)

 

1

 

 

 

(54,450

)

 

 

(51,185

)

 

(6

)

 

 

$

139,649

 

 

$

83,036

 

 

68

 

 

$

447,029

 

 

$

338,349

 

 

32

 

____________

(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

 

 

 

Twelve Months Ended

 

 

 

 

December 31

 

%

 

December 31

 

%

(in thousands)

 

2024

 

2023

 

Change

 

2024

 

2023

 

Change

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

260,374

 

 

$

252,164

 

 

3

 

 

$

1,074,207

 

 

$

966,879

 

 

11

 

Higher education

 

 

77,997

 

 

 

76,404

 

 

2

 

 

 

324,815

 

 

 

326,961

 

 

(1

)

Supplemental education

 

 

70,241

 

 

 

66,241

 

 

6

 

 

 

291,630

 

 

 

292,776

 

 

0

 

Kaplan corporate and other

 

 

22

 

 

 

2,652

 

 

(99

)

 

 

5,761

 

 

 

11,012

 

 

(48

)

Intersegment elimination

 

 

(443

)

 

 

(1,985

)

 

 

 

 

(4,635

)

 

 

(10,047

)

 

 

 

 

$

408,191

 

 

$

395,476

 

 

3

 

 

$

1,691,778

 

 

$

1,587,581

 

 

7

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

241,349

 

 

$

228,906

 

 

5

 

 

$

972,508

 

 

$

879,349

 

 

11

 

Higher education

 

 

68,505

 

 

 

70,805

 

 

(3

)

 

 

284,065

 

 

 

288,019

 

 

(1

)

Supplemental education

 

 

64,745

 

 

 

60,761

 

 

7

 

 

 

264,696

 

 

 

270,304

 

 

(2

)

Kaplan corporate and other

 

 

8,813

 

 

 

12,469

 

 

(29

)

 

 

40,909

 

 

 

40,903

 

 

0

 

Amortization of intangible assets

 

 

2,220

 

 

 

2,943

 

 

(25

)

 

 

10,487

 

 

 

14,076

 

 

(25

)

Impairment of long-lived assets

 

 

22,930

 

 

 

 

 

 

 

 

22,930

 

 

 

477

 

 

 

Intersegment elimination

 

 

(446

)

 

 

(1,864

)

 

 

 

 

(4,646

)

 

 

(10,018

)

 

 

 

 

$

408,116

 

 

$

374,020

 

 

9

 

 

$

1,590,949

 

 

$

1,483,110

 

 

7

 

Operating Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

19,025

 

 

$

23,258

 

 

(18

)

 

$

101,699

 

 

$

87,530

 

 

16

 

Higher education

 

 

9,492

 

 

 

5,599

 

 

70

 

 

 

40,750

 

 

 

38,942

 

 

5

 

Supplemental education

 

 

5,496

 

 

 

5,480

 

 

0

 

 

 

26,934

 

 

 

22,472

 

 

20

 

Kaplan corporate and other

 

 

(8,791

)

 

 

(9,817

)

 

10

 

 

 

(35,148

)

 

 

(29,891

)

 

(18

)

Amortization of intangible assets

 

 

(2,220

)

 

 

(2,943

)

 

25

 

 

 

(10,487

)

 

 

(14,076

)

 

25

 

Impairment of long-lived assets

 

 

(22,930

)

 

 

 

 

 

 

 

(22,930

)

 

 

(477

)

 

 

Intersegment elimination

 

 

3

 

 

 

(121

)

 

 

 

 

11

 

 

 

(29

)

 

 

 

 

$

75

 

 

$

21,456

 

 

 

 

$

100,829

 

 

$

104,471

 

 

(3

)

Operating Income (Loss) before Amortization of Intangible Assets and Impairment of Long-Lived Assets

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

19,025

 

 

$

23,258

 

 

(18

)

 

$

101,699

 

 

$

87,530

 

 

16

 

Higher education

 

 

9,492

 

 

 

5,599

 

 

70

 

 

 

40,750

 

 

 

38,942

 

 

5

 

Supplemental education

 

 

5,496

 

 

 

5,480

 

 

0

 

 

 

26,934

 

 

 

22,472

 

 

20

 

Kaplan corporate and other

 

 

(8,791

)

 

 

(9,817

)

 

10

 

 

 

(35,148

)

 

 

(29,891

)

 

(18

)

Intersegment elimination

 

 

3

 

 

 

(121

)

 

 

 

 

11

 

 

 

(29

)

 

 

 

 

$

25,225

 

 

$

24,399

 

 

3

 

 

$

134,246

 

 

$

119,024

 

 

13

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

6,948

 

 

$

7,669

 

 

(9

)

 

$

28,683

 

 

$

28,501

 

 

1

 

Higher education

 

 

534

 

 

 

985

 

 

(46

)

 

 

2,825

 

 

 

4,416

 

 

(36

)

Supplemental education

 

 

834

 

 

 

1,078

 

 

(23

)

 

 

3,487

 

 

 

5,165

 

 

(32

)

Kaplan corporate and other

 

 

6

 

 

 

27

 

 

(78

)

 

 

63

 

 

 

105

 

 

(40

)

 

 

$

8,322

 

 

$

9,759

 

 

(15

)

 

$

35,058

 

 

$

38,187

 

 

(8

)

Pension Expense

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

177

 

 

$

81

 

 

 

 

$

704

 

 

$

325

 

 

 

Higher education

 

 

1,891

 

 

 

934

 

 

 

 

 

7,620

 

 

 

3,737

 

 

 

Supplemental education

 

 

1,974

 

 

 

1,037

 

 

90

 

 

 

7,848

 

 

 

4,147

 

 

89

 

Kaplan corporate and other

 

 

424

 

 

 

175

 

 

 

 

 

1,561

 

 

 

698

 

 

 

 

 

$

4,466

 

 

$

2,227

 

 

 

 

$

17,733

 

 

$

8,907

 

 

99

 

Adjusted Operating Cash Flow (non-GAAP)(1)

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

26,150

 

 

$

31,008

 

 

(16

)

 

$

131,086

 

 

$

116,356

 

 

13

 

Higher education

 

 

11,917

 

 

 

7,518

 

 

59

 

 

 

51,195

 

 

 

47,095

 

 

9

 

Supplemental education

 

 

8,304

 

 

 

7,595

 

 

9

 

 

 

38,269

 

 

 

31,784

 

 

20

 

Kaplan corporate and other

 

 

(8,361

)

 

 

(9,615

)

 

13

 

 

 

(33,524

)

 

 

(29,088

)

 

(15

)

Intersegment elimination

 

 

3

 

 

 

(121

)

 

 

 

 

11

 

 

 

(29

)

 

 

 

 

$

38,013

 

 

$

36,385

 

 

4

 

 

$

187,037

 

 

$

166,118

 

 

13

 

____________

(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 United States (GAAP) included in this press release, the Company has provided information regarding Adjusted Operating Cash Flow and 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.

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 United States ("GAAP") require that the Company include the gains and losses on marketable equity securities and net interest expense related to fair value adjustments of the mandatorily redeemable noncontrolling interest in net income on the Statements of Operations. The Company excludes the gains and losses on marketable equity securities and net interest expense related to fair value adjustments of the mandatorily redeemable noncontrolling interest from the non-GAAP adjusted net income because these items are independent of the Company's core operations and not indicative of the performance of the Company's business operations.

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 December 31

 

2024

 

2023

(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

$

757,592

 

 

$

206,000

 

 

$

551,592

 

 

$

72,590

 

 

$

16,900

 

 

$

55,690

 

Attributable to noncontrolling interests

 

 

 

 

 

(2,801

)

 

 

 

 

 

 

(2,431

)

Attributable to Graham Holdings Company Stockholders

 

 

 

 

 

548,791

 

 

 

 

 

 

 

53,259

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net credit related to fair value changes in contingent consideration from prior acquisitions

 

 

 

 

 

 

 

 

 

 

(2,267

)

 

 

(330

)

 

 

(1,937

)

Goodwill and other long-lived asset impairment charges

 

23,536

 

 

 

5,311

 

 

 

18,225

 

 

 

 

 

 

(3,874

)

 

 

3,874

 

Settlement gain related to retiree annuity pension purchase

 

(653,427

)

 

 

(167,285

)

 

 

(486,142

)

 

 

 

 

 

 

 

 

 

Charges related to non-operating Separation Incentive Programs

 

505

 

 

 

129

 

 

 

376

 

 

 

240

 

 

 

61

 

 

 

179

 

Net gains on marketable equity securities

 

(27,018

)

 

 

(6,927

)

 

 

(20,091

)

 

 

(24,639

)

 

 

(5,491

)

 

 

(19,148

)

Net (gains) losses of affiliates whose operations are not managed by the Company

 

(1,380

)

 

 

(354

)

 

 

(1,026

)

 

 

6,391

 

 

 

1,637

 

 

 

4,754

 

Non-operating loss, from write-downs and impairments of cost method investments

 

1,718

 

 

 

441

 

 

 

1,277

 

 

 

500

 

 

 

111

 

 

 

389

 

Interest expense related to the fair value adjustment of the mandatorily redeemable noncontrolling interest

 

34,150

 

 

 

(3,171

)

 

 

37,321

 

 

 

8,701

 

 

 

377

 

 

 

8,324

 

Net Income, adjusted (non-GAAP)

 

 

 

 

$

98,731

 

 

 

 

 

 

$

49,694

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share, as reported

 

 

 

 

$

125.55

 

 

 

 

 

 

$

11.72

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net credit related to fair value changes in contingent consideration from prior acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

(0.43

)

Goodwill and other long-lived asset impairment charges

 

 

 

 

 

4.17

 

 

 

 

 

 

 

0.85

 

Settlement gain related to retiree annuity pension purchase

 

 

 

 

 

(111.23

)

 

 

 

 

 

 

 

Charges related to non-operating Separation Incentive Programs

 

 

 

 

 

0.09

 

 

 

 

 

 

 

0.04

 

Net gains on marketable equity securities

 

 

 

 

 

(4.60

)

 

 

 

 

 

 

(4.21

)

Net (gains) losses of affiliates whose operations are not managed by the Company

 

 

 

 

 

(0.23

)

 

 

 

 

 

 

1.05

 

Non-operating loss, from write-downs and impairments of cost method investments

 

 

 

 

 

0.29

 

 

 

 

 

 

 

0.09

 

Interest expense related to the fair value adjustment of the mandatorily redeemable noncontrolling interest

 

 

 

 

 

8.54

 

 

 

 

 

 

 

1.83

 

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

 

 

 

 

$

22.58

 

 

 

 

 

 

$

10.94

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Twelve Months Ended December 31

 

2024

 

2023

(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

$

1,024,710

 

 

$

292,100

 

 

$

732,610

 

 

$

299,004

 

 

$

87,300

 

 

$

211,704

 

Attributable to noncontrolling interests

 

 

 

 

 

(7,976

)

 

 

 

 

 

 

(6,416

)

Attributable to Graham Holdings Company Stockholders

 

 

 

 

$

724,634

 

 

 

 

 

 

$

205,288

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net credit related to fair value changes in contingent consideration from prior acquisitions

 

 

 

 

 

 

 

 

 

 

(6,955

)

 

 

(473

)

 

 

(6,482

)

Goodwill and other long-lived asset impairment charges

 

49,822

 

 

 

10,377

 

 

 

39,445

 

 

 

99,066

 

 

 

10,204

 

 

 

88,862

 

Settlement gain related to retiree annuity pension purchase

 

(653,427

)

 

 

(167,285

)

 

 

(486,142

)

 

 

 

 

 

 

 

 

 

Charges related to non-operating Voluntary Retirement Incentive Program and Separation Incentive Programs

 

20,998

 

 

 

5,375

 

 

 

15,623

 

 

 

9,886

 

 

 

2,542

 

 

 

7,344

 

Net gains on marketable equity securities

 

(181,295

)

 

 

(46,430

)

 

 

(134,865

)

 

 

(138,067

)

 

 

(35,351

)

 

 

(102,716

)

Net losses of affiliates whose operations are not managed by the Company

 

3,543

 

 

 

907

 

 

 

2,636

 

 

 

16,047

 

 

 

4,178

 

 

 

11,869

 

Gain on sale of certain businesses and websites

 

(7,246

)

 

 

(1,956

)

 

 

(5,290

)

 

 

(10,033

)

 

 

(2,641

)

 

 

(7,392

)

Non-operating loss (gain), net, from valuation adjustments, sales and impairments of cost and equity method investments

 

16,698

 

 

 

4,274

 

 

 

12,424

 

 

 

(3,435

)

 

 

(896

)

 

 

(2,539

)

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

 

119,295

 

 

 

5,569

 

 

 

113,726

 

 

 

10,122

 

 

 

529

 

 

 

9,593

 

Net Income, adjusted (non-GAAP)

 

 

 

 

$

282,191

 

 

 

 

 

 

$

200,498

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share, as reported

 

 

 

 

$

163.40

 

 

 

 

 

 

$

43.82

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net credit related to fair value changes in contingent consideration from prior acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

(1.38

)

Goodwill and other long-lived asset impairment charges

 

 

 

 

 

8.89

 

 

 

 

 

 

 

18.97

 

Settlement gain related to retiree annuity pension purchase

 

 

 

 

 

(109.62

)

 

 

 

 

 

 

 

Charges related to non-operating Voluntary Retirement Incentive Program and Separation Incentive Programs

 

 

 

 

 

3.52

 

 

 

 

 

 

 

1.57

 

Net gains on marketable equity securities

 

 

 

 

 

(30.41

)

 

 

 

 

 

 

(21.93

)

Net losses of affiliates whose operations are not managed by the Company

 

 

 

 

 

0.59

 

 

 

 

 

 

 

2.53

 

Gain on sale of certain businesses and websites

 

 

 

 

 

(1.19

)

 

 

 

 

 

 

(1.59

)

Non-operating loss (gain), net, from valuation adjustments, sales and impairments of cost and equity method investments

 

 

 

 

 

2.80

 

 

 

 

 

 

 

(0.54

)

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

 

 

 

 

 

25.65

 

 

 

 

 

 

 

2.05

 

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

 

 

 

 

$

63.63

 

 

 

 

 

 

$

42.78

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Image for Press Release 2053222

Wallace R. Cooney (703) 345-6470