Graham Holdings Company Reports First Quarter Earnings

Graham Holdings Company (NYSE: GHC) today reported net income attributable to common shares of $95.6 million ($19.45 per share) for the first quarter of 2022, compared to $112.5 million ($22.44 per share) for the first quarter of 2021.

The results for the first quarter of 2022 and 2021 were also affected by a number of items as described in the following paragraphs. Excluding these items, net income attributable to common shares was $62.7 million ($12.76 per share) for the first quarter of 2022, compared to $46.3 million ($9.25 per share) for the first quarter of 2021. (Refer to the Non-GAAP Financial Information schedule at the end of this release for additional details.)

Items included in the Company’s net income for the first quarter of 2022:

  • $46.9 million in net gains on marketable equity securities (after-tax impact of $34.7 million, or $7.05 per share);
  • $0.4 million in net earnings of affiliates whose operations are not managed by the Company (after-tax impact of $0.3 million, or $0.05 per share);
  • Non-operating gain of $1.7 million from sales of an equity method and cost method investment (after-tax impact of $1.3 million, or $0.26 per share); and
  • $3.4 million in interest expense to adjust the fair value of the mandatorily redeemable noncontrolling interest (after-tax impact of $3.3 million, or $0.67 per share).

Items included in the Company’s net income for the first quarter of 2021:

  • $79.2 million in net gains on marketable equity securities (after-tax impact of $57.6 million, or $11.50 per share);
  • $10.3 million in net earnings of affiliates whose operations are not managed by the Company (after-tax impact of $7.5 million, or $1.50 per share);
  • a non-operating gain of $2.7 million from the write-up of a cost method investment (after-tax impact of $2.0 million, or $0.40 per share); and
  • $1.1 million in interest expense to adjust the fair value of the mandatorily redeemable noncontrolling interest ($0.21 per share).

Revenue for the first quarter of 2022 was $914.7 million, up 28% from $712.5 million in the first quarter of 2021. Revenues increased at education, television broadcasting, healthcare, automotive and other businesses. The Company reported operating income of $40.0 million for the first quarter of 2022, compared to $33.8 million for the first quarter of 2021. Operating results increased at education, television broadcasting, manufacturing and automotive, offset by declines at healthcare and other businesses.

The COVID-19 pandemic and measures taken to prevent its spread significantly impacted the Company’s results for 2021 and, to a lesser extent, the first quarter of 2022, largely from reduced demand for the Company’s products and services. The Company cannot predict the severity or duration of the pandemic, the extent to which demand for the Company’s products and services will be adversely affected or the degree to which financial and operating results will be negatively impacted.

Division Results

Education

Education division revenue totaled $358.0 million for the first quarter of 2022, up 9% from $329.3 million for the same period of 2021. Kaplan reported operating income of $20.4 million for the first quarter of 2022, compared to $18.9 million for the first quarter of 2021.

The COVID-19 pandemic adversely impacted Kaplan’s operating results during 2021 and, to a lesser extent, the first quarter of 2022. Kaplan serves a large number of students who travel to other countries to study a second language, prepare for licensure, or pursue a higher education degree. Government-imposed travel restrictions and school closures arising from COVID-19 had a negative impact on the ability of certain international students to travel and attend Kaplan’s programs, particularly at Kaplan International’s Language programs (Languages) in 2021.

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

 

 

Three Months Ended

 

 

 

 

March 31

 

 

(in thousands)

 

 

2022

 

 

2021

 

% Change

Revenue

 

 

 

 

 

 

Kaplan international

 

$

204,513

 

$

171,895

 

19

Higher education

 

 

75,808

 

 

75,686

 

0

Supplemental education

 

 

76,304

 

 

79,655

 

(4)

Kaplan corporate and other

 

 

4,345

 

 

3,363

 

29

Intersegment elimination

 

 

(2,958)

 

 

(1,282)

 

 

 

$

358,012

 

$

329,317

 

9

Operating Income (Loss)

 

 

 

 

 

 

Kaplan international

 

$

20,564

 

$

10,207

 

Higher education

 

 

5,037

 

 

6,253

 

(19)

Supplemental education

 

 

3,371

 

 

12,497

 

(73)

Kaplan corporate and other

 

 

(4,433)

 

 

(4,907)

 

10

Amortization of intangible assets

 

 

(4,146)

 

 

(4,165)

 

0

Impairment of long-lived assets

 

 

 

 

(1,047)

 

Intersegment elimination

 

 

19

 

 

98

 

 

 

$

20,412

 

$

18,936

 

8

Kaplan International includes postsecondary education, professional training and language training businesses largely outside the United States. Kaplan International revenue increased 19% for the first quarter of 2022 (23% on a constant currency basis). The increase is due largely to growth at Languages, Pathways and UK Professional. Kaplan International reported operating income of $20.6 million in the first quarter of 2022, compared to $10.2 million in the first quarter of 2021. The increase is due largely to a reduction in losses at Languages, and improved results at Pathways. Overall, Kaplan International’s operating results were negatively impacted by $6 million and $13 million in losses incurred at Languages from COVID-19 disruptions for the first quarter of 2022 and 2021, respectively. At the end of the first quarter of 2022, travel restrictions imposed as a result of COVID-19 have been substantially lifted, except in parts of Asia. Consequently, the Company expects significantly improved results at Languages for the remainder of 2022, assuming no new travel restrictions are imposed.

Higher Education includes the results of Kaplan as a service provider to higher education institutions. In the first quarter of 2022, Higher Education revenue was flat compared to the first quarter of 2021. For the first quarter of 2022 and 2021, Kaplan recorded a portion of the fee with Purdue Global based on an assessment of its collectability under the TOSA. Enrollments at Purdue Global for the first quarter of 2022 were approximately the same as the first quarter of 2021. The Company will continue to assess the collectability of the fee with 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. Higher Education results declined in the first quarter of 2022 due to increased investment costs incurred related to new university agreements.

Supplemental Education includes Kaplan’s standardized test preparation programs and domestic professional and other continuing education businesses. In November 2021, Supplemental Education acquired two small businesses. Supplemental Education revenue declined 4% for the first quarter of 2022, due largely to declines in retail comprehensive test preparation demand. Overall, demand for graduate and pre-college test preparation programs has declined due to the strength of US employment markets and the decline in test-takers. Operating results declined in the first quarter of 2022 due to decreased revenues and increased advertising and product development costs.

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

Television Broadcasting

Graham Media Group, Inc. owns seven television stations located in Houston, TX; Detroit, MI; Orlando, FL; San Antonio, TX; Jacksonville, FL; and Roanoke, VA, as well as SocialNewsDesk, a provider of social media management tools designed to connect newsrooms with their users. Revenue at the television broadcasting division increased 9% to $123.4 million in the first quarter of 2022, from $113.6 million in the same period of 2021. The revenue increase is due to a $2.5 million increase in retransmission revenues, a $2.4 million increase in political advertising revenue, and increases from winter Olympics and Super Bowl advertising revenue at the Company’s NBC affiliates in the first quarter of 2022. Operating income for the first quarter of 2022 increased 21% to $39.9 million, from $33.0 million in the same period of 2021, due to increased revenues, partially offset by higher network fees.

Manufacturing

Manufacturing includes four businesses: Hoover, a supplier of pressure impregnated kiln-dried lumber and plywood products for fire retardant and preservative applications; Dekko, a manufacturer of electrical workspace solutions, architectural lighting and electrical components and assemblies; Joyce/Dayton, a manufacturer of screw jacks and other linear motion systems; and Forney, a global supplier of products and systems that control and monitor combustion processes in electric utility and industrial applications.

Manufacturing revenues were flat in the first quarter of 2022, with a reduction in revenues at Hoover from lower wood prices and lower product demand, offset by increased revenues at Dekko, Joyce, and Forney. Wood prices have been highly volatile in 2021 and the first quarter of 2022; overall, Hoover results included significant wood gains on inventory sales in the first quarter of 2022 and 2021 from generally increasing wood prices during these periods, with gains in the first quarter of 2022 lower than the prior year. Manufacturing operating results increased 12% in the first quarter of 2022, due to improved results at Dekko and Forney and reduced amortization of intangible assets expense, partially offset by a decline at Hoover from reduced wood gains on inventory sales in the first quarter of 2022.

Healthcare

Graham Healthcare Group (GHG) provides home health and hospice services in four states. In December 2021, GHG acquired two small businesses, one of which expanded GHG’s home health operations into Florida. GHG provides other healthcare services, including nursing care and prescription services for patients receiving in-home infusion treatments through its 75% interest in CSI Pharmacy Holdings Company, LLC (CSI). Healthcare revenues increased 34% for the first quarter of 2022 largely due to growth at CSI and home health services and from businesses acquired in the fourth quarter of 2021. The decline in GHG operating results in the first quarter of 2022 is due primarily to increased marketing, human resources and recruiting costs and overall increased compensation costs in nursing and clinical staffing, partially offset by improved results at CSI.

The Company also holds interests in four home health and hospice joint ventures managed by GHG, whose results are included in equity in earnings of affiliates in the Company’s Consolidated Statements of Operations. The Company recorded equity in earnings of $1.9 million and $2.8 million for the first quarter of 2022 and 2021, respectively, from these joint ventures. During the first quarter of 2022, GHG, through its Residential Home Illinois and Residential Hospice Illinois affiliates, acquired an interest in the home health and hospice assets of NorthShore University HealthSystem, an integrated healthcare delivery system serving patients throughout the Chicago, IL area. The transaction resulted in a decrease to GHG’s interest in Residential Hospice Illinois and a $0.6 million non-operating gain related to the change in interest.

Automotive

Automotive includes four automotive dealerships in the Washington, D.C. metropolitan area: Ourisman Lexus of Rockville, Ourisman Honda of Tysons Corner, Ourisman Jeep Bethesda and Ourisman Ford of Manassas. On December 28, 2021, the Company acquired a Ford dealership located in Manassas, VA from the Battlefield Automotive Group. Christopher J. Ourisman, a member of the Ourisman Automotive Group family of dealerships, and his team of industry professionals operate and manage the dealerships; the Company holds a 90% stake.

Revenues for the first quarter of 2022 increased significantly due largely to the Ford dealership acquisition and sales growth at each of the three legacy dealerships from higher average new and used car selling prices as a result of strong customer demand and new vehicle inventory shortages related to supply chain disruptions and production delays at vehicle manufacturers. Operating results for the first quarter of 2022 improved significantly due largely to the Ford acquisition and improved results at each of the three legacy dealerships due to increased sales and margins.

Other Businesses

Leaf Group

On June 14, 2021, the Company acquired Leaf Group Ltd. (Leaf), a consumer internet company, headquartered in Santa Monica, CA, that builds enduring, creator-driven brands that reach passionate audiences in large and growing lifestyle categories, including fitness and wellness (Well+Good, Livestrong.com and MyPlate App), and home, art and design (Saatchi Art, Society6 and Hunker). Leaf has three major operating divisions: Society6 Group and Saatchi Art Group (Marketplace businesses) and the Media Group. Overall, Leaf reported a significant operating loss for the first quarter of 2022.

Clyde’s Restaurant Group

Clyde’s Restaurant Group (CRG) owns and operates eleven restaurants and entertainment venues in the Washington, D.C. metropolitan area, including Old Ebbitt Grill and The Hamilton. As a result of the COVID-19 pandemic, CRG temporarily closed its restaurant dining rooms in Maryland and the District of Columbia in December 2020, reopening again for limited indoor dining service in mid-February 2021. Various government-ordered dining restrictions continued until the middle of 2021. Overall, CRG incurred operating losses in each of the first quarters of 2022 and 2021. While CRG operations have been adversely impacted as a result of the pandemic, both revenues and operating results improved significantly in the first quarter of 2022 and this improvement is expected to continue for the remainder of 2022.

Framebridge

Framebridge is a custom framing service company, headquartered in Washington, D.C., with fifteen retail locations in the Washington, D.C., New York City, Atlanta, GA, Philadelphia, PA, Boston, MA and Chicago, IL areas and two manufacturing facilities in Kentucky and New Jersey. Framebridge plans to open five additional stores in 2022. Framebridge revenues increased in the first quarter of 2022 due primarily to operating additional retail stores compared to the first quarter of 2021. In the first quarter of 2022, Framebridge completed working through a significant backlog of orders that had built-up in the fourth quarter of 2021. Framebridge is an investment stage business and reported significant operating losses in the first quarters of 2022 and 2021.

Code3

Code3 is a performance marketing agency focused on driving performance for brands through three core elements of digital success: media, creative and commerce. Code3 revenues were up in the first quarter of 2022. Code3 reported operating losses in the first quarter of 2022 and 2021.

Other

Other businesses also include Slate and Foreign Policy, which publish online and print magazines and websites; and four investment stage businesses, CyberVista, Decile, Pinna and City Cast. Foreign Policy, Decile, Pinna and City Cast reported revenue increases in the first quarter of 2022. Losses from each of these six businesses in the first quarter of 2022 adversely affected operating results.

Overall, for the first quarter of 2022, operating revenues for other businesses increased due largely to the Leaf acquisition and increases at CRG and Framebridge. Operating results declined in the first quarter of 2022 due primarily to losses at Leaf and increased losses at Framebridge, partially offset by improved results at CRG.

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 of Affiliates

At March 31, 2022, the Company held an approximate 12% interest in Intersection Holdings, LLC (Intersection), 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 several other affiliates, including a number of home health and hospice joint ventures managed by GHG and two joint ventures managed by Kaplan. Overall, the Company recorded equity in earnings of affiliates of $2.6 million for the first quarter of 2022, compared to $13.4 million for the first quarter of 2021. These amounts include $0.4 million and $10.3 million in net earnings for the first quarter of 2022 and 2021, respectively, from affiliates whose operations are not managed by the Company.

Net Interest Expense and Related Balances

The Company incurred net interest expense of $10.7 million for the first quarter of 2022, compared to $7.6 million for the first quarter of 2021. The Company recorded interest expense of $3.4 million in the first quarter of 2022 and $1.1 million in the first quarter of 2021 to adjust the fair value of the mandatorily redeemable noncontrolling interest at GHG.

At March 31, 2022, the Company had $627.9 million in borrowings outstanding at an average interest rate of 4.6%, and cash, marketable equity securities and other investments of $975.7 million. At March 31, 2022, the Company had $170.9 million outstanding on its $300 million revolving credit facility. On May 3, 2022, the Company entered into an amended and restated revolving credit facility agreement, which among other things, extends the maturity date to May 30, 2027, and removes USD LIBOR as a benchmark interest rate for borrowings denominated in U.S. dollars.

Non-operating Pension and Postretirement Benefit Income, net

The Company recorded net non-operating pension and postretirement benefit income of $50.5 million for the first quarter of 2022, compared to $28.8 million for the first quarter of 2021.

Gain on Marketable Equity Securities, net

Overall, the Company recognized $46.9 million and $79.2 million in net gains on marketable equity securities in the first quarter of 2022 and 2021, respectively.

Other Non-Operating Income

The Company recorded total other non-operating income, net, of $2.9 million for the first quarter of 2022, compared to $6.3 million for the first quarter of 2021. The 2022 amounts included a $1.1 million gain on sale of a cost method investment; $0.9 million in gains related to the sale of businesses and contingent consideration; a $0.6 million gain on sale of an equity affiliate and other items; partially offset by $1.0 million in foreign currency losses. The 2021 amounts included a $2.7 million fair value increase on a cost method investment and other items.

Provision for Income Taxes

The Company’s effective tax rate for each of the first quarters of 2022 and 2021 was 26.9%.

Earnings Per Share

The calculation of diluted earnings per share for the first quarter of 2022 was based on 4,885,212 weighted average shares outstanding, compared to 4,977,340 for the first quarter of 2021. At March 31, 2022, there were 4,893,631 shares outstanding. On September 10, 2020, the Board of Directors authorized the Company to acquire up to 500,000 shares of its Class B common stock; the Company has remaining authorization for 254,219 shares as of March 31, 2022.

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 2021 Annual Report to Stockholders, are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those projected as a result of certain risks and uncertainties, including but not limited to the duration and severity of the COVID-19 pandemic and its effects on the Company’s operations, financial results, liquidity and cash flows. Other forward-looking statements include comments about expectations related to acquisitions or dispositions or related business activities, including the TOSA, the Company’s business strategies and objectives, anticipated results of license renewal applications, the prospects for growth in the Company’s various business operations and the Company’s future financial performance. As with any projection or forecast, forward-looking statements are subject to various risks and uncertainties, including the risks and uncertainties described in Item 1A of the Company’s Annual Report on Form 10-K, that could cause actual results or events to differ materially from those anticipated in such statements. Accordingly, undue reliance should not be placed on any forward-looking statement made by or on behalf of the Company. The Company assumes no obligation to update any forward-looking statement after the date on which such statement is made, even if new information subsequently becomes available.

GRAHAM HOLDINGS COMPANY

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(Unaudited)

 

 

 

 

 

Three Months Ended

 

 

March 31

%

(in thousands, except per share amounts)

 

2022

 

 

2021

Change

Operating revenues

$

914,721

 

$

712,455

28

Operating expenses

 

840,363

 

 

647,082

30

Depreciation of property, plant and equipment

 

19,475

 

 

16,545

18

Amortization of intangible assets

 

14,912

 

 

13,937

7

Impairment of long-lived assets

 

 

 

1,047

Operating income

 

39,971

 

 

33,844

18

Equity in earnings of affiliates, net

 

2,604

 

 

13,428

(81)

Interest income

 

715

 

 

890

(20)

Interest expense

 

(11,417)

 

 

(8,448)

35

Non-operating pension and postretirement benefit income, net

 

50,505

 

 

28,787

75

Gain on marketable equity securities, net

 

46,912

 

 

79,214

(41)

Other income, net

 

2,876

 

 

6,320

(54)

Income before income taxes

 

132,166

 

 

154,035

(14)

Provision for income taxes

 

35,600

 

 

41,400

(14)

Net income

 

96,566

 

 

112,635

(14)

Net income attributable to noncontrolling interests

 

(942)

 

 

(185)

Net Income Attributable to Graham Holdings Company Common Stockholders

$

95,624

 

$

112,450

(15)

Per Share Information Attributable to Graham Holdings Company Common Stockholders

 

 

 

 

Basic net income per common share

$

19.50

 

$

22.49

(13)

Basic average number of common shares outstanding

 

4,871

 

 

4,967

 

Diluted net income per common share

$

19.45

 

$

22.44

(13)

Diluted average number of common shares outstanding

 

4,885

 

 

4,977

 

GRAHAM HOLDINGS COMPANY

BUSINESS DIVISION INFORMATION

(Unaudited)

 

 

Three Months Ended

 

 

 

 

March 31

 

%

(in thousands)

 

 

2022

 

 

2021

 

Change

Operating Revenues

 

 

 

 

 

 

Education

 

$

358,012

 

$

329,317

 

9

Television broadcasting

 

 

123,419

 

 

113,625

 

9

Manufacturing

 

 

115,940

 

 

115,960

 

0

Healthcare

 

 

67,255

 

 

50,043

 

34

Automotive

 

 

150,967

 

 

67,727

 

Other businesses

 

 

99,617

 

 

36,312

 

Corporate office

 

 

 

 

 

Intersegment elimination

 

 

(489)

 

 

(529)

 

 

 

$

914,721

 

$

712,455

 

28

Operating Expenses

 

 

 

 

 

 

Education

 

$

337,600

 

$

310,381

 

9

Television broadcasting

 

 

83,521

 

 

80,647

 

4

Manufacturing

 

 

105,965

 

 

107,053

 

(1)

Healthcare

 

 

60,896

 

 

42,903

 

42

Automotive

 

 

143,889

 

 

67,203

 

Other businesses

 

 

130,361

 

 

56,173

 

Corporate office

 

 

13,007

 

 

14,780

 

(12)

Intersegment elimination

 

 

(489)

 

 

(529)

 

 

 

$

874,750

 

$

678,611

 

29

Operating Income (Loss)

 

 

 

 

 

 

Education

 

$

20,412

 

$

18,936

 

8

Television broadcasting

 

 

39,898

 

 

32,978

 

21

Manufacturing

 

 

9,975

 

 

8,907

 

12

Healthcare

 

 

6,359

 

 

7,140

 

(11)

Automotive

 

 

7,078

 

 

524

 

Other businesses

 

 

(30,744)

 

 

(19,861)

 

(55)

Corporate office

 

 

(13,007)

 

 

(14,780)

 

12

 

 

$

39,971

 

$

33,844

 

18

Depreciation

 

 

 

 

 

 

Education

 

$

8,505

 

$

7,780

 

9

Television broadcasting

 

 

3,289

 

 

3,473

 

(5)

Manufacturing

 

 

2,428

 

 

2,517

 

(4)

Healthcare

 

 

410

 

 

317

 

29

Automotive

 

 

777

 

 

530

 

47

Other businesses

 

 

3,915

 

 

1,760

 

Corporate office

 

 

151

 

 

168

 

(10)

 

 

$

19,475

 

$

16,545

 

18

Amortization of Intangible Assets and Impairment of Long-Lived Assets

 

 

 

 

 

 

Education

 

$

4,146

 

$

5,212

 

(20)

Television broadcasting

 

 

1,360

 

 

1,359

 

0

Manufacturing

 

 

5,163

 

 

6,987

 

(26)

Healthcare

 

 

929

 

 

781

 

19

Automotive

 

 

 

 

 

Other businesses

 

 

3,314

 

 

645

 

Corporate office

 

 

 

 

 

 

 

$

14,912

 

$

14,984

 

0

Pension Expense

 

 

 

 

 

 

Education

 

$

2,536

 

$

2,283

 

11

Television broadcasting

 

 

926

 

 

835

 

11

Manufacturing

 

 

328

 

 

395

 

(17)

Healthcare

 

 

186

 

 

172

 

8

Automotive

 

 

6

 

 

 

Other businesses

 

 

520

 

 

369

 

41

Corporate office

 

 

1,529

 

 

1,548

 

(1)

 

 

$

6,031

 

$

5,602

 

8

GRAHAM HOLDINGS COMPANY

EDUCATION DIVISION INFORMATION

(Unaudited)

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31

 

%

(in thousands)

 

 

2022

 

 

2021

 

Change

Operating Revenues

 

 

 

 

 

 

Kaplan international

 

$

204,513

 

$

171,895

 

19

Higher education

 

 

75,808

 

 

75,686

 

0

Supplemental education

 

 

76,304

 

 

79,655

 

(4)

Kaplan corporate and other

 

 

4,345

 

 

3,363

 

29

Intersegment elimination

 

 

(2,958)

 

 

(1,282)

 

 

 

$

358,012

 

$

329,317

 

9

Operating Expenses

 

 

 

 

 

 

Kaplan international

 

$

183,949

 

$

161,688

 

14

Higher education

 

 

70,771

 

 

69,433

 

2

Supplemental education

 

 

72,933

 

 

67,158

 

9

Kaplan corporate and other

 

 

8,778

 

 

8,270

 

6

Amortization of intangible assets

 

 

4,146

 

 

4,165

 

0

Impairment of long-lived assets

 

 

 

 

1,047

 

Intersegment elimination

 

 

(2,977)

 

 

(1,380)

 

 

 

$

337,600

 

$

310,381

 

9

Operating Income (Loss)

 

 

 

 

 

 

Kaplan international

 

$

20,564

 

$

10,207

 

Higher education

 

 

5,037

 

 

6,253

 

(19)

Supplemental education

 

 

3,371

 

 

12,497

 

(73)

Kaplan corporate and other

 

 

(4,433)

 

 

(4,907)

 

10

Amortization of intangible assets

 

 

(4,146)

 

 

(4,165)

 

0

Impairment of long-lived assets

 

 

 

 

(1,047)

 

Intersegment elimination

 

 

19

 

 

98

 

 

 

$

20,412

 

$

18,936

 

8

Depreciation

 

 

 

 

 

 

Kaplan international

 

$

5,755

 

$

5,252

 

10

Higher education

 

 

1,020

 

 

852

 

20

Supplemental education

 

 

1,639

 

 

1,576

 

4

Kaplan corporate and other

 

 

91

 

 

100

 

(9)

 

 

$

8,505

 

$

7,780

 

9

Pension Expense

 

 

 

 

 

 

Kaplan international

 

$

72

 

$

71

 

1

Higher education

 

 

1,081

 

 

1,083

 

0

Supplemental education

 

 

1,182

 

 

931

 

27

Kaplan corporate and other

 

 

201

 

 

198

 

2

 

 

$

2,536

 

$

2,283

 

11

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 March 31

 

2022

 

2021

(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

$

132,166

 

$

35,600

 

$

96,566

 

$

154,035

 

$

41,400

 

$

112,635

Attributable to noncontrolling interests

 

 

 

 

 

(942)

 

 

 

 

 

 

(185)

Attributable to Graham Holdings Company Stockholders

 

 

 

 

 

95,624

 

 

 

 

 

 

112,450

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net gains on marketable equity securities

 

(46,912)

 

 

(12,227)

 

 

(34,685)

 

 

(79,214)

 

 

(21,574)

 

 

(57,640)

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

 

(357)

 

 

(93)

 

 

(264)

 

 

(10,332)

 

 

(2,814)

 

 

(7,518)

Non-operating gains from sales and write-ups of cost and equity method investments

 

(1,680)

 

 

(422)

 

 

(1,258)

 

 

(2,723)

 

 

(700)

 

 

(2,023)

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

 

3,423

 

 

145

 

 

3,278

 

 

1,051

 

 

 

 

1,051

Net income, adjusted (non-GAAP)

 

 

 

 

$

62,695

 

 

 

 

 

$

46,320

 

 

 

 

 

 

 

 

 

 

 

 

Per share information attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share, as reported

 

 

 

 

$

19.45

 

 

 

 

 

$

22.44

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net gains on marketable equity securities

 

 

 

 

 

(7.05)

 

 

 

 

 

 

(11.50)

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

 

 

 

 

 

(0.05)

 

 

 

 

 

 

(1.50)

Non-operating gains from sales and write-ups of cost and equity method investments

 

 

 

 

 

(0.26)

 

 

 

 

 

 

(0.40)

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

 

 

 

 

 

0.67

 

 

 

 

 

 

0.21

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

 

 

 

 

$

12.76

 

 

 

 

 

$

9.25

 

 

 

 

 

 

 

 

 

 

 

 

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