Skip to main content

Graham Holdings Company Reports Second Quarter Earnings

Graham Holdings Company (NYSE: GHC) today reported its financial results for the second quarter of 2025. The Company also filed its Form 10-Q today for the quarter ended June 30, 2025 with the Securities and Exchange Commission.

Division Operating Results

Revenue for the second quarter of 2025 was $1,215.8 million, up 3% from $1,185.3 million in the second quarter of 2024. Revenues increased at education, healthcare and other businesses, partially offset by declines at television broadcasting, manufacturing and automotive. The Company reported operating income of $72.8 million for the second quarter of 2025, compared to $25.9 million for the second quarter of 2024. Excluding goodwill and other long-lived asset impairment charges at World of Good Brands (WGB) in the second quarter of 2024, the improvement in operating results is due to increases at education, manufacturing, and healthcare, partially offset by declines at television broadcasting, automotive and other businesses. The Company reported adjusted operating cash flow (non-GAAP) of $111.3 million for the second quarter of 2025, compared to $98.5 million for the second quarter of 2024. Adjusted operating cash flow improved at education, manufacturing and healthcare, partially offset by declines at television broadcasting, automotive and other businesses. Capital expenditures totaled $19.8 million and $20.8 million for the second quarter of 2025 and 2024, respectively.

Revenue for the first six months of 2025 was $2,381.7 million, up 2% from $2,337.9 million in the first six months of 2024. Revenues increased at education, healthcare and other businesses, partially offset by declines at television broadcasting, manufacturing and automotive. The Company reported operating income of $120.2 million for the first six months of 2025, compared to $61.4 million for the first six months of 2024. Excluding goodwill and other long-lived asset impairment charges at WGB in the second quarter of 2024, the improvement in operating results is due to increases at education, manufacturing and healthcare, partially offset by declines at television broadcasting, automotive and other businesses. The Company reported adjusted operating cash flow (non-GAAP) of $199.4 million for the first six months of 2025, compared to $181.3 million for the first six months of 2024. Adjusted operating cash flow improved at education, manufacturing and healthcare, partially offset by declines at television broadcasting, automotive and other businesses. Capital expenditures totaled $33.9 million and $42.2 million for the first six months of 2025 and 2024, respectively.

Acquisitions and Dispositions of Businesses

In the first half of 2025, the Company completed the sale of various websites and related businesses that made up WGB. All remaining WGB operations are expected to be substantially shut down by the end of the third quarter of 2025.

On July 15, 2025, Hoover acquired Arconic Architectural Products, LLC, a wholly-owned subsidiary of Arconic Corporation, which manufactures aluminum cladding products and operates within the broader non-residential materials space from its facility in Eastman, GA. A significant portion of the purchase price was funded by the Company’s assumption of approximately $105 million in net pension obligations.

Management Changes

David Curtis and Justin DeWitte, co-CEOs of Graham Healthcare Group (GHG), recently made the decision to step down from their respective leadership roles at GHG. Both will remain with GHG for a transition period and to support the search and onboarding of a new leader for the home health and hospice businesses. The other healthcare businesses will transition to reporting into Graham Holdings leadership directly.

Debt, Cash and Marketable Equity Securities

At June 30, 2025, the Company had $816.4 million in borrowings outstanding at an average interest rate of 6.0%, including $143.6 million outstanding on its $300 million revolving credit facility. Cash, marketable equity securities and other investments totaled $1,127.5 million at June 30, 2025.

Overall, the Company recognized $11.5 million in net losses and $32.3 million in net gains on marketable equity securities in the second quarter and first six months of 2025, respectively, compared to $19.6 million and $123.8 million in net gains on marketable equity securities in the second quarter and first six months of 2024, respectively.

Common Stock Repurchases

During the first six months of 2025, the Company purchased a total of 3,978 shares of its Class B common stock at a cost of $3.5 million. At June 30, 2025, there were 4,359,759 shares outstanding. On September 12, 2024, 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 462,482 shares as of June 30, 2025.

Mandatorily Redeemable Noncontrolling Interest

The Company recorded interest expense of $1.2 million and $67.6 million in the second quarter and first six months of 2025, respectively, compared to $73.5 million and $75.4 million in the second quarter and first six months of 2024, respectively, to adjust the fair value of the mandatorily redeemable noncontrolling interest at GHG. The significant adjustments recorded in the first half of 2025 and 2024 are 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 consisted of approximately $186.25 million in cash and $18.75 million in Graham Holdings Company Class B common stock. Refer to Notes 2, 7 and 8 in the Company’s 2025 10-Q filing for additional information.

Overall Company Results

The Company reported net income attributable to common shares of $36.7 million ($8.35 per share) for the second quarter of 2025, compared to a net loss of $21.0 million ($4.79 per share) for the second quarter of 2024. For the first six months of 2025, the Company reported net income attributable to common shares of $60.6 million ($13.81 per share), compared to $103.3 million ($23.11 per share) for the first six months of 2024.

The results for the second quarter and first six months of 2025 and 2024 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 $63.1 million ($14.33 per share) for the second quarter of 2025, compared to $56.9 million ($12.70 per share) for the second quarter of 2024. Excluding these items, net income attributable to common shares was $114.1 million ($25.98 per share) for the first six months of 2025, compared to $107.3 million ($23.99 per share) for the first six months of 2024.

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. 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

 

 

June 30

%

(in thousands, except per share amounts)

2025

 

2024

Change

Operating revenues

$

1,215,772

 

 

$

1,185,280

 

3

 

Operating expenses

 

1,116,128

 

 

 

1,100,851

 

1

 

Depreciation of property, plant and equipment

 

19,652

 

 

 

22,173

 

(11

)

Amortization of intangible assets

 

7,241

 

 

 

10,058

 

(28

)

Impairment of goodwill and other long-lived assets

 

 

 

 

26,287

 

 

Operating income

 

72,751

 

 

 

25,911

 

 

Equity in earnings of affiliates, net

 

3,114

 

 

 

2,560

 

22

 

Interest income

 

2,261

 

 

 

2,111

 

7

 

Interest expense

 

(18,106

)

 

 

(91,383

)

(80

)

Non-operating pension and postretirement benefit income, net

 

28,602

 

 

 

24,655

 

16

 

(Loss) gain on marketable equity securities, net

 

(11,543

)

 

 

19,628

 

 

Other (expenses) income, net

 

(16,456

)

 

 

1,791

 

 

Income (loss) before income taxes

 

60,623

 

 

 

(14,727

)

 

Provision for income taxes

 

20,200

 

 

 

4,100

 

 

Net income (loss)

 

40,423

 

 

 

(18,827

)

 

Net income attributable to noncontrolling interests

 

(3,674

)

 

 

(2,213

)

66

 

Net Income (Loss) Attributable to Graham Holdings Company Common Stockholders

$

36,749

 

 

$

(21,040

)

 

Per Share Information Attributable to Graham Holdings Company Common Stockholders

 

 

 

 

Basic net income (loss) per common share

$

8.43

 

 

$

(4.79

)

 

Basic average number of common shares outstanding

 

4,333

 

 

 

4,401

 

 

Diluted net income (loss) per common share

$

8.35

 

 

$

(4.79

)

 

Diluted average number of common shares outstanding

 

4,373

 

 

 

4,401

 

 

 
 

GRAHAM HOLDINGS COMPANY

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(Unaudited)

 

 

 

 

 

Six Months Ended

 

 

June 30

%

(in thousands, except per share amounts)

2025

 

2024

Change

Operating revenues

$

2,381,687

 

 

$

2,337,942

 

2

 

Operating expenses

 

2,206,192

 

 

 

2,184,793

 

1

 

Depreciation of property, plant and equipment

 

40,206

 

 

 

44,700

 

(10

)

Amortization of intangible assets

 

15,065

 

 

 

20,809

 

(28

)

Impairment of goodwill and other long-lived assets

 

 

 

 

26,287

 

 

Operating income

 

120,224

 

 

 

61,353

 

96

 

Equity in (losses) earnings of affiliates, net

 

(5,314

)

 

 

4,891

 

 

Interest income

 

4,761

 

 

 

4,289

 

11

 

Interest expense

 

(100,383

)

 

 

(110,711

)

(9

)

Non-operating pension and postretirement benefit income, net

 

63,219

 

 

 

67,072

 

(6

)

Gain on marketable equity securities, net

 

32,258

 

 

 

123,780

 

(74

)

Other (expense) income, net

 

(20,521

)

 

 

3,438

 

 

Income before income taxes

 

94,244

 

 

 

154,112

 

(39

)

Provision for income taxes

 

28,100

 

 

 

47,600

 

(41

)

Net income

 

66,144

 

 

 

106,512

 

(38

)

Net income attributable to noncontrolling interests

 

(5,501

)

 

 

(3,172

)

73

 

Net Income Attributable to Graham Holdings Company Common Stockholders

$

60,643

 

 

$

103,340

 

(41

)

Per Share Information Attributable to Graham Holdings Company Common Stockholders

 

 

 

 

Basic net income per common share

$

13.93

 

 

$

23.24

 

(40

)

Basic average number of common shares outstanding

 

4,327

 

 

 

4,416

 

 

Diluted net income per common share

$

13.81

 

 

$

23.11

 

(40

)

Diluted average number of common shares outstanding

 

4,366

 

 

 

4,442

 

 

 

GRAHAM HOLDINGS COMPANY

BUSINESS DIVISION INFORMATION

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Six Months Ended

 

 

 

 

June 30

 

%

 

June 30

 

%

(in thousands)

2025

 

2024

 

Change

 

2025

 

2024

 

Change

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

436,813

 

 

$

422,899

 

 

3

 

 

$

861,544

 

 

$

845,497

 

 

2

 

Television broadcasting

 

 

105,984

 

 

 

115,478

 

 

(8

)

 

 

209,538

 

 

 

228,536

 

 

(8

)

Manufacturing

 

 

96,218

 

 

 

103,626

 

 

(7

)

 

 

194,223

 

 

 

205,529

 

 

(6

)

Healthcare

 

 

202,219

 

 

 

147,528

 

 

37

 

 

 

375,960

 

 

 

275,729

 

 

36

 

Automotive

 

 

285,572

 

 

 

308,814

 

 

(8

)

 

 

566,563

 

 

 

612,654

 

 

(8

)

Other businesses

 

 

88,970

 

 

 

86,991

 

 

2

 

 

 

173,867

 

 

 

170,289

 

 

2

 

Corporate office

 

 

621

 

 

 

575

 

 

8

 

 

 

1,241

 

 

 

1,151

 

 

8

 

Intersegment elimination

 

 

(625

)

 

 

(631

)

 

 

 

 

(1,249

)

 

 

(1,443

)

 

 

 

 

$

1,215,772

 

 

$

1,185,280

 

 

3

 

 

$

2,381,687

 

 

$

2,337,942

 

 

2

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

390,628

 

 

$

387,622

 

 

1

 

 

$

775,326

 

 

$

779,633

 

 

(1

)

Television broadcasting

 

 

78,044

 

 

 

84,350

 

 

(7

)

 

 

157,200

 

 

 

167,775

 

 

(6

)

Manufacturing

 

 

88,652

 

 

 

99,361

 

 

(11

)

 

 

181,177

 

 

 

198,195

 

 

(9

)

Healthcare

 

 

177,122

 

 

 

134,791

 

 

31

 

 

 

332,546

 

 

 

256,901

 

 

29

 

Automotive

 

 

276,279

 

 

 

298,611

 

 

(7

)

 

 

550,778

 

 

 

592,799

 

 

(7

)

Other businesses

 

 

116,265

 

 

 

139,953

 

 

(17

)

 

 

232,400

 

 

 

252,205

 

 

(8

)

Corporate office

 

 

16,656

 

 

 

15,312

 

 

9

 

 

 

33,285

 

 

 

30,524

 

 

9

 

Intersegment elimination

 

 

(625

)

 

 

(631

)

 

 

 

 

(1,249

)

 

 

(1,443

)

 

 

 

 

$

1,143,021

 

 

$

1,159,369

 

 

(1

)

 

$

2,261,463

 

 

$

2,276,589

 

 

(1

)

Operating Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

46,185

 

 

$

35,277

 

 

31

 

 

$

86,218

 

 

$

65,864

 

 

31

 

Television broadcasting

 

 

27,940

 

 

 

31,128

 

 

(10

)

 

 

52,338

 

 

 

60,761

 

 

(14

)

Manufacturing

 

 

7,566

 

 

 

4,265

 

 

77

 

 

 

13,046

 

 

 

7,334

 

 

78

 

Healthcare

 

 

25,097

 

 

 

12,737

 

 

97

 

 

 

43,414

 

 

 

18,828

 

 

 

Automotive

 

 

9,293

 

 

 

10,203

 

 

(9

)

 

 

15,785

 

 

 

19,855

 

 

(20

)

Other businesses

 

 

(27,295

)

 

 

(52,962

)

 

48

 

 

 

(58,533

)

 

 

(81,916

)

 

29

 

Corporate office

 

 

(16,035

)

 

 

(14,737

)

 

(9

)

 

 

(32,044

)

 

 

(29,373

)

 

(9

)

 

 

$

72,751

 

 

$

25,911

 

 

 

 

$

120,224

 

 

$

61,353

 

 

96

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

1,699

 

 

$

2,872

 

 

(41

)

 

$

3,818

 

 

$

5,846

 

 

(35

)

Television broadcasting

 

 

1,360

 

 

 

1,360

 

 

 

 

 

2,720

 

 

 

2,710

 

 

0

 

Manufacturing

 

 

2,431

 

 

 

2,648

 

 

(8

)

 

 

4,862

 

 

 

5,768

 

 

(16

)

Healthcare

 

 

117

 

 

 

598

 

 

(80

)

 

 

235

 

 

 

1,234

 

 

(81

)

Automotive

 

 

5

 

 

 

5

 

 

 

 

 

10

 

 

 

5

 

 

 

Other businesses

 

 

1,629

 

 

 

28,862

 

 

(94

)

 

 

3,420

 

 

 

31,533

 

 

(89

)

Corporate office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,241

 

 

$

36,345

 

 

(80

)

 

$

15,065

 

 

$

47,096

 

 

(68

)

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

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

47,884

 

 

$

38,149

 

 

26

 

 

$

90,036

 

 

$

71,710

 

 

26

 

Television broadcasting

 

 

29,300

 

 

 

32,488

 

 

(10

)

 

 

55,058

 

 

 

63,471

 

 

(13

)

Manufacturing

 

 

9,997

 

 

 

6,913

 

 

45

 

 

 

17,908

 

 

 

13,102

 

 

37

 

Healthcare

 

 

25,214

 

 

 

13,335

 

 

89

 

 

 

43,649

 

 

 

20,062

 

 

 

Automotive

 

 

9,298

 

 

 

10,208

 

 

(9

)

 

 

15,795

 

 

 

19,860

 

 

(20

)

Other businesses

 

 

(25,666

)

 

 

(24,100

)

 

(6

)

 

 

(55,113

)

 

 

(50,383

)

 

(9

)

Corporate office

 

 

(16,035

)

 

 

(14,737

)

 

(9

)

 

 

(32,044

)

 

 

(29,373

)

 

(9

)

 

 

$

79,992

 

 

$

62,256

 

 

28

 

 

$

135,289

 

 

$

108,449

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Six Months Ended

 

 

 

 

June 30

 

%

 

June 30

 

%

(in thousands)

2025

 

2024

 

Change

 

2025

 

2024

 

Change

Depreciation

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

7,412

 

 

$

8,855

 

 

(16

)

 

$

15,176

 

 

$

18,160

 

 

(16

)

Television broadcasting

 

 

2,625

 

 

 

2,870

 

 

(9

)

 

 

5,253

 

 

 

5,738

 

 

(8

)

Manufacturing

 

 

2,654

 

 

 

2,694

 

 

(1

)

 

 

5,357

 

 

 

5,409

 

 

(1

)

Healthcare

 

 

1,723

 

 

 

1,683

 

 

2

 

 

 

3,509

 

 

 

3,277

 

 

7

 

Automotive

 

 

1,708

 

 

 

1,716

 

 

0

 

 

 

3,437

 

 

 

3,429

 

 

0

 

Other businesses

 

 

3,353

 

 

 

4,204

 

 

(20

)

 

 

7,142

 

 

 

8,387

 

 

(15

)

Corporate office

 

 

177

 

 

 

151

 

 

17

 

 

 

332

 

 

 

300

 

 

11

 

 

 

$

19,652

 

 

$

22,173

 

 

(11

)

 

$

40,206

 

 

$

44,700

 

 

(10

)

Pension Expense

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

4,413

 

 

$

4,712

 

 

(6

)

 

$

8,636

 

 

$

8,822

 

 

(2

)

Television broadcasting

 

 

1,532

 

 

 

1,416

 

 

8

 

 

 

2,951

 

 

 

3,055

 

 

(3

)

Manufacturing

 

 

654

 

 

 

292

 

 

 

 

 

1,730

 

 

 

919

 

 

88

 

Healthcare

 

 

1,993

 

 

 

4,851

 

 

(59

)

 

 

4,992

 

 

 

9,609

 

 

(48

)

Automotive

 

 

21

 

 

 

42

 

 

(50

)

 

 

48

 

 

 

57

 

 

(16

)

Other businesses

 

 

2,295

 

 

 

1,674

 

 

37

 

 

 

4,011

 

 

 

3,614

 

 

11

 

Corporate office

 

 

791

 

 

 

1,084

 

 

(27

)

 

 

1,523

 

 

 

2,029

 

 

(25

)

 

 

$

11,699

 

 

$

14,071

 

 

(17

)

 

$

23,891

 

 

$

28,105

 

 

(15

)

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

 

 

 

 

 

 

 

 

 

 

 

Education

 

$

59,709

 

 

$

51,716

 

 

15

 

 

$

113,848

 

 

$

98,692

 

 

15

 

Television broadcasting

 

 

33,457

 

 

 

36,774

 

 

(9

)

 

 

63,262

 

 

 

72,264

 

 

(12

)

Manufacturing

 

 

13,305

 

 

 

9,899

 

 

34

 

 

 

24,995

 

 

 

19,430

 

 

29

 

Healthcare

 

 

28,930

 

 

 

19,869

 

 

46

 

 

 

52,150

 

 

 

32,948

 

 

58

 

Automotive

 

 

11,027

 

 

 

11,966

 

 

(8

)

 

 

19,280

 

 

 

23,346

 

 

(17

)

Other businesses

 

 

(20,018

)

 

 

(18,222

)

 

(10

)

 

 

(43,960

)

 

 

(38,382

)

 

(15

)

Corporate office

 

 

(15,067

)

 

 

(13,502

)

 

(12

)

 

 

(30,189

)

 

 

(27,044

)

 

(12

)

 

 

$

111,343

 

 

$

98,500

 

 

13

 

 

$

199,386

 

 

$

181,254

 

 

10

 

_____________

(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

 

 

 

Six Months Ended

 

 

 

 

June 30

 

%

 

June 30

 

%

(in thousands)

 

2025

 

2024

 

Change

 

2025

 

2024

 

Change

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

272,171

 

 

$

267,026

 

 

2

 

 

$

533,427

 

 

$

536,824

 

 

(1

)

Higher education

 

 

84,738

 

 

 

81,041

 

 

5

 

 

 

173,225

 

 

 

161,163

 

 

7

 

Supplemental education

 

 

80,161

 

 

 

73,133

 

 

10

 

 

 

155,564

 

 

 

145,255

 

 

7

 

Kaplan corporate and other

 

 

23

 

 

 

2,993

 

 

(99

)

 

 

35

 

 

 

5,581

 

 

(99

)

Intersegment elimination

 

 

(280

)

 

 

(1,294

)

 

 

 

 

(707

)

 

 

(3,326

)

 

 

 

 

$

436,813

 

 

$

422,899

 

 

3

 

 

$

861,544

 

 

$

845,497

 

 

2

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

242,234

 

 

$

241,202

 

 

0

 

 

$

473,428

 

 

$

479,688

 

 

(1

)

Higher education

 

 

66,766

 

 

 

66,687

 

 

0

 

 

 

142,446

 

 

 

141,290

 

 

1

 

Supplemental education

 

 

72,755

 

 

 

67,461

 

 

8

 

 

 

142,190

 

 

 

135,003

 

 

5

 

Kaplan corporate and other

 

 

7,439

 

 

 

11,048

 

 

(33

)

 

 

14,099

 

 

 

21,221

 

 

(34

)

Amortization of intangible assets

 

 

1,699

 

 

 

2,872

 

 

(41

)

 

 

3,818

 

 

 

5,846

 

 

(35

)

Intersegment elimination

 

 

(265

)

 

 

(1,648

)

 

 

 

 

(655

)

 

 

(3,415

)

 

 

 

 

$

390,628

 

 

$

387,622

 

 

1

 

 

$

775,326

 

 

$

779,633

 

 

(1

)

Operating Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

29,937

 

 

$

25,824

 

 

16

 

 

$

59,999

 

 

$

57,136

 

 

5

 

Higher education

 

 

17,972

 

 

 

14,354

 

 

25

 

 

 

30,779

 

 

 

19,873

 

 

55

 

Supplemental education

 

 

7,406

 

 

 

5,672

 

 

31

 

 

 

13,374

 

 

 

10,252

 

 

30

 

Kaplan corporate and other

 

 

(7,416

)

 

 

(8,055

)

 

8

 

 

 

(14,064

)

 

 

(15,640

)

 

10

 

Amortization of intangible assets

 

 

(1,699

)

 

 

(2,872

)

 

41

 

 

 

(3,818

)

 

 

(5,846

)

 

35

 

Intersegment elimination

 

 

(15

)

 

 

354

 

 

 

 

 

(52

)

 

 

89

 

 

 

 

 

$

46,185

 

 

$

35,277

 

 

31

 

 

$

86,218

 

 

$

65,864

 

 

31

 

Operating Income (Loss) before Amortization of Intangible Assets

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

29,937

 

 

$

25,824

 

 

16

 

 

$

59,999

 

 

$

57,136

 

 

5

 

Higher education

 

 

17,972

 

 

 

14,354

 

 

25

 

 

 

30,779

 

 

 

19,873

 

 

55

 

Supplemental education

 

 

7,406

 

 

 

5,672

 

 

31

 

 

 

13,374

 

 

 

10,252

 

 

30

 

Kaplan corporate and other

 

 

(7,416

)

 

 

(8,055

)

 

8

 

 

 

(14,064

)

 

 

(15,640

)

 

10

 

Intersegment elimination

 

 

(15

)

 

 

354

 

 

 

 

 

(52

)

 

 

89

 

 

 

 

 

$

47,884

 

 

$

38,149

 

 

26

 

 

$

90,036

 

 

$

71,710

 

 

26

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

6,393

 

 

$

7,177

 

 

(11

)

 

$

12,942

 

 

$

14,533

 

 

(11

)

Higher education

 

 

383

 

 

 

799

 

 

(52

)

 

 

839

 

 

 

1,702

 

 

(51

)

Supplemental education

 

 

631

 

 

 

857

 

 

(26

)

 

 

1,384

 

 

 

1,876

 

 

(26

)

Kaplan corporate and other

 

 

5

 

 

 

22

 

 

(77

)

 

 

11

 

 

 

49

 

 

(78

)

 

 

$

7,412

 

 

$

8,855

 

 

(16

)

 

$

15,176

 

 

$

18,160

 

 

(16

)

Pension Expense

 

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

146

 

 

$

166

 

 

(12

)

 

$

286

 

 

$

329

 

 

(13

)

Higher education

 

 

1,889

 

 

 

2,045

 

 

(8

)

 

 

3,697

 

 

 

3,826

 

 

(3

)

Supplemental education

 

 

1,972

 

 

 

2,094

 

 

(6

)

 

 

3,859

 

 

 

3,912

 

 

(1

)

Kaplan corporate and other

 

 

406

 

 

 

407

 

 

0

 

 

 

794

 

 

 

755

 

 

5

 

 

 

$

4,413

 

 

$

4,712

 

 

(6

)

 

$

8,636

 

 

$

8,822

 

 

(2

)

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

 

 

 

 

 

 

 

 

 

 

 

Kaplan international

 

$

36,476

 

 

$

33,167

 

 

10

 

 

$

73,227

 

 

$

71,998

 

 

2

 

Higher education

 

 

20,244

 

 

 

17,198

 

 

18

 

 

 

35,315

 

 

 

25,401

 

 

39

 

Supplemental education

 

 

10,009

 

 

 

8,623

 

 

16

 

 

 

18,617

 

 

 

16,040

 

 

16

 

Kaplan corporate and other

 

 

(7,005

)

 

 

(7,626

)

 

8

 

 

 

(13,259

)

 

 

(14,836

)

 

11

 

Intersegment elimination

 

 

(15

)

 

 

354

 

 

 

 

 

(52

)

 

 

89

 

 

 

 

 

$

59,709

 

 

$

51,716

 

 

15

 

 

$

113,848

 

 

$

98,692

 

 

15

 

_____________

(1)

Adjusted Operating Cash Flow (non-GAAP) is calculated as Operating Income (Loss) before Amortization of Intangible 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. GAAP requires 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 Condensed Consolidated 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 June 30

 

2025

 

2024

(in thousands, except per share amounts)

Income

before

income

taxes

 

Income

Taxes

 

Net

Income

 

(Loss)

Income

before

income

taxes

 

Income

Taxes

 

Net (Loss)

Income

Amounts attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

As reported

$

60,623

 

$

20,200

 

 

$

40,423

 

 

$

(14,727

)

 

$

4,100

 

 

$

(18,827

)

Attributable to noncontrolling interests

 

 

 

 

 

(3,674

)

 

 

 

 

 

 

(2,213

)

Attributable to Graham Holdings Company Stockholders

 

 

 

 

 

36,749

 

 

 

 

 

 

 

(21,040

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible asset impairment charges

 

 

 

 

 

 

 

 

 

26,287

 

 

 

5,693

 

 

 

20,594

 

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

 

6,015

 

 

1,540

 

 

 

4,475

 

 

 

16,410

 

 

 

4,201

 

 

 

12,209

 

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

 

1,153

 

 

(2,342

)

 

 

3,495

 

 

 

73,539

 

 

 

12,145

 

 

 

61,394

 

Net losses (gains) on marketable equity securities

 

11,543

 

 

2,960

 

 

 

8,583

 

 

 

(19,628

)

 

 

(5,026

)

 

 

(14,602

)

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

 

413

 

 

106

 

 

 

307

 

 

 

1,128

 

 

 

289

 

 

 

839

 

Gain on sale of certain businesses and websites

 

 

 

 

 

 

 

 

 

(3,483

)

 

 

(760

)

 

 

(2,723

)

Net non-operating loss from impairment of cost method investments

 

12,679

 

 

3,206

 

 

 

9,473

 

 

 

337

 

 

 

86

 

 

 

251

 

Net Income, adjusted (non-GAAP)

 

 

 

 

$

63,082

 

 

 

 

 

 

$

56,922

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per common share, as reported

 

 

 

 

$

8.35

 

 

 

 

 

 

$

(4.79

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible asset impairment charges

 

 

 

 

 

 

 

 

 

 

 

 

4.62

 

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

 

 

 

 

 

1.02

 

 

 

 

 

 

 

2.74

 

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

 

 

 

 

 

0.79

 

 

 

 

 

 

 

13.77

 

Net losses (gains) on marketable equity securities

 

 

 

 

 

1.95

 

 

 

 

 

 

 

(3.28

)

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

 

 

 

 

 

0.07

 

 

 

 

 

 

 

0.19

 

Gain on sale of certain businesses and websites

 

 

 

 

 

 

 

 

 

 

 

 

(0.61

)

Net non-operating loss from impairment of cost method investments

 

 

 

 

 

2.15

 

 

 

 

 

 

 

0.06

 

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

 

 

 

 

$

14.33

 

 

 

 

 

 

$

12.70

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Six Months Ended June 30

 

2025

 

2024

(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

$

94,244

 

 

$

28,100

 

 

$

66,144

 

 

$

154,112

 

 

$

47,600

 

 

$

106,512

 

Attributable to noncontrolling interests

 

 

 

 

 

(5,501

)

 

 

 

 

 

 

(3,172

)

Attributable to Graham Holdings Company Stockholders

 

 

 

 

$

60,643

 

 

 

 

 

 

$

103,340

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible asset impairment charges

 

 

 

 

 

 

 

 

 

 

26,287

 

 

 

5,693

 

 

 

20,594

 

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

 

6,639

 

 

 

1,700

 

 

 

4,939

 

 

 

16,828

 

 

 

4,308

 

 

 

12,520

 

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

 

67,560

 

 

 

13,693

 

 

 

53,867

 

 

 

75,415

 

 

 

12,241

 

 

 

63,174

 

Net gains on marketable equity securities

 

(32,258

)

 

 

(8,271

)

 

 

(23,987

)

 

 

(123,780

)

 

 

(31,693

)

 

 

(92,087

)

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

 

12,323

 

 

 

3,160

 

 

 

9,163

 

 

 

2,615

 

 

 

670

 

 

 

1,945

 

Gain on sale of certain businesses and websites

 

 

 

 

 

 

 

 

 

 

(3,483

)

 

 

(760

)

 

 

(2,723

)

Non-operating loss from impairment of cost method investments

 

12,679

 

 

 

3,206

 

 

 

9,473

 

 

 

744

 

 

 

191

 

 

 

553

 

Net Income, adjusted (non-GAAP)

 

 

 

 

$

114,098

 

 

 

 

 

 

$

107,316

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information attributable to Graham Holdings Company Common Stockholders

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share, as reported

 

 

 

 

$

13.81

 

 

 

 

 

 

$

23.11

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible asset impairment charges

 

 

 

 

 

 

 

 

 

 

 

 

4.60

 

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

 

 

 

 

 

1.12

 

 

 

 

 

 

 

2.80

 

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

 

 

 

 

 

12.26

 

 

 

 

 

 

 

14.13

 

Net gains on marketable equity securities

 

 

 

 

 

(5.46

)

 

 

 

 

 

 

(20.59

)

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

 

 

 

 

 

2.09

 

 

 

 

 

 

 

0.43

 

Gain on sale of certain businesses and websites

 

 

 

 

 

 

 

 

 

 

 

 

(0.61

)

Non-operating loss from impairment of cost method investments

 

 

 

 

 

2.16

 

 

 

 

 

 

 

0.12

 

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

 

 

 

 

$

25.98

 

 

 

 

 

 

$

23.99

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Contacts

Wallace R. Cooney

(703) 345-6470

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.