Companies:
10,793
total market cap:
$139.180 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Graham Holdings
GHC
#3192
Rank
$4.79 B
Marketcap
๐บ๐ธ
United States
Country
$1,100
Share price
1.89%
Change (1 day)
24.93%
Change (1 year)
๐ฐ Media/Press
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Graham Holdings
Quarterly Reports (10-Q)
Financial Year FY2015 Q1
Graham Holdings - 10-Q quarterly report FY2015 Q1
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
ý
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the Quarterly Period Ended
March 31, 2015
or
¨
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Commission File Number 1-671
GRAHAM HOLDINGS COMPANY
(Exact name of registrant as specified in its charter)
Delaware
53-0182885
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
1300 North 17th Street, Arlington, Virginia
22209
(Address of principal executive offices)
(Zip Code)
(703) 345-6300
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes
ý
. No
¨
.
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
ý
. No
¨
.
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” accelerated filer” and “small reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
ý
Accelerated filer
¨
Non-accelerated filer
¨
Smaller reporting company
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
¨
. No
ý
.
Shares outstanding at
May 1, 2015
:
Class A Common Stock –
964,001
Shares
Class B Common Stock –
4,869,463
Shares
GRAHAM HOLDINGS COMPANY
Index to Form 10-Q
PART I. FINANCIAL INFORMATION
Item 1.
Financial Statements
a. Condensed Consolidated Statements of Operations (Unaudited) for the Three Months Ended March 31, 2015 and 2014
1
b. Condensed Consolidated Statements of Comprehensive Income (Unaudited) for the Three Months Ended March 31, 2015 and 2014
2
c. Condensed Consolidated Balance Sheets at March 31, 2015 (Unaudited) and December 31, 2014
3
d. Condensed Consolidated Statements of Cash Flows (Unaudited) for the Three Months Ended March 31, 2015 and 2014
4
e. Notes to Condensed Consolidated Financial Statements (Unaudited)
5
Item 2.
Management’s Discussion and Analysis of Results of Operations and Financial Condition
20
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
27
Item 4.
Controls and Procedures
27
PART II. OTHER INFORMATION
Item 6.
Exhibits
28
Signatures
29
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements.
GRAHAM HOLDINGS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
Three Months Ended
March 31
(in thousands, except per share amounts)
2015
2014
Operating Revenues
Education
$
500,602
$
522,154
Subscriber
187,597
191,128
Advertising
74,027
78,247
Other
83,922
45,012
846,148
836,541
Operating Costs and Expenses
Operating
383,077
376,463
Selling, general and administrative
353,202
325,275
Depreciation of property, plant and equipment
58,545
53,217
Amortization of intangible assets
4,769
2,717
799,593
757,672
Income from Operations
46,555
78,869
Equity in (losses) earnings of affiliates, net
(404
)
4,052
Interest income
559
599
Interest expense
(8,521
)
(8,820
)
Other (expense) income, net
(1,105
)
133,273
Income from Continuing Operations Before Income Taxes
37,084
207,973
Provision for Income Taxes
14,500
77,400
Income from Continuing Operations
22,584
130,573
(Loss) Income from Discontinued Operations, Net of Tax
(784
)
1,732
Net Income
21,800
132,305
Net (Income) Loss Attributable to Noncontrolling Interests
(774
)
219
Net Income Attributable to Graham Holdings Company
21,026
132,524
Redeemable Preferred Stock Dividends
(420
)
(426
)
Net Income Attributable to Graham Holdings Company Common Stockholders
$
20,606
$
132,098
Amounts Attributable to Graham Holdings Company Common Stockholders
Income from continuing operations
$
21,390
$
130,366
(Loss) income from discontinued operations, net of tax
(784
)
1,732
Net income attributable to Graham Holdings Company common stockholders
$
20,606
$
132,098
Per Share Information Attributable to Graham Holdings Company Common Stockholders
Basic income per common share from continuing operations
$
3.64
$
17.62
Basic (loss) income per common share from discontinued operations
(0.13
)
0.23
Basic net income per common share
$
3.51
$
17.85
Basic average number of common shares outstanding
5,704
7,275
Diluted income per common share from continuing operations
$
3.62
$
17.56
Diluted (loss) income per common share from discontinued operations
(0.14
)
0.23
Diluted net income per common share
$
3.48
$
17.79
Diluted average number of common shares outstanding
5,791
7,352
See accompanying Notes to Condensed Consolidated Financial Statements.
1
GRAHAM HOLDINGS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
Three Months Ended
March 31
(in thousands)
2015
2014
Net Income
$
21,800
$
132,305
Other Comprehensive (Loss) Income, Before Tax
Foreign currency translation adjustments:
Translation adjustments arising during the period
(12,088
)
746
Adjustment for sale of a business with foreign operations
(41
)
—
(12,129
)
746
Unrealized (losses) gains on available-for-sale securities:
Unrealized (losses) gains for the period, net
(8,878
)
27,738
Reclassification adjustment for write-down and realization of loss on sale of available-for-sale securities included in net income
—
785
(8,878
)
28,523
Pension and other postretirement plans:
Amortization of net prior service cost (credit) included in net income
69
(102
)
Amortization of net actuarial loss (gain) included in net income
629
(7,182
)
698
(7,284
)
Cash flow hedge gain
179
172
Other Comprehensive (Loss) Income, Before Tax
(20,130
)
22,157
Income tax benefit (expense) related to items of other comprehensive (loss) income
3,202
(8,566
)
Other Comprehensive (Loss) Income, Net of Tax
(16,928
)
13,591
Comprehensive Income
4,872
145,896
Comprehensive (income) loss attributable to noncontrolling interests
(774
)
219
Total Comprehensive Income Attributable to Graham Holdings Company
$
4,098
$
146,115
See accompanying Notes to Condensed Consolidated Financial Statements.
2
GRAHAM HOLDINGS COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
As of
(in thousands)
March 31,
2015
December 31,
2014
(Unaudited)
Assets
Current Assets
Cash and cash equivalents
$
619,367
$
772,751
Restricted cash
31,559
24,898
Investments in marketable equity securities and other investments
214,980
226,752
Accounts receivable, net
495,631
571,357
Deferred income taxes
4,215
934
Inventories and contracts in progress
11,634
11,309
Other current assets
91,202
81,462
Current assets held for sale (includes $0 and $1,235 of cash, respectively)
17,498
1,240
Total Current Assets
1,486,086
1,690,703
Property, Plant and Equipment, Net
823,376
860,829
Investments in Affiliates
36,120
19,811
Goodwill, Net
1,314,351
1,348,710
Indefinite-Lived Intangible Assets, Net
510,966
516,753
Amortized Intangible Assets, Net
90,854
96,947
Prepaid Pension Cost
1,164,001
1,152,488
Deferred Charges and Other Assets
65,691
65,258
Noncurrent Assets Held for Sale
33,945
820
Total Assets
$
5,525,390
$
5,752,319
Liabilities and Equity
Current Liabilities
Accounts payable and accrued liabilities
$
414,155
$
464,342
Income taxes payable
11,235
128,895
Deferred revenue
376,124
410,146
Dividends declared
15,645
—
Short-term borrowings
5,171
46,375
Current liabilities held for sale
25,850
1,034
Total Current Liabilities
848,180
1,050,792
Postretirement Benefits Other Than Pensions
37,269
37,962
Accrued Compensation and Related Benefits
240,089
244,082
Other Liabilities
82,539
91,789
Deferred Income Taxes
755,014
754,960
Long-Term Debt
399,645
399,545
Noncurrent Liabilities Held for Sale
8,085
—
Total Liabilities
2,370,821
2,579,130
Redeemable Noncontrolling Interest
22,694
21,904
Redeemable Preferred Stock
10,510
10,510
Preferred Stock
—
—
Common Stockholders’ Equity
Common stock
20,000
20,000
Capital in excess of par value
302,205
303,789
Retained earnings
5,998,241
6,008,506
Accumulated other comprehensive income, net of tax
Cumulative foreign currency translation adjustment
(3,581
)
8,548
Unrealized gain on available-for-sale securities
46,804
52,130
Unrealized gain on pensions and other postretirement plans
393,329
392,910
Cash flow hedge
—
(108
)
Cost of Class B common stock held in treasury
(3,635,633
)
(3,645,476
)
Total Common Stockholders’ Equity
3,121,365
3,140,299
Noncontrolling Interests
—
476
Total Equity
3,121,365
3,140,775
Total Liabilities and Equity
$
5,525,390
$
5,752,319
See accompanying Notes to Condensed Consolidated Financial Statements.
3
GRAHAM HOLDINGS COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Three Months Ended
March 31
(in thousands)
2015
2014
Cash Flows from Operating Activities
Net Income
$
21,800
$
132,305
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation of property, plant and equipment
58,545
54,124
Amortization of intangible assets
4,769
3,081
Net pension benefit
(11,432
)
(16,600
)
Early retirement program expense
—
4,490
Foreign exchange loss (gain)
6,827
(5,037
)
Net gain on sale and disposition of businesses
(5,240
)
—
Equity in losses (earnings) of affiliates, net of distributions
594
(4,052
)
(Benefit) provision for deferred income taxes
(114
)
4,660
Net loss (gain) on sale or write-down of property, plant and equipment
475
(127,259
)
Change in assets and liabilities:
(Increase) decrease in restricted cash
(7,340
)
31,734
Decrease in accounts receivable, net
59,741
23,498
Decrease in accounts payable and accrued liabilities
(28,337
)
(90,245
)
(Decrease) increase in deferred revenue
(11,621
)
25,739
(Decrease) increase in income taxes payable
(117,452
)
73,236
Increase in other assets and other liabilities, net
(17,358
)
(10,198
)
Other
272
145
Net Cash (Used in) Provided by Operating Activities
(45,871
)
99,621
Cash Flows from Investing Activities
Purchases of property, plant and equipment
(47,595
)
(59,128
)
Purchases of commercial paper, marketable equity securities and other investments
(905
)
(101,241
)
Net (payments) proceeds from sales of businesses, property, plant and equipment and other assets
(4,331
)
157,314
Investments in certain businesses, net of cash acquired
—
(5,608
)
Net Cash Used in Investing Activities
(52,831
)
(8,663
)
Cash Flows from Financing Activities
Repayments of borrowings
(39,343
)
(9
)
Dividends paid
(15,645
)
(19,051
)
Other
4,606
28
Net Cash Used in Financing Activities
(50,382
)
(19,032
)
Effect of Currency Exchange Rate Change
(5,535
)
1,188
Net (Decrease) Increase in Cash and Cash Equivalents
(154,619
)
73,114
Beginning Cash and Cash Equivalents
773,986
569,719
Ending Cash and Cash Equivalents
$
619,367
$
642,833
See accompanying Notes to Condensed Consolidated Financial Statements.
4
GRAHAM HOLDINGS COMPANY
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. ORGANIZATION, BASIS OF PRESENTATION AND RECENT ACCOUNTING PRONOUNCEMENTS
Graham Holdings Company (the Company), is a diversified education and media company. The Company’s Kaplan subsidiary provides a wide variety of educational services, both domestically and outside the United States. The Company’s media operations comprise the ownership and operation of cable systems and television broadcasting (through the ownership and operation of
five
television broadcast stations). The Company's other business operations include home health and hospice services and manufacturing.
In November 2014, the Company announced that the Board of Directors authorized management to proceed with plans for the complete legal and structural separation of Cable ONE, Inc., a wholly-owned subsidiary, from the Company. Following the proposed transaction, Cable ONE will be an independent, publicly traded company. The Company intends to complete the proposed transaction later in 2015. The proposed transaction will be structured as a tax-free spin-off of Cable ONE to the stockholders of the Company. The transaction is contingent on the satisfaction of a number of conditions, including completion of the review process by the Securities and Exchange Commission of required filings under applicable securities regulations, other applicable regulatory approvals and the final approval of transaction terms by the Company’s Board of Directors.
On February 12, 2015, Kaplan entered into a Purchase and Sale Agreement with Education Corporation of America (ECA) to sell substantially all of the assets of its KHE Campuses business, consisting of
38
nationally accredited ground campuses and certain related assets, in exchange for a preferred equity interest in ECA. The transaction is contingent upon certain regulatory and accrediting agency approvals and is expected to close in the third quarter of 2015.
Basis of Presentation
– The accompanying condensed consolidated financial statements have been prepared in accordance with: (i) generally accepted accounting principles in the United States of America (GAAP) for interim financial information; (ii) the instructions to Form 10-Q; and (iii) the guidance of Rule 10-01 of Regulation S-X under the Securities and Exchange Act of 1934, as amended, for financial statements required to be filed with the Securities and Exchange Commission (SEC). They include the assets, liabilities, results of operations and cash flows of the Company, including its domestic and foreign subsidiaries that are
more than 50%
owned or otherwise controlled by the Company. As permitted under such rules, certain notes and other financial information normally required by GAAP have been condensed or omitted. Management believes the accompanying condensed consolidated financial statements reflect all normal and recurring adjustments necessary for a fair presentation of the Company’s financial position, results of operations, and cash flows as of and for the periods presented herein. The Company’s results of operations for the
three
months ended
March 31, 2015
and
2014
may not be indicative of the Company’s future results. These condensed consolidated financial statements are unaudited and should be read in conjunction with the Company’s audited consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended
December 31, 2014
.
The year-end condensed consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP.
Certain amounts in previously issued financial statements have been reclassified to conform to the current year presentation, which includes the reclassification of the results of operations of certain businesses as discontinued operations for all periods presented.
Use of Estimates in the Preparation of the Condensed Consolidated Financial Statements
– The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and judgments that affect the amounts reported herein. Management bases its estimates and assumptions on historical experience and on various other factors that are believed to be reasonable under the circumstances. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be affected by changes in those estimates.
Revision of Prior Period Amounts
–
During the preparation of the 2014 financial statements, the Company concluded that its Condensed Consolidated Statement of Cash Flows for the three months ended March 31, 2014, that was previously included in the Company's quarterly reports, should be revised to correct the impact of accounts payable and accrued expenses related to capital expenditures. The Company revised its Condensed Consolidated Statement of Cash Flows for the three months ended March 31, 2014 to properly eliminate noncash capital expenditures. The result of this correction for the three months ended March 31, 2014, was an increase in net cash used in investing activities of
$22.6 million
, with an offsetting increase recorded to net cash provided by operating activities during the same period.
5
Management has concluded that this error is not material to the previously issued Condensed Consolidated Financial Statements, and, as a result, the Company has revised the Condensed Consolidated Statement of Cash Flows for the three months ended March 31, 2014. There was no impact on the previously reported total cash and cash equivalents, Condensed Consolidated Balance Sheet or Condensed Consolidated Statement of Operations.
As detailed below, these revisions impacted the following consolidated cash flow items:
Three Months Ended March 31, 2014
As
Previously
As
(in thousands)
Reported
Revision
Revised
Cash Flows from Operating Activities
Decrease in Accounts Payable and Accrued Liabilities
$
(112,811
)
$
22,566
$
(90,245
)
Net Cash Provided by Operating Activities
77,055
22,566
99,621
Cash Flows from Investing Activities
Purchases of Property, Plant and Equipment
$
(36,562
)
$
(22,566
)
$
(59,128
)
Net Cash Provided by (Used in) Investing Activities
13,903
(22,566
)
(8,663
)
Assets Held for Sale
– An asset or business is classified as held for sale when (i) management commits to a plan to sell the asset or business; (ii) the asset or business is available for immediate sale in its present condition; (iii) the asset or business is actively marketed for sale at a reasonable price; (iv) the sale is expected to be completed within one year; and (v) it is unlikely significant changes to the plan will be made or that the plan will be withdrawn. The assets and related liabilities are aggregated and reported separately in the Company’s condensed consolidated balance sheet.
Recently Adopted and Issued Accounting Pronouncements
–
In May 2014, the Financial Accounting Standards Board (FASB) issued comprehensive new guidance that supersedes all existing revenue recognition guidance. The new guidance requires revenue to be recognized when the Company transfers promised goods or services to customers in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services. The new guidance also significantly expands the disclosure requirements for revenue recognition. This guidance is effective for interim and fiscal years beginning after December 15, 2016. Early adoption is not permitted. The standard permits two implementation approaches, one requiring retrospective application of the new guidance with a restatement of prior years and one requiring prospective application of the new guidance with disclosure of results under the old guidance. The Company is in the process of evaluating the impact of this new guidance on its Consolidated Financial Statements and believes such evaluation will extend over several future periods because of the significance of the changes to the Company’s policies and business processes.
In August 2014, the FASB issued new guidance that requires management to assess the Company’s ability to continue as a going concern and to provide related disclosures in certain circumstances. This guidance is effective for interim and fiscal years ending after December 15, 2016, with early adoption permitted. The Company does not expect this guidance to have an impact on its Consolidated Financial Statements.
2. DISCONTINUED OPERATIONS
In the third quarter of 2014, Kaplan completed the sale of
three
of its schools in China that were previously included as part of Kaplan International. An additional school in China was sold by Kaplan in January of 2015 which resulted in a pre-tax loss of
$0.7 million
.
On June 30, 2014, the Company and Berkshire Hathaway Inc. completed a transaction, as described in Note 4, in which Berkshire acquired a wholly-owned subsidiary of the Company that included, among other things, WPLG, a Miami-based television station.
The results of operations of the schools in China and WPLG are included in the Company’s Condensed Consolidated Statements of Operations as Income (Loss) from Discontinued Operations, Net of Tax, for all periods presented. The Company did not reclassify its Statements of Cash Flows or prior Condensed Consolidated Balance Sheets to reflect the various discontinued operations.
In the first quarter of 2014, an after-tax adjustment of
$3.0 million
was made to reduce the
$100.0 million
after-tax gain on the sale of the Publishing Subsidiaries previously reported in the fourth quarter of 2013, as a result of changes in estimates related to liabilities retained as part of the sale.
6
The summarized (loss) income from discontinued operations, net of tax, is presented below:
Three Months Ended
March 31
(in thousands)
2015
2014
Operating revenues
$
—
$
20,294
Operating costs and expenses
—
(13,494
)
Income from discontinued operations
—
6,800
Provision from income taxes
—
2,026
Net Income from Discontinued Operations
—
4,774
Loss on sales of discontinued operations
(732
)
(4,737
)
Expense (benefit) from income taxes on sales of discontinued operations
52
(1,695
)
(Loss) Income from Discontinued Operations, Net of Tax
$
(784
)
$
1,732
3. INVESTMENTS
As of
March 31, 2015
and
December 31, 2014
, the Company had commercial paper and money market investments of
$449.4 million
and
$594.3 million
, respectively, that are classified as cash, cash equivalents and restricted cash in the Company's Condensed Consolidated Balance Sheets.
Investments in marketable equity securities comprised the following:
As of
March 31,
2015
December 31,
2014
(in thousands)
Total cost
$
106,909
$
106,909
Net unrealized gains
78,006
86,884
Total Fair Value
$
184,915
$
193,793
There were
no
new investments in marketable equity securities during the first
three
months of
2015
and
2014
. There were
no
sales of marketable equity securities in the first
three
months of
2015
. During the first
three
months of
2014
, the proceeds from sales of marketable securities were
$4.2 million
, of which
$0.4 million
settled in April 2014, and net realized losses from such sales were
$0.3 million
.
As of March 31, 2014, the Company's investment in Corinthian Colleges, Inc., a publicly traded company, was in an unrealized loss position and the Company concluded that the loss was other-than-temporary and recorded a
$0.5 million
write-down of the investment in the first quarter of 2014.
As of
March 31, 2015
, the Company held a
40%
interest in Residential Home Health Illinois, a
42.5%
interest in Residential Hospice Illinois, a
40%
interest in the joint venture formed between Celtic Healthcare and Allegheny Health Network (AHN) and interests in several other affiliates (see Note 4).
4. ACQUISITIONS, DISPOSITIONS, EXCHANGES AND OTHER
Acquisitions.
In the first
three
months of
2015
, the Company did
no
t make any acquisitions.
In the first
three
months of
2014
, the Company acquired
one
small business included in its education division; the purchase price allocation comprised goodwill.
On April 1, 2014, Celtic Healthcare acquired VNA-TIP Healthcare, a provider of home health and hospice services in Missouri and Illinois.
On May 30, 2014, the Company completed its acquisition of Joyce/Dayton Corp., a Dayton, OH-based manufacturer of screw jacks and other linear motion systems.
On July 3, 2014, the Company completed its acquisition of an
80%
interest in Residential Healthcare Group, Inc., the parent company of Residential Home Health and Residential Hospice, providers of skilled home health care and hospice services in Michigan and Illinois.
Residential Healthcare Group, Inc. has a
40%
ownership interest in Residential Home Health Illinois and a
42.5%
ownership interest in Residential Hospice Illinois, which are accounted for as investments in affiliates.
The operating results of these businesses are included in other businesses.
7
Dispositions.
In the third quarter of 2014, Kaplan completed the sale of
three
of its schools in China that were previously included as part of Kaplan International. In January 2015, Kaplan completed the sale of an additional school in China.
On February 12, 2015, Kaplan entered into a Purchase and Sale Agreement with Education Corporation of America (ECA) to sell substantially all of the assets of its KHE Campuses business, consisting of
38
nationally accredited ground campuses and certain related assets, in exchange for a preferred equity interest in ECA.
KHE Campuses schools that have been closed or are in the process of closing are not included in the sale transaction. The transaction is contingent upon certain regulatory and accrediting agency approvals and is expected to close in the third quarter of 2015.
The KHE Campuses business disposal group is reported in assets held for sale at March 31, 2015. The revenue and operating losses related to schools that are being sold as part of the ECA transaction are as follows:
Three Months Ended
March 31
(in thousands)
2015
2014
Revenue
$
61,087
$
69,058
Operating loss
$
(3,014
)
$
(2,976
)
The carrying amounts of the major classes of assets and liabilities held for sale at March 31, 2015 are as follows:
As of
(in thousands)
March 31, 2015
Restricted cash
$
679
Accounts receivable, net
11,452
Other current assets
5,367
Current Assets Held for Sale
$
17,498
Property, plant and equipment, net
$
18,789
Goodwill, net
7,526
Indefinite-lived intangible assets
1,092
Amortized intangible assets, net
5,787
Deferred charges and other assets
751
Noncurrent Assets Held for Sale
$
33,945
Accounts payable and accrued liabilities
$
13,175
Deferred revenue
12,675
Current Liabilities Held for Sale
$
25,850
Other liabilities
$
8,085
Noncurrent Liabilities Held for Sale
$
8,085
Exchanges.
On June 30, 2014, the Company and Berkshire Hathaway Inc. completed a previously announced transaction in which Berkshire acquired a wholly-owned subsidiary of the Company that included, among other things, WPLG, a Miami-based television station,
2,107
Class A Berkshire shares and
1,278
Class B Berkshire shares owned by Graham Holdings and
$327.7 million
in cash, in exchange for
1,620,190
shares of Graham Holdings Class B common stock owned by Berkshire Hathaway (Berkshire exchange transaction).
Other.
In January 2015, Celtic and AHN closed on the formation of a joint venture to combine each other’s home health and hospice assets in the western Pennsylvania region.
Although Celtic manages the operations of the joint venture, Celtic holds a
40%
interest in the joint venture, so the operating results of the joint venture are not consolidated and the pro rata operating results are included in the Company’s equity in earnings of affiliates.
Celtic’s revenues from the western Pennsylvania region that are now part of the joint venture made up
29%
of total Celtic revenues in 2014.
The Company’s income from continuing operations excludes the sold Kaplan China schools and WPLG, which have been reclassified to discontinued operations, net of tax
(see Note 2).
8
5. GOODWILL AND OTHER INTANGIBLE ASSETS
Amortization of intangible assets for the
three
months ended
March 31, 2015
and
2014
was
$4.8 million
and
$2.7 million
, respectively. Amortization of intangible assets is estimated to be approximately
$13 million
for the remainder of
2015
,
$17 million
in
2016
,
$14 million
in
2017
,
$13 million
in
2018
,
$12 million
in
2019
and
$22 million
thereafter.
The changes in the carrying amount of goodwill, by segment, were as follows:
(in thousands)
Education
Cable
Television
Broadcasting
Other
Businesses
Total
Balance as of December 31, 2014
Goodwill
$
1,057,226
$
85,488
$
168,345
$
145,992
$
1,457,051
Accumulated impairment losses
(102,259
)
—
—
(6,082
)
(108,341
)
954,967
85,488
168,345
139,910
1,348,710
Dispositions
—
—
—
(7,614
)
(7,614
)
Reclassification to assets held for sale
(7,526
)
—
—
—
(7,526
)
Foreign currency exchange rate changes
(19,219
)
—
—
—
(19,219
)
Balance as of March 31, 2015
Goodwill
1,030,481
85,488
168,345
138,378
1,422,692
Accumulated impairment losses
(102,259
)
—
—
(6,082
)
(108,341
)
$
928,222
$
85,488
$
168,345
$
132,296
$
1,314,351
The changes in carrying amount of goodwill at the Company’s education division were as follows:
(in thousands)
Higher
Education
Test
Preparation
Kaplan
International
Total
Balance as of December 31, 2014
Goodwill
$
409,884
$
166,098
$
481,244
$
1,057,226
Accumulated impairment losses
—
(102,259
)
—
(102,259
)
409,884
63,839
481,244
954,967
Reclassification to assets held for sale
(7,526
)
—
—
(7,526
)
Foreign currency exchange rate changes
(169
)
—
(19,050
)
(19,219
)
Balance as of March 31, 2015
Goodwill
402,189
166,098
462,194
1,030,481
Accumulated impairment losses
—
(102,259
)
—
(102,259
)
$
402,189
$
63,839
$
462,194
$
928,222
Other intangible assets consist of the following:
As of March 31, 2015
As of December 31, 2014
(in thousands)
Useful Life
Range
Gross
Carrying
Amount
Accumulated
Amortization
Net Carrying
Amount
Gross
Carrying
Amount
Accumulated
Amortization
Net
Carrying
Amount
Amortized Intangible Assets
Noncompete agreements
2–5 years
$
1,680
$
1,070
$
610
$
2,500
$
1,590
$
910
Student and customer relationships
2–10 years
103,480
49,503
53,977
104,685
47,539
57,146
Databases and technology
3–5 years
10,518
9,024
1,494
10,501
8,827
1,674
Trade names and trademarks
2–10 years
54,281
20,812
33,469
55,452
19,724
35,728
Other
1–25 years
6,317
5,013
1,304
8,969
7,480
1,489
$
176,276
$
85,422
$
90,854
$
182,107
$
85,160
$
96,947
Indefinite-Lived Intangible Assets
Franchise agreements
$
496,321
$
496,321
Licensure and accreditation
994
6,781
Other
13,651
13,651
$
510,966
$
516,753
9
6. DEBT
The Company’s borrowings consist of the following:
As of
March 31,
2015
December 31,
2014
(in thousands)
7.25% unsecured notes due February 1, 2019
$
398,411
$
398,308
AUD Revolving credit borrowing
—
40,927
Other indebtedness
6,405
6,685
Total Debt
404,816
445,920
Less: current portion
(5,171
)
(46,375
)
Total Long-Term Debt
$
399,645
$
399,545
The Company’s other indebtedness at
March 31, 2015
and
December 31, 2014
is at interest rates from
0%
to
6%
and matures from
2015
to
2017
.
On March 9, 2015, the Company repaid the AUD
50 million
borrowed under its revolving credit facility. On the same day, the AUD
50 million
interest rate swap agreements matured.
During the
three
months ended
March 31, 2015
and
2014
, the Company had average borrowings outstanding of approximately
$435.8 million
and
$451.2 million
, respectively, at average annual interest rates of approximately
7.1%
and
7.0%
, respectively. During the
three
months ended
March 31, 2015
and
2014
, the Company incurred net interest expense of
$8.0 million
and
$8.2 million
, respectively.
At
March 31, 2015
, the fair value of the Company’s
7.25%
unsecured notes, based on quoted market prices, totaled
$451.3 million
, compared with the carrying amount of
$398.4 million
. At
December 31, 2014
, the fair value of the Company’s
7.25%
unsecured notes, based on quoted market prices, totaled
$450.3 million
, compared with the carrying amount of
$398.3 million
. The carrying value of the Company’s other unsecured debt at
March 31, 2015
approximates fair value.
10
7. FAIR VALUE MEASUREMENTS
The Company’s financial assets and liabilities measured at fair value on a recurring basis were as follows:
As of March 31, 2015
(in thousands)
Level 1
Level 2
Total
Assets
Money market investments (1)
$
—
$
227,485
$
227,485
Commercial paper (2)
221,962
—
221,962
Marketable equity securities (3)
184,915
—
184,915
Other current investments (4)
9,917
20,148
30,065
Total Financial Assets
$
416,794
$
247,633
$
664,427
Liabilities
Deferred compensation plan liabilities (5)
$
—
$
69,836
$
69,836
7.25% unsecured notes (6)
—
451,256
451,256
Total Financial Liabilities
$
—
$
521,092
$
521,092
As of December 31, 2014
(in thousands)
Level 1
Level 2
Total
Assets
Money market investments (1)
$
—
$
368,131
$
368,131
Commercial paper (2)
226,197
—
226,197
Marketable equity securities (3)
193,793
—
193,793
Other current investments (4)
11,788
21,171
32,959
Total Financial Assets
$
431,778
$
389,302
$
821,080
Liabilities
Deferred compensation plan liabilities (5)
$
—
$
70,661
$
70,661
7.25% unsecured notes (6)
—
450,344
450,344
AUD revolving credit borrowing (6)
—
40,927
40,927
Interest rate swap (7)
—
179
179
Total Financial Liabilities
$
—
$
562,111
$
562,111
____________
(1)
The Company’s money market investments are included in cash, cash equivalents and restricted cash.
(2)
The Company's commercial paper investments with original maturities of 90 days or less are included in cash and cash equivalents.
(3)
The Company’s investments in marketable equity securities are classified as available-for-sale.
(4)
Includes U.S. Government Securities, corporate bonds, mutual funds and time deposits.
(5)
Includes Graham Holdings Company's Deferred Compensation Plan and supplemental savings plan benefits under the Graham Holdings Company's Supplemental Executive Retirement Plan, which are included in accrued compensation and related benefits. These plans measure the market value of a participant's balance in a notional investment account that is comprised primarily of mutual funds, which are based on observable market prices. However, since the deferred compensation obligations are not exchanged in an active market, they are classified as Level 2 in the fair value hierarchy. Realized and unrealized gains (losses) on deferred compensation are included in operating income.
(6)
See Note 6 for carrying amount of these notes and borrowing. The fair value of long-term debt is determined based on a number of observable inputs, including the current market activity of the Company’s publicly traded notes, trends in investor demands and market values of comparable publicly traded debt.
(7)
Included in Other liabilities. The Company utilized a market approach model using the notional amount of the interest rate swap multiplied by the observable inputs of time to maturity and market interest rates.
11
8. EARNINGS PER SHARE
On June 30, 2014, the Company acquired
1,620,190
of its Class B common stock owned by Berkshire Hathaway, as described in Note 4.
The Company's unvested restricted stock awards contain nonforfeitable rights to dividends and, therefore, are considered participating securities for purposes of computing earnings per share pursuant to the two-class method. The diluted earnings per share computed under the two-class method is lower than the diluted earnings per share computed under the treasury stock method, resulting in the presentation of the lower amount in diluted earnings per share. The computation of the earnings per share under the two-class method excludes the income attributable to the unvested restricted stock awards from the numerator and excludes the dilutive impact of those underlying shares from the denominator.
The following reflects the Company's income from continuing operations and share data used in the basic and diluted earnings per share computations using the two-class method:
Three Months Ended
March 31
(in thousands, except per share amounts)
2015
2014
Numerator:
Numerator for basic earnings per share:
Income from continuing operations attributable to Graham Holdings Company common stockholders
$
21,390
$
130,366
Less: Dividends-common stock outstanding and unvested restricted shares
(30,870
)
(37,675
)
Undistributed (losses) earnings
(9,480
)
92,691
Percent allocated to common stockholders
(1)
100.00
%
98.33
%
(9,480
)
91,141
Add: Dividends-common stock outstanding
30,228
37,044
Numerator for basic earnings per share
$
20,748
$
128,185
Add: Additional undistributed earnings due to dilutive stock options
—
5
Numerator for diluted earnings per share
$
20,748
$
128,190
Denominator:
Denominator for basic earnings per share:
Weighted average shares outstanding
5,704
7,275
Add: Effect of dilutive stock options
33
26
Denominator for diluted earnings per share
5,737
7,301
Graham Holdings Company Common Stockholders:
Basic earnings per share from continuing operations
$
3.64
$
17.62
Diluted earnings per share from continuing operations
$
3.62
$
17.56
____________
(1)
Percent of undistributed losses allocated to common stockholders is 100% in the first quarter of 2015 as participating securities are not contractually obligated to share in losses.
Diluted earnings per share excludes the following weighted average potential common shares, as the effect would be antidilutive, as computed under the treasury stock method:
Three Months Ended
March 31
(in thousands)
2015
2014
Weighted average restricted stock
54
51
The diluted earnings per share amounts for the
three
months ended
March 31, 2015
exclude the effects of
50,000
stock options outstanding as their inclusion would have been antidilutive. The diluted earnings per share amounts for the
three
months ended
March 31, 2014
exclude the effects of
5,000
stock options outstanding as their inclusion would have been antidilutive. The diluted earnings per share amounts for the
three
months ended
March 31, 2015
exclude the effects of
5,850
restricted stock awards as their inclusion would have been antidilutive. The diluted earnings per share amounts for the
three
months ended
March 31, 2014
exclude the effects of
5,550
restricted stock awards, as their inclusion would have been antidilutive.
The Company declared regular dividends totaling
$5.30
and
$5.10
for the three months ended
March 31, 2015
and
March 31, 2014
, respectively.
12
9. PENSION AND POSTRETIREMENT PLANS
Defined Benefit Plans.
The total benefit arising from the Company’s defined benefit pension plans, including a portion included in discontinued operations, consists of the following components:
Three Months Ended March 31
(in thousands)
2015
2014
Service cost
$
7,252
$
7,537
Interest cost
12,780
13,082
Expected return on assets
(31,545
)
(30,263
)
Amortization of prior service cost
81
82
Recognized actuarial gain
—
(7,038
)
Net Periodic Benefit
(11,432
)
(16,600
)
Early retirement programs expense
—
4,490
Total Benefit
$
(11,432
)
$
(12,110
)
For the
three
months ended
March 31, 2014
, the net periodic benefit for the Company's pension plans, as reported above, includes costs of
$0.1 million
reported in discontinued operations.
In the first quarter of 2014, the Company recorded
$4.5 million
related to a Separation Incentive Program for certain Corporate employees, which is being funded from the assets of the Company's pension plan.
The total cost arising from the Company’s Supplemental Executive Retirement Plan (SERP), including a portion included in discontinued operations, consists of the following components:
Three Months Ended March 31
(in thousands)
2015
2014
Service cost
$
509
$
373
Interest cost
1,135
1,085
Amortization of prior service cost
114
12
Recognized actuarial loss
878
375
Net Periodic Cost
$
2,636
$
1,845
For the
three
months ended
March 31, 2014
, the net periodic cost for the Company's SERP, as reported above, includes costs of
$0.1 million
reported in discontinued operations.
Defined Benefit Plan Assets.
The Company’s defined benefit pension obligations are funded by a portfolio made up of a relatively small number of stocks and high-quality fixed-income securities that are held by a third-party trustee. The assets of the Company’s pension plan were allocated as follows:
As of
March 31,
2015
December 31,
2014
U.S. equities
55
%
59
%
U.S. fixed income
12
%
13
%
International equities
33
%
28
%
100
%
100
%
Essentially all of the assets are actively managed by
two
investment companies. The goal of the investment managers is to produce moderate long-term growth in the value of these assets, while protecting them against large decreases in value. Both of these managers may invest in a combination of equity and fixed-income securities and cash. The managers are not permitted to invest in securities of the Company or in alternative investments. The investment managers cannot invest more than
20%
of the assets at the time of purchase in the stock of Berkshire Hathaway or more than
10%
of the assets in the securities of any other single issuer, except for obligations of the U.S. Government, without receiving prior approval by the Plan administrator. As of
March 31, 2015
, the managers can invest no more than
24%
of the assets in international stocks, at the time the investment is made, and no less than
10%
of the assets could be invested in fixed-income securities.
None
of the assets is managed internally by the Company.
In determining the expected rate of return on plan assets, the Company considers the relative weighting of plan assets, the historical performance of total plan assets and individual asset classes and economic and other indicators of future performance. In addition, the Company may consult with and consider the input of financial and other professionals in developing appropriate return benchmarks.
13
The Company evaluated its defined benefit pension plan asset portfolio for the existence of significant concentrations (defined as greater than
10%
of plan assets) of credit risk as of
March 31, 2015
. Types of concentrations that were evaluated include, but are not limited to, investment concentrations in a single entity, type of industry, foreign country and individual fund. At
March 31, 2015
, the pension plan held common stock in
one
investment that exceeded
10%
of total plan assets, valued at
$646.5 million
, or
25%
of total plan assets. At
December 31, 2014
, the pension plan held common stock in
two
investments that exceeded
10%
of total plan assets, valued at
$730.6 million
,
or
30%
of total plan assets. At
March 31, 2015
and
December 31, 2014
, the pension plan held investments in
one
foreign country that exceeded
10%
of total plan assets. These investments were valued at
$648.7 million
and
$468.0 million
at
March 31, 2015
and
December 31, 2014
, respectively, or approximately
25%
and
19%
, respectively, of total plan assets.
Other Postretirement Plans.
The total cost arising from the Company’s other postretirement plans consists of the following components:
Three Months Ended March 31
(in thousands)
2015
2014
Service cost
$
333
$
375
Interest cost
325
362
Amortization of prior service credit
(126
)
(196
)
Recognized actuarial gain
(249
)
(519
)
Net Periodic Cost
$
283
$
22
10. OTHER NON-OPERATING (EXPENSE) INCOME
A summary of non-operating (expense) income is as follows:
Three Months Ended
March 31
(in thousands)
2015
2014
Foreign currency (loss) gain, net
$
(6,827
)
$
5,037
Gain on formation of joint venture
5,972
—
Gain on sale of headquarters building
—
127,670
Losses on sales or write-down of marketable equity securities
—
(785
)
Other, net
(250
)
1,351
Total Other Non-Operating (Expense) Income
$
(1,105
)
$
133,273
In January 2015, Celtic contributed assets to a joint venture entered into with AHN in exchange for a
40%
equity interest, resulting in the Company recording a
$6.0 million
gain (see Note 4). The Company used an income and market approach to value the equity interest. The measurement of the equity interest in the joint venture is classified as a Level 3 fair value assessment due to the significance of unobservable inputs developed in the determination of the fair value.
On March 27, 2014, the Company completed the sale of its headquarters building for
$158 million
. In connection with the sale, the Company recorded a
$127.7 million
pre-tax gain.
14
11. ACCUMULATED OTHER COMPREHENSIVE INCOME
The other comprehensive (loss) income consists of the following components:
Three Months Ended March 31
2015
2014
Before-Tax
Income
After-Tax
Before-Tax
Income
After-Tax
(in thousands)
Amount
Tax
Amount
Amount
Tax
Amount
Foreign currency translation adjustments:
Translation adjustments arising during the period
$
(12,088
)
$
—
$
(12,088
)
$
746
$
—
$
746
Adjustment for sale of a business with foreign operations
(41
)
—
(41
)
—
—
—
(12,129
)
—
(12,129
)
746
—
746
Unrealized (losses) gains on available-for-sale securities:
Unrealized (losses) gains for the period, net
(8,878
)
3,552
(5,326
)
27,738
(11,096
)
16,642
Reclassification adjustment for write-down and realization of loss on sale of available-for-sale securities included in net income
—
—
—
785
(314
)
471
(8,878
)
3,552
(5,326
)
28,523
(11,410
)
17,113
Pension and other postretirement plans:
Amortization of net prior service cost (credit) included in net income
69
(27
)
42
(102
)
40
(62
)
Amortization of net actuarial loss (gain) included in net income
629
(252
)
377
(7,182
)
2,873
(4,309
)
698
(279
)
419
(7,284
)
2,913
(4,371
)
Cash flow hedge:
Gain for the period
179
(71
)
108
172
(69
)
103
Other Comprehensive (Loss) Income
$
(20,130
)
$
3,202
$
(16,928
)
$
22,157
$
(8,566
)
$
13,591
The accumulated balances related to each component of other comprehensive income are as follows:
(in thousands, net of taxes)
Cumulative
Foreign
Currency
Translation
Adjustment
Unrealized Gain
on Available-for-
Sale Securities
Unrealized Gain
on Pensions
and Other
Postretirement
Plans
Cash Flow
Hedge
Accumulated
Other
Comprehensive
Income
Balance as of December 31, 2014
$
8,548
$
52,130
$
392,910
$
(108
)
$
453,480
Other comprehensive (loss) income before reclassifications
(12,088
)
(5,326
)
—
29
(17,385
)
Net amount reclassified from accumulated other comprehensive income
(41
)
—
419
79
457
Other comprehensive (loss) income, net of tax
(12,129
)
(5,326
)
419
108
(16,928
)
Balance as of March 31, 2015
$
(3,581
)
$
46,804
$
393,329
$
—
$
436,552
15
The amounts and line items of reclassifications out of Accumulated Other Comprehensive Income are as follows:
Three Months Ended
March 31
Affected Line Item in the Condensed Consolidated Statement of Operations
(in thousands)
2015
2014
Foreign Currency Translation Adjustments:
Adjustment for sale of a business with foreign operations
$
(41
)
$
—
(Loss) Income from Discontinued
Operations, Net of Tax
Unrealized Gains on Available-for-sale Securities:
Realized loss for the period
$
—
$
785
Other (expense) income, net
—
(314
)
Provision for Income Taxes
—
471
Net of Tax
Pension and Other Postretirement Plans:
Amortization of net prior service cost (credit)
69
(102
)
(1)
Amortization of net actuarial loss (gain)
629
(7,182
)
(1)
698
(7,284
)
Before tax
(279
)
2,913
Provision for Income Taxes
419
(4,371
)
Net of Tax
Cash Flow Hedge
132
212
Interest expense
(53
)
(85
)
Provision for Income Taxes
79
127
Net of Tax
Total reclassification for the period
$
457
$
(3,773
)
Net of Tax
____________
(1)
These accumulated other comprehensive income components are included in the computation of net periodic pension and postretirement plan cost (see Note 9).
12. CONTINGENCIES
Litigation and Legal Matters.
The Company and its subsidiaries are involved in various legal proceedings that arise in the ordinary course of its business. Although the outcomes of the legal claims and proceedings against the Company cannot be predicted with certainty, based on currently available information, management believes that there are no existing claims or proceedings that are likely to have a material effect on the Company's business, financial condition, results of operations or cash flows. Also, based on currently available information, management is of the opinion that the exposure to future material losses from existing legal proceedings is not reasonably possible, or that future material losses in excess of the amounts accrued are not reasonably possible.
Certain Kaplan subsidiaries are subject to
two
unsealed cases filed by former employees that include, among other allegations, claims under the False Claims Act relating to eligibility for Title IV funding. The U.S. Government declined to intervene in all cases, and, as previously reported, court decisions either dismissed the cases in their entirety or narrowed the scope of their allegations. The two cases are captioned:
United States of America
ex rel.
Carlos Urquilla-Diaz
et al
.
v
. Kaplan University
et al. (unsealed March 25, 2008) and
United States of America
ex rel.
Charles Jajdelski
v
. Kaplan Higher Education Corp
. et al. (unsealed January 6, 2009).
On August 17, 2011, the U.S. District Court for the Southern District of Florida issued a series of rulings in the Diaz case, which included
three
separate complaints: Diaz, Wilcox and Gillespie. The court dismissed the Wilcox complaint in its entirety; dismissed all False Claims Act allegations in the Diaz complaint, leaving only an individual employment claim; and dismissed in part the Gillespie complaint, thereby limiting the scope and time frame of its False Claims Act allegations regarding compliance with the U.S. Federal Rehabilitation Act. On October 31, 2012, the court entered summary judgment in favor of the Company as to the sole remaining employment claim in the Diaz complaint. On July 16, 2013, the court likewise entered summary judgment in favor of the Company on all remaining claims in the Gillespie complaint. Diaz and Gillespie each appealed to the U.S. Court of Appeals for the Eleventh Judicial Court. Arguments on both appeals were heard on February 3, 2015. On March 11, 2015, the court issued a decision affirming the lower court's dismissal of all of Gillespie's claims and
three
of the
four
Diaz claims but reversing and remanding on
one
remaining claim.
On July 7, 2011, the U.S. District Court for the District of Nevada dismissed the Jajdelski complaint in its entirety and entered a final judgment in favor of Kaplan. On February 13, 2013, the U.S. Circuit Court for the Ninth Judicial Circuit affirmed the dismissal in part and reversed the dismissal on
one
allegation under the False Claims Act relating to eligibility for Title IV funding based on claims of false attendance. The surviving claim was remanded to the District Court, where Kaplan has moved for summary judgment, which the court granted on March 9, 2015; this ruling could be appealed by the plaintiff.
16
ED Program Reviews.
The U.S. Department of Education (ED) has undertaken program reviews at various KHE locations. Currently, there are
five
pending program reviews, including the ED’s final reports on the program reviews at KHE’s Broomall, PA, and Pittsburgh, PA, locations, and the program review at Kaplan University.
The Company does not expect the open program reviews to have a material impact on KHE; however, the results of open program reviews and their impact on Kaplan’s operations are uncertain.
The 90/10 Rule
. Under regulations referred to as the 90/10 rule, a KHE school would lose its eligibility to participate in Title IV programs for a period of at least
two
fiscal years if the institution derives more than 90% of its receipts from Title IV programs, as calculated on a cash basis in accordance with the Higher Education Act and applicable ED regulations, in each of two consecutive fiscal years. An institution with Title IV receipts exceeding
90%
for a single fiscal year would be placed on provisional certification and may be subject to other enforcement measures. The 90/10 rule calculations are performed for each OPEID unit. KHE is taking various measures to reduce the percentage of its receipts attributable to Title IV funds, including modifying student payment options; emphasizing direct-pay and employer-paid education programs; encouraging students to carefully evaluate the amount of their Title IV borrowing; eliminating some programs; cash-matching; and developing and offering additional non-Title IV-eligible certificate preparation, professional development and continuing education programs. While there can be no guarantee that these measures will be adequate to prevent the 90/10 ratio at some of the schools from exceeding 90% in the future, management currently estimates that each of KHE's continuing operations campuses will be 90/10 compliant in 2015.
17
13. BUSINESS SEGMENTS
The Company has
six
reportable segments: Kaplan Higher Education, Kaplan Test Preparation, Kaplan International, cable, television broadcasting and other businesses.
The following table summarizes financial information related to each of the Company’s business segments:
Three Months Ended
March 31
(in thousands)
2015
2014
Operating Revenues
Education
$
500,602
$
522,154
Cable
198,723
203,921
Television broadcasting
83,564
85,651
Other businesses
63,259
24,913
Corporate office
—
—
Intersegment elimination
—
(98
)
$
846,148
$
836,541
Income (Loss) From Operations
Education
$
(22,849
)
$
1,862
Cable
39,076
41,162
Television broadcasting
38,562
44,386
Other businesses
(5,162
)
(10,747
)
Corporate office
(3,072
)
2,206
$
46,555
$
78,869
Equity in (Losses) Earnings of Affiliates, Net
(404
)
4,052
Interest Expense, Net
(7,962
)
(8,221
)
Other (Expense) Income, Net
(1,105
)
133,273
Income from Continuing Operations Before Income Taxes
$
37,084
$
207,973
Depreciation of Property, Plant and Equipment
Education
$
18,528
$
16,416
Cable
36,348
33,787
Television broadcasting
2,109
1,994
Other businesses
1,302
520
Corporate office
258
500
$
58,545
$
53,217
Amortization of Intangible Assets
Education
$
1,507
$
1,924
Cable
31
35
Television broadcasting
63
—
Other businesses
3,168
758
Corporate office
—
—
$
4,769
$
2,717
Net Pension (Credit) Expense
Education
$
3,947
$
4,143
Cable
975
864
Television broadcasting
391
320
Other businesses
193
164
Corporate office
(16,938
)
(17,679
)
$
(11,432
)
$
(12,188
)
18
Asset information for the Company’s business segments are as follows:
As of
(in thousands)
March 31,
2015
December 31,
2014
Identifiable Assets
Education
$
1,535,949
$
1,781,543
Cable television
1,254,511
1,253,764
Television broadcasting
299,983
305,426
Other businesses
488,748
518,807
Corporate office
509,720
524,627
$
4,088,911
$
4,384,167
Investments in Marketable Equity Securities
184,915
193,793
Investments in Affiliates
36,120
19,811
Prepaid Pension Cost
1,164,001
1,152,488
Assets Held for Sale
51,443
2,060
Total Assets
$
5,525,390
$
5,752,319
The Company’s education division comprises the following operating segments:
Three Months Ended
March 31
(in thousands)
2015
2014
Operating Revenues
Higher education
$
237,568
$
253,779
Test preparation
69,226
67,804
Kaplan international
192,081
198,847
Kaplan corporate and other
1,859
2,014
Intersegment elimination
(132
)
(290
)
$
500,602
$
522,154
Income (Loss) from Operations
Higher education
$
593
$
13,144
Test preparation
(4,334
)
(6,628
)
Kaplan international
7,717
9,858
Kaplan corporate and other
(26,857
)
(14,556
)
Intersegment elimination
32
44
$
(22,849
)
$
1,862
Depreciation of Property, Plant and Equipment
Higher education
$
4,828
$
7,740
Test preparation
2,890
3,784
Kaplan international
4,654
4,680
Kaplan corporate and other
6,156
212
$
18,528
$
16,416
Amortization of Intangible Assets
$
1,507
$
1,924
Pension Expense
Higher education
$
2,532
$
2,628
Test preparation
775
722
Kaplan international
106
89
Kaplan corporate and other
534
704
$
3,947
$
4,143
Identifiable assets for the Company’s education division consist of the following:
As of
(in thousands)
March 31,
2015
December 31,
2014
Identifiable assets
Higher education
$
557,851
$
749,421
Test preparation
169,493
167,055
Kaplan international
776,129
838,148
Kaplan corporate and other
32,476
26,919
$
1,535,949
$
1,781,543
19
Item 2. Management’s Discussion and Analysis of Results of Operations and Financial Condition.
This analysis should be read in conjunction with the condensed consolidated financial statements and the notes thereto.
Results of Operations
The Company
reported income from continuing operations attributable to common shares of
$21.4 million
(
$3.62
per share) for the first quarter of 2015, compared to
$130.4 million
(
$17.56
per share) for the first quarter of
2014
. Net income attributable to common shares was
$20.6 million
(
$3.48
per share) for the first quarter ended
March 31, 2015
, compared to
$132.1 million
(
$17.79
per share) for the first quarter of last year. Net income includes
$0.8 million
(
$0.14
per share) in losses and
$1.7 million
(
$0.23
per share) in income from discontinued operations for the first quarter of
2015
and
2014
, respectively. (Refer to “Discontinued Operations” discussion below.)
In connection with the Berkshire exchange transaction that closed on June 30, 2014, the Company acquired
1,620,190
shares of its Class B common stock, resulting in
21%
fewer diluted shares outstanding in the first quarter of 2015, versus the same period in 2014.
Items included in the Company’s income from continuing operations for the first quarter of
2015
:
•
$10.7 million
in restructuring charges and accelerated depreciation at the education division (after-tax impact of
$6.8 million
, or
$1.17
per share);
•
$6.0 million
gain on the formation of a joint venture (after-tax impact of
$3.6 million
, or
$0.50
per share); and
•
$6.8 million
in non-operating unrealized foreign currency losses (after-tax impact of
$4.4 million
, or
$0.75
per share).
Items included in the Company’s income from continuing operations for the first quarter of
2014
:
•
$4.5 million
in early retirement program expense at the corporate office (after-tax impact of
$2.9 million
, or
$0.39
per share);
•
$127.7 million
gain on the sale of the corporate headquarters building (after-tax impact of
$81.8 million
, or
$11.13
per share); and
•
$5.0 million
in non-operating unrealized foreign currency gains (after-tax impact of
$3.2 million
, or
$0.44
per share).
Revenue for the first quarter of
2015
was
$846.1 million
, up
1%
from
$836.5 million
in the first quarter of
2014
. Revenues increased in other businesses, while revenues were down at the education, cable and television broadcasting divisions. The Company reported operating income of
$46.6 million
for the first quarter of
2015
, compared to
$78.9 million
for the first quarter of
2014
. Operating results were down at the education, television broadcasting and cable divisions, offset by improvement in other businesses.
In November 2014, the Company announced that its Board of Directors authorized management to proceed with plans for the complete legal and structural separation of Cable ONE, Inc., a Graham Holdings subsidiary, from Graham Holdings. Following the proposed transaction, Cable ONE will be an independent, publicly traded company. The Company intends to complete the proposed transaction later in 2015. The proposed transaction will be structured as a tax-free spin-off of Cable ONE to the stockholders of the Company. The transaction is contingent on the satisfaction of a number of conditions, including completion of the review process by the Securities and Exchange Commission of required filings under applicable securities regulations, other applicable regulatory approvals and the final approval of transaction terms by the Company’s Board of Directors.
On February 12, 2015, Kaplan entered into a Purchase and Sale Agreement with Education Corporation of America (ECA) to sell substantially all of the assets of its KHE Campuses business, consisting of thirty-eight nationally accredited ground campuses, and certain related assets, in exchange for a preferred equity interest in ECA. The transaction is contingent upon certain regulatory and accrediting agency approvals and is expected to close in the third quarter of 2015.
20
Division Results
Education
Education division revenue totaled
$500.6 million
for the first quarter of 2015, compared with revenue of
$522.2 million
for the same period of
2014
. Kaplan reported an operating loss of
$22.8 million
for the first quarter of
2015
, compared to operating income of
$1.9 million
for the first quarter of
2014
. Operating results for the first quarter of
2015
include restructuring costs of
$10.7 million
.
A summary of Kaplan’s operating results for the
first
quarter of
2015
compared to
2014
is as follows:
Three Months Ended
March 31
(in thousands)
2015
2014
% Change
Revenue
Higher education
$
237,568
$
253,779
(6
)
Test preparation
69,226
67,804
2
Kaplan international
192,081
198,847
(3
)
Kaplan corporate and other
1,859
2,014
(8
)
Intersegment elimination
(132
)
(290
)
—
$
500,602
$
522,154
(4
)
Operating Income (Loss)
Higher education
$
593
$
13,144
(95
)
Test preparation
(4,334
)
(6,628
)
35
Kaplan international
7,717
9,858
(22
)
Kaplan corporate and other
(25,350
)
(12,632
)
—
Amortization of intangible assets
(1,507
)
(1,924
)
22
Intersegment elimination
32
44
—
$
(22,849
)
$
1,862
—
Kaplan Higher Education (KHE) includes Kaplan’s domestic postsecondary education businesses, made up of fixed-facility colleges and online postsecondary and career programs. KHE also includes the domestic professional training and other continuing education businesses
.
In 2012, KHE began implementing plans to close or merge 13 ground campuses, consolidate other facilities and reduce its workforce. The last two of these campus closures were completed in the second quarter of 2014. In April 2014, KHE announced plans to close two additional ground campuses, and in July 2014, KHE announced plans to close another three campuses; KHE will teach out the current students and the campus closures will be completed by the end of 2015. In July 2014, KHE also announced plans to further reduce its workforce. In connection with these and other plans, KHE incurred
$2.8 million
in restructuring costs the first quarter of
2015
, including severance (
$1.1 million
), lease obligation losses (
$0.9 million
), accelerated depreciation (
$0.7 million
) and other items (
$0.1 million
).
In February 2015, Kaplan entered into a Purchase and Sale Agreement with ECA to sell substantially all of the remaining assets of its KHE Campuses business. The transaction is contingent upon certain regulatory and accrediting agency approvals and is expected to close in the third quarter of 2015. KHE results include revenue and operating losses related to all of the KHE Campuses business as follows:
Three Months Ended
March 31
(in thousands)
2015
2014
Revenue
$
61,409
$
71,098
Operating loss
$
(9,358
)
$
(4,483
)
In the
first
quarter of
2015
, KHE revenue declined
6%
due largely to declines in average enrollments at Kaplan University and KHE campuses that reflect weaker market demand over the past year, lower average tuition and the impact of closed campuses. The weaker market demand was most pronounced at KHE’s ground campuses in non-degree vocational programs. KHE operating results were down in the
first
quarter of 2015 due to revenue declines, increased marketing spending at Kaplan University and restructuring costs in the first quarter of 2015.
New higher education student enrollments at KHE declined
11%
in the
first
quarter of
2015
(down
9%
at Kaplan University and down
15%
at the Other Campuses). The decline reflects the generally lower demand across KHE and the impact of closed campuses.
21
Total students at
March 31, 2015
, were down
8%
compared to
March 31, 2014
, and increased
7%
compared to
December 31, 2014
.
A summary of student enrollments is as follows:
As of
March 31,
2015
December 31,
2014
March 31,
2014
Kaplan University
45,680
42,469
47,109
Other Campuses
14,850
14,266
18,842
60,530
56,735
65,951
Kaplan University and Other Campuses enrollments at
March 31, 2015
and
2014
, by degree and certificate programs, are as follows:
As of March 31
2015
2014
Certificate
21.1
%
21.6
%
Associate’s
26.8
%
30.6
%
Bachelor’s
35.2
%
32.3
%
Master’s
16.9
%
15.5
%
100.0
%
100.0
%
Kaplan Test Preparation (KTP) includes Kaplan’s standardized test preparation programs.
KTP revenue increased
2%
for the
first
quarter of
2015
. Excluding revenues from acquired businesses, KTP revenue decreased
2%
in the first quarter of 2015. Enrollment was down
1%
for the
first
quarter of
2015
due to declines in graduate programs, offset by growth in pre-college programs. KTP operating results improved in the first quarter of 2015 due to a reduction in operating expenses from tighter cost controls.
Kaplan International includes English-language programs, and postsecondary education and professional training businesses largely outside the United States. Kaplan International revenue declined
3%
in the
first
quarter of
2015
due to the adverse impact of foreign exchange rates and enrollment declines in English-language programs, offset by growth in Australia and Singapore higher education programs. Kaplan International operating income was down in the
first
quarter of
2015
due to declines in English-language results, offset by improved results from operations in Australia and Singapore.
Kaplan corporate and other represents unallocated expenses of Kaplan, Inc.’s corporate office, other minor businesses and certain shared activities.
In the first quarter of 2015, Kaplan corporate recorded
$7.6 million
in restructuring charges, including accelerated depreciation (
$6.5 million
) and lease obligation losses (
$1.1 million
), related to office space managed by Kaplan corporate. Additional estimated accelerated depreciation (
$9.7 million
) and lease obligation losses (
$4.2 million
) are expected to be recorded in the second quarter of 2015. Kaplan corporate expenses also increased in the first quarter of 2015 due to increased spending for new business initiatives and replacement of its human resource system.
Kaplan continues to evaluate its cost structure and is pursuing additional cost savings opportunities. This will result in additional restructuring plans and related costs in 2015 of approximately $21 million.
Cable
Cable division revenue declined
3%
in the
first
quarter of
2015
to
$198.7 million
, from
$203.9 million
for the
first
quarter of
2014
, due to
5%
fewer customers and
9%
fewer Primary Service Units (PSUs). Operating expenses in the
first
quarter declined
2%
, from
$162.8 million
to
$159.6 million
, due to fewer customers and reduced programming costs, offset by an increase in depreciation expense. Cable division operating income declined
5%
in the
first
quarter of
2015
to
$39.1 million
, from
$41.2 million
in the
first
quarter of
2014
.
The cable division continues its focus on higher margin businesses, namely high-speed data and business sales. Residential high-speed data revenue increased
5%
in the first quarter of 2015 on a
2%
customer gain and business sales increased
17%
on a
16%
increase in business customers. Overall, business sales comprised
10%
of total revenue for the first quarter of 2015, compared with
9%
of total revenue for the first quarter of 2014. Due to rapidly rising programming costs and shrinking margins, video sales now have less value and emphasis (video PSUs were down
20%
over the first quarter of last year) and programming costs have been reduced significantly.
The cable division also continues its focus on higher lifetime value customers who are less attracted by discounting, require less support and churn less. Operating income margins are down slightly to
19.7%
in the first quarter of 2015 from
20.2%
in the first quarter of 2014.
22
PSUs include about
5,500
subscribers who receive free basic cable service, primarily local governments, schools, and other organizations as required by various franchise agreements.
A summary of PSUs and total customers is as follows:
As of March 31
2015
2014
Video
421,331
524,563
High-speed data
496,579
484,168
Voice
145,393
165,859
Total Primary Service Units (PSUs)
1,063,303
1,174,590
Total Customers
678,091
714,010
Television Broadcasting
Revenue at the television broadcasting division decreased
2%
to
$83.6 million
in the first quarter of
2015
, from
$85.7 million
in the same period of
2014
; operating income for the first quarter of
2015
was down
13%
to
$38.6 million
, from
$44.4 million
in the same period of
2014
. The decrease in revenue is due to a
$1.7 million
decrease in political advertising revenue compared to the first quarter of
2014
and
$9.5 million
in incremental winter Olympics-related advertising revenue at the Company’s NBC affiliates booked in the prior year, offset by revenues from the Super Bowl at the Company's NBC affiliates in February 2015 and a
$2.3 million
in increased retransmission revenues. The decline in operating income is due to the revenue decline and an increase in spending on digital initiatives.
In the first quarter of 2015, the Company’s WKMG station in Orlando, FL renewed their network affiliation agreement with CBS for a four-year term ending in April 2019.
Other Businesses
Other businesses includes the operating results of The Slate Group and Foreign Policy Group, which publish online and print magazines and websites; SocialCode, a marketing solutions provider helping companies with marketing on social-media platforms; Celtic Healthcare, a provider of home health and hospice services; Forney, a global supplier of products and systems that control and monitor combustion processes in electric utility and industrial applications; and Trove, a digital innovation team that builds products and technologies in the news space. Other businesses also includes a number of businesses acquired during 2014. These businesses include:
- VNA-TIP Healthcare of Bridgeton, MO, operating home health and hospice service in Missouri and Illinois;
- Joyce/Dayton Corp., a Dayton, OH-based manufacturer of screw jacks and other linear motion systems; and
- Residential Healthcare Group, Inc. (Residential), a leading provider of skilled home health care and hospice services in Michigan and Illinois.
In January 2015, Celtic Healthcare and Allegheny Health Network (AHN) formed a joint venture to combine each other’s home health and hospice assets in the western Pennsylvania region. Celtic manages the operations of the joint venture for a fee and holds a 40% interest. The pro rata operating results of the joint venture are included in the Company’s equity in earnings of affiliates. In connection with this transaction, the Company recorded a noncash pre-tax gain of
$6.0 million
in the first quarter of 2015 that is included in Other Non-Operating Income.
The increase in revenues and operating results for the first quarter of 2015 is primarily due to newly acquired businesses in 2014, and increased revenues and improved results at SocialCode and Slate.
Corporate Office
Corporate office includes the expenses of the Company’s corporate office, the pension credit for the Company’s traditional defined benefit plan and certain continuing obligations related to prior business dispositions. In the first quarter of 2014, the corporate office implemented a Separation Incentive Program that resulted in early retirement program expense of
$4.5 million
, which is being funded from the assets of the Company’s pension plan. Excluding early retirement program expense, the total pension credit for the Company’s traditional defined benefit plan was
$17.1 million
and
$22.4 million
in the first
three
months of
2015
and
2014
, respectively.
Without the pension credit and early retirement program expense, corporate office expenses increased in the first quarter of 2015 due primarily to higher executive compensation costs and expenses related to the cable spin-off transaction.
23
Equity in (Losses) Earnings of Affiliates
At March 31, 2015, the Company held a 40% interest in the Celtic joint venture and Residential Home Health Illinois, a 42.5% interest in Residential Hospice Illinois and interests in several other affiliates. At March 31, 2014, the Company held a
16.5%
interest in Classified Ventures, LLC (CV) and interests in several other affiliates. On October 1, 2014, the Company and the remaining partners in CV completed the sale of their entire stakes in CV.
The Company recorded equity in losses of affiliates of
$0.4 million
for the
first
quarter of
2015
, compared to income of
$4.1 million
for the
first
quarter of
2014
. The equity in earnings of affiliates for the first quarter of 2014 was from the Company’s CV investment.
Other Non-Operating (Expense) Income
The Company recorded total other non-operating expense, net, of
$1.1 million
for the
first
quarter of
2015
, compared to income of
$133.3 million
for the
first
quarter of
2014
.
First quarter 2015 non-operating expense included
$6.8 million
in unrealized foreign currency losses and other items, offset by a
$6.0 million
gain on the Celtic joint venture transaction. The
first
quarter
2014
non-operating income, net, included a pre-tax
$127.7 million
gain on the sale of the headquarters building,
$5.0 million
in unrealized foreign currency gains and other items.
Net Interest Expense and Related Balances
The Company incurred net interest expense of
$8.0 million
for the
first
quarter
of
2015
, compared to
$8.2 million
for the first quarter of
2014
. At
March 31, 2015
, the Company had
$404.8 million
in borrowings outstanding at an average interest rate of
7.2%
and cash, marketable equity securities and other investments of
$865.9 million
.
Provision for Income Taxes
The effective tax rate for income from continuing operations for the first
quarter of
2015
was
39.1%
, compared to
37.2%
for the first
quarter of
2014
.
Discontinued Operations
In the third quarter of 2014, Kaplan completed the sale of three of its schools in China that were previously part of Kaplan International. An additional school was sold by Kaplan in January 2015.
In the second quarter of 2014, the Company closed on the Berkshire exchange transaction, which included the disposition of WPLG, the Company's Miami-based television station.
As a result of these transactions, income from continuing operations excludes the operating results and related loss on dispositions of these businesses, which have been reclassified to discontinued operations, net of tax, for all periods presented.
Earnings (Loss) Per Share
The calculation of diluted earnings per share for the
first
quarter of
2015
was based on
5,790,768
weighted average shares outstanding, compared to
7,352,230
for the
first
quarter of
2014
. At
March 31, 2015
, there were
5,831,089
shares outstanding and the Company had remaining authorization from the Board of Directors to purchase up to
159,219
shares of Class B common stock. The earnings per share computations for the first quarter of 2015 were favorably impacted by the 1,620,190 common shares repurchased as part of the Berkshire exchange transaction.
24
Kaplan Higher Education (KHE) Regulatory Matters
The Department of Education (ED) convened a negotiated rulemaking committee in September 2013 to develop new proposed gainful employment regulations. A final regulation was released on October 31, 2014. The final regulation implements debt-to-earnings thresholds that, effective July 1, 2015, will require each program subject to the GE regulations (which are all of Kaplan’s programs) to show that its graduates’ debt payments on loans taken to attend the program are no more than specified percentages of annual or discretionary income. The ED will calculate this debt-to-earnings ratio using income information gained from the Social Security Administration and federal Title IV and private loan data provided by the schools. If a program’s graduates’ debt payments exceed 8% of the graduates’ mean and median annual earnings and 20% of the graduates’ mean and median discretionary earnings, the program will be placed on a warning status requiring certain disclosures to the public. Four consecutive years on a warning status will result in the program becoming ineligible for federal aid Title IV participation. If a program’s graduates’ debt payments exceed 12% of the graduates’ mean and median annual earnings and 30% of the graduates’ mean and median discretionary earnings, the program will fail the gainful employment test. If a program fails the test two times within three years, it will become ineligible for federal aid Title IV participation. The regulation also includes revised requirements for program approval and public disclosure of certain outcomes (graduation, placement, repayment rates and other consumer information).
Some of the data needed to compute program eligibility under the regulatory language are not readily accessible, including graduate incomes, which will be compiled by the Social Security Administration. In addition, the continuing eligibility of programs for Title IV funding may be affected by factors beyond Kaplan’s control, such as changes in the actual or deemed income level of its graduates, changes in student borrowing levels, increases in interest rates, changes in the U.S. Federal poverty income level relevant for calculating one of the proposed metrics and other factors. As a result, the ultimate outcome of GE regulations and their impact on Kaplan’s operations are still uncertain. Kaplan is making efforts to mitigate the potential negative impact of GE. These efforts include increasing career services support, implementing financial literacy counseling, creating program-specific tuition reductions and scholarships, and revising the pricing model to implement a tuition cap for at-risk programs. Although Kaplan is taking these and other steps to address compliance with GE regulations, there can be no guarantee that these measures will be adequate to prevent a material number of programs from either failing the GE tests or being put on warning status. This could cause Kaplan to eliminate or limit enrollments in certain educational programs at some or all of its schools, result in the loss of student access to Title IV programs and have a material adverse effect on KHE's revenues, operating income, cash flows and the estimated fair value of the reporting unit.
Financial Condition: Capital Resources and Liquidity
Acquisitions, Dispositions and Exchanges
Acquisitions.
In the first
three
months of
2015
, the Company did
no
t make any acquisitions.
In the first
three
months of
2014
, the Company acquired
one
small business included in its education division; the purchase price allocation comprised goodwill.
On April 1, 2014, Celtic Healthcare acquired VNA-TIP Healthcare, a provider of home health and hospice services in Missouri and Illinois.
On May 30, 2014, the Company completed its acquisition of Joyce/Dayton Corp., a Dayton, OH-based manufacturer of screw jacks and other linear motion systems.
On July 3, 2014, the Company completed its acquisition of an
80%
interest in Residential Healthcare Group, Inc., the parent company of Residential Home Health and Residential Hospice, providers of skilled home health care and hospice services in Michigan and Illinois.
Residential Healthcare Group, Inc. has a
40%
ownership interest in Residential Home Health Illinois and a
42.5%
ownership interest in Residential Hospice Illinois, which are accounted for as investments in affiliates.
The operating results of these businesses are included in other businesses.
Dispositions.
In the third quarter of 2014, Kaplan completed the sale of
three
of its schools in China that were previously included as part of Kaplan International. In January 2015, Kaplan completed the sale of an additional school in China.
On February 12, 2015, Kaplan entered into a Purchase and Sale Agreement with Education Corporation of America (ECA) to sell substantially all of the assets of its KHE Campuses business, consisting of
38
nationally accredited ground campuses and certain related assets, in exchange for a preferred equity interest in ECA.
KHE Campuses schools that have been closed or are in the process of closing are not included in the sale transaction. The transaction is contingent upon certain regulatory and accrediting agency approvals and is expected to close in the third quarter of 2015.
The Company expects to report a pre-tax loss on the transaction that is not material to the Company's overall financial position.
25
Exchanges.
On June 30, 2014, the Company and Berkshire Hathaway Inc. completed a previously announced transaction in which Berkshire acquired a wholly-owned subsidiary of the Company that included, among other things, WPLG, a Miami-based television station,
2,107
Class A Berkshire shares and
1,278
Class B Berkshire shares owned by Graham Holdings and
$327.7 million
in cash, in exchange for
1,620,190
shares of Graham Holdings Class B common stock owned by Berkshire Hathaway (Berkshire exchange transaction).
Other.
In January 2015, Celtic and AHN closed on the formation of a joint venture to combine each other’s home health and hospice assets in the western Pennsylvania region.
Although Celtic manages the operations of the joint venture, Celtic holds a
40%
interest in the joint venture, so the operating results of the joint venture are not consolidated and the pro rata operating results are included in the Company’s equity in earnings of affiliates.
Celtic’s revenues from the western Pennsylvania region that are now part of the joint venture made up
29%
of total Celtic revenues in 2014.
The Company’s income from continuing operations excludes the sold Kaplan China schools and WPLG, which have been reclassified to discontinued operations, net of tax
.
Capital Expenditures
During the first
three
months of
2015
, the Company’s capital expenditures totaled
$42.5 million
. This amount includes assets acquired during the year, whereas the amounts reflected in the Company's Condensed Statements of Cash Flows are based on cash payments made during the relevant periods. The Company estimates that its capital expenditures will be in the range of
$225
million to
$250
million in
2015
, including a full-year estimate for the Cable division.
Liquidity
The Company's borrowings declined by
$41.1 million
, to
$404.8 million
at
March 31, 2015
, as compared to borrowings of
$445.9 million
at
December 31, 2014
, due to the payoff of the AUD 50 million borrowing in March 2015. At
March 31, 2015
, the Company had cash and cash equivalents, restricted cash and investments in marketable securities and other investments totaling
$865.9 million
, compared with
$1,024.4 million
at
December 31, 2014
. The decrease is from significant income tax payments in the first quarter of 2015 and other investing and financing activities.
As of
March 31, 2014
, the Company held investments in commercial paper totaling
$99.9 million
with original maturities of 91 to 180 days. The Company did not have any investments in commercial paper at
March 31, 2015
with original maturities of 91 to 180 days. For the first
three
months of 2014, these investments are presented in the Company's Condensed Consolidated Statements of Cash Flows as net cash used in investing activities.
The Company expects to receive a dividend of about $450 million on or around the effective date of the cable spin-off transaction later in 2015. The Company also intends to retire the Series A redeemable preferred stock in October 2015.
On March 27, 2014, the Company completed the sale of its headquarters building for approximately
$158.0 million
.
In June 2011, the Company entered into a credit agreement (the Credit Agreement) providing for a U.S.
$450 million
, AUD
50 million
four year revolving credit facility (the Facility), with each of the lenders party thereto, JPMorgan Chase Bank, N.A., as Administrative Agent (JP Morgan), and J.P. Morgan Australia Limited, as Australian Sub-Agent. The Facility will expire on June 17, 2015, unless the Company and the banks agree to extend the term. The Company expects to replace the revolving credit facility with a new revolving credit facility in 2015.
In September 2013, Standard and Poor’s affirmed the Company’s “BBB” long-term corporate debt rating and changed the outlook from Negative to Stable. In addition, S&P upgraded the Company’s short-term corporate debt rating from “A-3” to “A-2”. On March 12, 2014, Moody’s placed the Company’s senior unsecured rating and its Prime-2 commercial paper rating on review for downgrade. On June 26, 2014, Moody’s downgraded the Company’s long-term credit ratings by two levels from “Baa1” to “Baa3” and the short-term rating by one level from Prime-2 to Prime 3 and changed the outlook to stable. In November 2014, S&P placed the Company’s “BBB” corporate credit rating and “A-2” commercial paper rating on Credit Watch with negative implications, and Moody’s placed the Company's “Baa3” senior unsecured rating under review for possible downgrade. The Company’s current credit ratings are as follows:
Moody’s
Standard
& Poor’s
Long-term
Baa3
BBB
Short-term
Prime-3
A-2
26
At
March 31, 2015
and
December 31, 2014
, the Company had working capital of
$637.9 million
and
$639.9 million
, respectively. The Company maintains working capital levels consistent with its underlying business requirements and consistently generates cash from operations in excess of required interest or principal payments. The Company expects to fund its estimated capital needs primarily through existing cash balances and internally generated funds. In management’s opinion, the Company will have sufficient liquidity to meet its various cash needs throughout
2015
.
There were no significant changes to the Company’s contractual obligations or other commercial commitments from those disclosed in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2014
.
Forward-Looking Statements
This report contains certain forward-looking statements that are based largely on the Company’s current expectations.
Forward-looking statements are subject to certain risks and uncertainties that could cause actual results and achievements to differ materially from those expressed in the forward-looking statements.
For more information about these forward-looking statements and related risks, please refer to the section titled “Forward-Looking Statements” in Part I of the Company’s Annual Report on Form 10-K.
Item 3. Quantitative and Qualitative Disclosures about Market Risk.
The Company is exposed to market risk in the normal course of its business due primarily to its ownership of marketable equity securities, which are subject to equity price risk; to its borrowing and cash-management activities, which are subject to interest rate risk; and to its foreign business operations, which are subject to foreign exchange rate risk. The Company’s market risk disclosures set forth in its
2014
Annual Report filed on Form 10-K have not otherwise changed significantly.
Item 4. Controls and Procedures.
(a) Evaluation of Disclosure Controls and Procedures
An evaluation was performed by the Company’s management, with the participation of the Company’s Chief Executive Officer (the Company’s principal executive officer) and the Company’s Senior Vice President-Finance (the Company’s principal financial officer), of the effectiveness of the Company’s disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)), as of
March 31, 2015
. Based on that evaluation, the Company’s Chief Executive Officer and Senior Vice President-Finance have concluded that the Company’s disclosure controls and procedures, as designed and implemented, are effective in ensuring that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms and is accumulated and communicated to management, including the Chief Executive Officer and Senior Vice President-Finance, in a manner that allows timely decisions regarding required disclosure.
(b) Changes in Internal Control Over Financial Reporting
There has been no change in the Company’s internal control over financial reporting during the quarter ended
March 31, 2015
that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
27
PART II. OTHER INFORMATION
Item 6. Exhibits.
Exhibit
Number
Description
3.1
Restated Certificate of Incorporation of the Company dated November 13, 2003 (incorporated by reference to Exhibit 3.1 to the Company’s Annual Report on Form 10-K for the fiscal year ended December 28, 2003).
3.2
Certificate of Amendment, effective November 29, 2013, to the Restated Certificate of Incorporation of the Company (incorporated by reference to Exhibit 3.1 to the Company’s current Report on Form 8-K dated November 29, 2013).
3.3
Certificate of Designation for the Company’s Series A Preferred Stock dated September 22, 2003 (incorporated by reference to Exhibit 3.2 to Amendment No. 1 to the Company’s Current Report on Form 8-K dated September 22, 2003).
3.4
By-Laws of the Company as amended and restated through November 29, 2013 (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K dated November 29, 2013).
4.1
Second Supplemental Indenture dated January 30, 2009, between the Company and The Bank of New York Mellon Trust Company, N.A., as successor to The First National Bank of Chicago, as Trustee (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K dated January 30, 2009).
4.2
Four Year Credit Agreement, dated as of June 17, 2011, among the Company, JPMorgan Chase Bank, N.A., J.P. Morgan Australia Limited, Wells Fargo Bank, N.A., The Royal Bank of Scotland PLC, HSBC Bank USA, National Association, The Bank of New York Mellon, PNC Bank, National Association, Bank of America, N.A., Citibank, N.A. and The Northern Trust Company (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated June 17, 2011).
10.1
Letter Agreement between the Company and Andrew S. Rosen, dated April 7, 2014.*
31.1
Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer.
31.2
Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer.
32
Section 1350 Certification of the Chief Executive Officer and the Chief Financial Officer.
101
The following financial information from Graham Holdings Company Quarterly Report on Form 10-Q for the period ended March 31, 2015, formatted in Extensible Business Reporting Language (XBRL): (i) Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2015 and 2014, (ii) Condensed Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2015 and 2014, (iii) Condensed Consolidated Balance Sheets as of March 31, 2015 and December 31, 2014, (iv) Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2015 and 2014, and (v) Notes to Condensed Consolidated Financial Statements. Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed “furnished” and not “filed” or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, are deemed “furnished” and not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, and otherwise are not subject to liability under these sections.
*A management contract or compensatory plan or arrangement required to be included as an exhibit hereto pursuant to Item 6 of Form 10-Q.
28
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
GRAHAM HOLDINGS COMPANY
(Registrant)
Date: May 11, 2015
/s/ Donald E. Graham
Donald E. Graham,
Chairman & Chief Executive Officer
(Principal Executive Officer)
Date: May 11, 2015
/s/ Hal S. Jones
Hal S. Jones,
Senior Vice President-Finance
(Principal Financial Officer)
29