Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
$1.00 per share | |
☒ | Accelerated filer | ☐ | Non-accelerated filer | ☐ | Smaller reporting company | Emerging growth company |
Item 1. | Business | ||||||||||
Education | |||||||||||
Television Broadcasting | |||||||||||
Manufacturing | |||||||||||
Healthcare | |||||||||||
Automotive | |||||||||||
Other Activities | |||||||||||
Competition | |||||||||||
Executive Officers | |||||||||||
Human Capital | |||||||||||
Forward-Looking Statements | |||||||||||
Available Information | |||||||||||
Item 1A. | Risk Factors | ||||||||||
Item 1B. | Unresolved Staff Comments | ||||||||||
Item 2. | Properties | ||||||||||
Item 3. | Legal Proceedings | ||||||||||
Item 4. | Mine Safety Disclosures | ||||||||||
Item 5. | Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities | ||||||||||
Item 6. | Reserved | ||||||||||
Item 7. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | ||||||||||
Item 7A. | Quantitative and Qualitative Disclosures About Market Risk | ||||||||||
Item 8. | Financial Statements and Supplementary Data | ||||||||||
Item 9. | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure | ||||||||||
Item 9A. | Controls and Procedures | ||||||||||
Item 9B. | Other Information | ||||||||||
Item 9C. | Disclosure Regarding Foreign Jurisdictions that Prevent Inspections | ||||||||||
Item 10. | Directors, Executive Officers and Corporate Governance | ||||||||||
Item 11. | Executive Compensation | ||||||||||
Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters | ||||||||||
Item 13. | Certain Relationships and Related Transactions and Director Independence | ||||||||||
Item 14. | Principal Accounting Fees and Services | ||||||||||
Item 15. | Exhibits, Financial Statement Schedules | ||||||||||
Item 16. | Form 10-K Summary | ||||||||||
INDEX TO EXHIBITS | |||||||||||
SIGNATURES | |||||||||||
INDEX TO FINANCIAL INFORMATION | |||||||||||
Management’s Discussion and Analysis of Results of Operations and Financial Condition (Unaudited) | |||||||||||
Financial Statements: | |||||||||||
Report of Independent Registered Public Accounting Firm | |||||||||||
Consolidated Statements of Operations for the Three Years Ended December 31, 2021 | |||||||||||
Consolidated Statements of Comprehensive Income for the Three Years Ended December 31, 2021 | |||||||||||
Consolidated Balance Sheets at December 31, 2021 and 2020 | |||||||||||
Consolidated Statements of Cash Flows for the Three Years Ended December 31, 2021 | |||||||||||
Consolidated Statements of Changes in Common Stockholders’ Equity for the Three Years Ended December 31, 2021 | |||||||||||
Notes to Consolidated Financial Statements |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Kaplan International | $ | 726,875 | $ | 653,892 | $ | 750,245 | |||||||||||
Kaplan North America Higher Education | 317,854 | 316,095 | 305,672 | ||||||||||||||
Kaplan North America Supplemental Education | 309,069 | 327,087 | 388,814 | ||||||||||||||
Kaplan Corporate and Intersegment Eliminations | 7,447 | 8,639 | 7,019 | ||||||||||||||
Total Kaplan Revenue | $ | 1,361,245 | $ | 1,305,713 | $ | 1,451,750 |
Station, Location and Year Commercial Operation Commenced | National Market Ranking (a) | Primary Network Affiliation | Expiration Date of FCC License | Expiration Date of Network Agreement | Total Commercial Stations in DMA (b) | |||||||||||||||||||||||||||
KPRC, Houston, TX, 1949 | 9th | NBC | Aug. 1, 2022 | Dec. 31, 2022 | 17 | |||||||||||||||||||||||||||
WDIV, Detroit, MI, 1947 | 15th | NBC | Oct. 1, 2029 | Dec. 31, 2022 | 10 | |||||||||||||||||||||||||||
WKMG, Orlando, FL, 1954 | 17th | CBS | Feb. 1, 2029 | June 30, 2022 | 18 | |||||||||||||||||||||||||||
KSAT, San Antonio, TX, 1957 | 31st | ABC | Aug. 1, 2022 | March 31, 2026 | 15 | |||||||||||||||||||||||||||
WJXT, Jacksonville, FL, 1947 | 43rd | None | Feb. 1, 2029 | — | 9 | |||||||||||||||||||||||||||
WCWJ, Jacksonville, FL, 1966 | 43rd | CW | Feb. 1, 2029 | Aug. 31, 2025 | 9 | |||||||||||||||||||||||||||
WSLS, Roanoke, VA, 1952 | 71st | NBC | Oct. 1, 2028 | Dec. 31, 2022 | 8 |
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plan* | Maximum Number of Shares That May Yet Be Purchased Under the Plan* | |||||||||||||||||||
2021 | |||||||||||||||||||||||
October | 12,730 | $ | 601.02 | 12,730 | 314,910 | ||||||||||||||||||
November | 12,957 | 597.04 | 12,957 | 301,953 | |||||||||||||||||||
December | 31,771 | 580.93 | 31,771 | 270,182 | |||||||||||||||||||
Total | 57,458 | $ | 589.01 | 57,458 |
December 31 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | |||||||||||||||||||||||||||||
Graham Holdings Company | 100.00 | 110.05 | 127.41 | 128.13 | 108.51 | 129.40 | |||||||||||||||||||||||||||||
S&P 500 Index | 100.00 | 121.83 | 116.49 | 153.17 | 181.35 | 233.41 | |||||||||||||||||||||||||||||
Composite Peer Group | 100.00 | 140.02 | 131.41 | 173.42 | 229.65 | 116.07 | |||||||||||||||||||||||||||||
Exhibit Number | Description | |||||||
10.9 | ||||||||
10.10 | ||||||||
10.11 | ||||||||
21 | ||||||||
23 | ||||||||
24 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32 | ||||||||
101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | |||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |||||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | |||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |||||||
104 | Cover Page Interactive Data File, formatted in Inline XBRL and included as Exhibit 101 |
GRAHAM HOLDINGS COMPANY | ||||||||
(Registrant) | ||||||||
By | /s/ Wallace R. Cooney | |||||||
Wallace R. Cooney | ||||||||
Chief Financial Officer |
Timothy J. O’Shaughnessy | President, Chief Executive Officer (Principal Executive Officer) and Director | |||||||
Wallace R. Cooney | Chief Financial Officer (Principal Financial Officer) | |||||||
Marcel A. Snyman | Principal Accounting Officer | |||||||
Donald E. Graham | Chairman of the Board | |||||||
Tony Allen | Director | |||||||
Christopher C. Davis | Director | |||||||
Thomas S. Gayner | Director | |||||||
Anne M. Mulcahy | Director | |||||||
G. Richard Wagoner, Jr. | Director | |||||||
Katharine Weymouth | Director |
By | /s/ Wallace R. Cooney | |||||||
Wallace R. Cooney | ||||||||
Attorney-in-Fact |
Management’s Discussion and Analysis of Results of Operations and Financial Condition (Unaudited) | |||||
Financial Statements: | |||||
Report of Independent Registered Public Accounting Firm (PCAOB ID | |||||
Consolidated Statements of Operations for the Three Years Ended December 31, 2021 | |||||
Consolidated Statements of Comprehensive Income for the Three Years Ended December 31, 2021 | |||||
Consolidated Balance Sheets at December 31, 2021 and 2020 | |||||
Consolidated Statements of Cash Flows for the Three Years Ended December 31, 2021 | |||||
Consolidated Statements of Changes in Common Stockholders’ Equity for the Three Years Ended December 31, 2021 | |||||
Notes to Consolidated Financial Statements | |||||
Organization and Nature of Operations | |||||
Summary of Significant Accounting Policies | |||||
Acquisitions and Dispositions of Businesses | |||||
Investments | |||||
Accounts Receivable, Accounts Payable and Accrued Liabilities | |||||
Inventories, Contracts in Progress and Vehicle Floor Plan Payable | |||||
Property, Plant and Equipment | |||||
Leases | |||||
Goodwill and Other Intangible Assets | |||||
Income Taxes | |||||
Debt | |||||
Fair Value Measurements | |||||
Revenue From Contracts With Customers | |||||
Capital Stock, Stock Awards and Stock Options | |||||
Pensions and Other Postretirement Plans | |||||
Other Non-Operating Income | |||||
Accumulated Other Comprehensive Income (Loss) | |||||
Contingencies and Other Commitments | |||||
Business Segments | |||||
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | % Change | ||||||||||||||
Revenue | |||||||||||||||||
Kaplan international | $ | 726,875 | $ | 653,892 | 11 | ||||||||||||
Higher education | 317,854 | 316,095 | 1 | ||||||||||||||
Supplemental education | 309,069 | 327,087 | (6) | ||||||||||||||
Kaplan corporate and other | 14,759 | 12,643 | 17 | ||||||||||||||
Intersegment elimination | (7,312) | (4,004) | — | ||||||||||||||
$ | 1,361,245 | $ | 1,305,713 | 4 | |||||||||||||
Operating Income (Loss) | |||||||||||||||||
Kaplan international | $ | 33,457 | $ | 15,248 | — | ||||||||||||
Higher education | 24,134 | 24,364 | (1) | ||||||||||||||
Supplemental education | 36,919 | 19,705 | 87 | ||||||||||||||
Kaplan corporate and other | (24,715) | (18,266) | (35) | ||||||||||||||
Amortization of intangible assets | (16,001) | (17,174) | 7 | ||||||||||||||
Impairment of long-lived assets | (3,318) | (12,278) | 73 | ||||||||||||||
Intersegment elimination | 97 | 5 | — | ||||||||||||||
$ | 50,573 | $ | 11,604 | — |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | % Change | ||||||||||||||
Revenue | $ | 494,177 | $ | 525,212 | (6) | ||||||||||||
Operating Income | 149,422 | 194,498 | (23) |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | % Change | ||||||||||||||
Revenue | $ | 458,125 | $ | 416,137 | 10 | ||||||||||||
Operating (Loss) Income | (16,048) | 12,328 | — |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | % Change | ||||||||||||||
Revenue | $ | 223,030 | $ | 198,196 | 13 | ||||||||||||
Operating Income | 26,806 | 26,107 | 3 |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | % Change | ||||||||||||||
Revenue | $ | 327,069 | $ | 258,144 | 27 | ||||||||||||
Operating Income (Loss) | 11,771 | (6,196) | — |
As of December 31 | |||||||||||
(In thousands) | 2021 | 2020 | |||||||||
Cash and cash equivalents | $ | 145,886 | $ | 413,991 | |||||||
Restricted cash | 12,957 | 9,063 | |||||||||
Investments in marketable equity securities and other investments | 824,445 | 587,582 | |||||||||
Total debt | 667,501 | 512,555 |
Moody’s | Standard & Poor’s | ||||||||||
Long-term | Ba1 | BB | |||||||||
Outlook | Stable | Stable |
Year Ended December 31 | |||||||||||||||||
(In thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Net cash provided by operating activities | $ | 202,426 | $ | 210,663 | $ | 165,164 | |||||||||||
Net cash (used in) provided by investing activities | (494,635) | 199,371 | (236,735) | ||||||||||||||
Net cash provided by (used in) financing activities | 31,027 | (204,002) | 18,734 | ||||||||||||||
Effect of currency exchange rate change | (3,029) | 2,978 | 2,766 | ||||||||||||||
Net (decrease) increase in cash and cash equivalents and restricted cash | $ | (264,211) | $ | 209,010 | $ | (50,071) |
Year Ended December 31 | |||||||||||||||||
(In thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Net Income | $ | 353,327 | $ | 299,968 | $ | 327,879 | |||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||
Depreciation, amortization and goodwill and other long-lived asset impairment | 162,225 | 161,207 | 121,648 | ||||||||||||||
Amortization of lease right-of-use asset | 73,752 | 89,956 | 84,185 | ||||||||||||||
Net pension benefit, settlement, and special separation benefit expense | (91,898) | (41,573) | (137,909) | ||||||||||||||
Other non-cash activities | (183,742) | (229,134) | (34,714) | ||||||||||||||
Change in operating assets and liabilities | (111,238) | (69,761) | (195,925) | ||||||||||||||
Net Cash Provided by Operating Activities | $ | 202,426 | $ | 210,663 | $ | 165,164 |
Year Ended December 31 | |||||||||||||||||
(In thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Investments in certain businesses, net of cash acquired | $ | (351,882) | $ | (20,080) | $ | (179,421) | |||||||||||
Purchases of property, plant and equipment | (162,537) | (69,591) | (93,504) | ||||||||||||||
Net proceeds from sales of marketable equity securities | 17,463 | 73,771 | 11,804 | ||||||||||||||
Investments in equity affiliates, cost method and other investments | (8,531) | (12,367) | (27,529) | ||||||||||||||
Net proceeds from sales of businesses, property, plant and equipment and other assets | 10,295 | 225,570 | 54,495 | ||||||||||||||
Other | 557 | 2,068 | (2,580) | ||||||||||||||
Net Cash (Used in) Provided by Investing Activities | $ | (494,635) | $ | 199,371 | $ | (236,735) |
Year Ended December 31 | |||||||||||||||||
(In thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Issuance (repayments) of borrowings | $ | 20,539 | $ | (81,276) | $ | 32,548 | |||||||||||
Net borrowing under revolving credit facilities | 134,696 | 76,241 | — | ||||||||||||||
Net (repayments of) proceeds from vehicle floor plan payable | (10,563) | (14,160) | 14,384 | ||||||||||||||
Common shares repurchased | (55,683) | (161,829) | (2,103) | ||||||||||||||
Dividends paid | (30,136) | (29,970) | (29,553) | ||||||||||||||
Other | (27,826) | 6,992 | 3,458 | ||||||||||||||
Net Cash Provided by (Used in) Financing Activities | $ | 31,027 | $ | (204,002) | $ | 18,734 |
(in thousands) | 2022 | 2023 | 2024 | 2025 | 2026 | Thereafter | Total | ||||||||||||||||||||||||||||||||||
Debt and interest | $ | 33,092 | $ | 241,678 | $ | 35,212 | $ | 28,626 | $ | 415,938 | $ | 36,537 | $ | 791,083 | |||||||||||||||||||||||||||
Operating leases | 107,541 | 79,854 | 64,030 | 50,392 | 45,897 | 296,514 | 644,228 | ||||||||||||||||||||||||||||||||||
Programming purchase commitments (1) | 8,821 | 4,952 | 213 | 177 | — | — | 14,163 | ||||||||||||||||||||||||||||||||||
Other purchase obligations (2) | 97,789 | 44,696 | 24,615 | 12,016 | 6,820 | 25,366 | 211,302 | ||||||||||||||||||||||||||||||||||
Long-term liabilities (3) | 2,820 | 2,729 | 2,596 | 2,494 | 2,433 | 10,786 | 23,858 | ||||||||||||||||||||||||||||||||||
Total | $ | 250,063 | $ | 373,909 | $ | 126,666 | $ | 93,705 | $ | 471,088 | $ | 369,203 | $ | 1,684,634 |
As of December 31 | |||||||||||
(in millions) | 2021 | 2020 | |||||||||
Goodwill and indefinite-lived intangible assets | $ | 1,791.8 | $ | 1,605.2 | |||||||
Total assets | 7,425.5 | 6,444.1 | |||||||||
Percentage of goodwill and indefinite-lived intangible assets to total assets | 24 | % | 25 | % |
(in millions) | Goodwill | ||||
Education | |||||
Kaplan international | $ | 621.3 | |||
Higher education | 63.2 | ||||
Supplemental education | 170.6 | ||||
Television broadcasting | 190.8 | ||||
Leaf | 162.0 | ||||
Healthcare | 118.3 | ||||
Hoover | 91.3 | ||||
Dekko | 47.8 | ||||
Total | $ | 1,465.3 |
Year Ended December 31 | |||||||||||||||||
(in thousands, except per share amounts) | 2021 | 2020 | 2019 | ||||||||||||||
Operating Revenues | |||||||||||||||||
Sales of services | $ | $ | $ | ||||||||||||||
Sales of goods | |||||||||||||||||
Operating Costs and Expenses | |||||||||||||||||
Cost of services sold (exclusive of items shown below) | |||||||||||||||||
Cost of goods sold (exclusive of items shown below) | |||||||||||||||||
Selling, general and administrative | |||||||||||||||||
Depreciation of property, plant and equipment | |||||||||||||||||
Amortization of intangible assets | |||||||||||||||||
Impairment of goodwill and other long-lived assets | |||||||||||||||||
Income from Operations | |||||||||||||||||
Equity in earnings of affiliates, net | |||||||||||||||||
Interest income | |||||||||||||||||
Interest expense | ( | ( | ( | ||||||||||||||
Non-operating pension and postretirement benefit income, net | |||||||||||||||||
Gain on marketable equity securities, net | |||||||||||||||||
Other income, net | |||||||||||||||||
Income Before Income Taxes | |||||||||||||||||
Provision for Income Taxes | |||||||||||||||||
Net Income | |||||||||||||||||
Net (Income) Loss Attributable to Noncontrolling Interests | ( | ( | |||||||||||||||
Net Income Attributable to Graham Holdings Company Common Stockholders | $ | $ | $ | ||||||||||||||
Per Share Information Attributable to Graham Holdings Company Common Stockholders | |||||||||||||||||
Basic net income per common share | $ | $ | $ | ||||||||||||||
Basic average number of common shares outstanding | |||||||||||||||||
Diluted net income per common share | $ | $ | $ | ||||||||||||||
Diluted average number of common shares outstanding |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Net Income | $ | $ | $ | ||||||||||||||
Other Comprehensive Income, Before Tax | |||||||||||||||||
Foreign currency translation adjustments: | |||||||||||||||||
Translation adjustments arising during the year | ( | ||||||||||||||||
Adjustment for sale of a business with foreign operations | |||||||||||||||||
( | |||||||||||||||||
Pension and other postretirement plans: | |||||||||||||||||
Actuarial gain | |||||||||||||||||
Prior service cost | ( | ( | ( | ||||||||||||||
Amortization of net actuarial (gain) loss included in net income | ( | ( | |||||||||||||||
Amortization of net prior service cost (credit) included in net income | ( | ||||||||||||||||
Settlements included in net income | ( | ( | |||||||||||||||
Cash flow hedges gain (loss) | ( | ( | |||||||||||||||
Other Comprehensive Income, Before Tax | |||||||||||||||||
Income tax expense related to items of other comprehensive income | ( | ( | ( | ||||||||||||||
Other Comprehensive Income, Net of Tax | |||||||||||||||||
Comprehensive Income | |||||||||||||||||
Comprehensive (income) loss attributable to noncontrolling interests | ( | ( | |||||||||||||||
Total Comprehensive Income Attributable to Graham Holdings Company | $ | $ | $ |
As of December 31 | |||||||||||
(In thousands, except share amounts) | 2021 | 2020 | |||||||||
Assets | |||||||||||
Current Assets | |||||||||||
Cash and cash equivalents | $ | $ | |||||||||
Restricted cash | |||||||||||
Investments in marketable equity securities and other investments | |||||||||||
Accounts receivable, net | |||||||||||
Inventories and contracts in progress | |||||||||||
Prepaid expenses | |||||||||||
Income taxes receivable | |||||||||||
Other current assets | |||||||||||
Total Current Assets | |||||||||||
Property, Plant and Equipment, Net | |||||||||||
Lease Right-of-Use Assets | |||||||||||
Investments in Affiliates | |||||||||||
Goodwill, Net | |||||||||||
Indefinite-Lived Intangible Assets | |||||||||||
Amortized Intangible Assets, Net | |||||||||||
Prepaid Pension Cost | |||||||||||
Deferred Income Taxes | |||||||||||
Deferred Charges and Other Assets (includes $ | |||||||||||
Total Assets | $ | $ | |||||||||
Liabilities and Equity | |||||||||||
Current Liabilities | |||||||||||
Accounts payable and accrued liabilities | $ | $ | |||||||||
Deferred revenue | |||||||||||
Income taxes payable | |||||||||||
Current portion of lease liabilities | |||||||||||
Current portion of long-term debt | |||||||||||
Total Current Liabilities | |||||||||||
Accrued Compensation and Related Benefits | |||||||||||
Other Liabilities | |||||||||||
Deferred Income Taxes | |||||||||||
Mandatorily Redeemable Noncontrolling Interest | |||||||||||
Lease Liabilities | |||||||||||
Long-Term Debt | |||||||||||
Total Liabilities | |||||||||||
Commitments and Contingencies (Note 18) | |||||||||||
Redeemable Noncontrolling Interests | |||||||||||
Preferred Stock, $ | |||||||||||
Common Stockholders’ Equity | |||||||||||
Common stock | |||||||||||
Class A Common stock, $ | |||||||||||
Class B Common stock, $ | |||||||||||
Capital in excess of par value | |||||||||||
Retained earnings | |||||||||||
Accumulated other comprehensive income, net of taxes | |||||||||||
Cumulative foreign currency translation adjustment | ( | ||||||||||
Unrealized gain on pensions and other postretirement plans | |||||||||||
Cash flow hedges | ( | ( | |||||||||
Cost of | ( | ( | |||||||||
Total Common Stockholders’ Equity | |||||||||||
Noncontrolling Interests | |||||||||||
Total Equity | |||||||||||
Total Liabilities and Equity | $ | $ |
Year Ended December 31 | |||||||||||||||||
(In thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||
Net Income | $ | $ | $ | ||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||
Depreciation, amortization and goodwill and other long-lived asset impairment | |||||||||||||||||
Amortization of lease right-of-use asset | |||||||||||||||||
Net pension benefit, settlement, and special separation benefit expense | ( | ( | ( | ||||||||||||||
Gain on marketable equity securities and cost method investments, net | ( | ( | ( | ||||||||||||||
Credit loss expense and provision for other receivables | |||||||||||||||||
Stock-based compensation expense, net | |||||||||||||||||
Contingent consideration fair value measurements and accretion | ( | ||||||||||||||||
Foreign exchange loss | |||||||||||||||||
Gain on disposition and write-downs of businesses, property, plant and equipment, investments and other assets, net | ( | ( | ( | ||||||||||||||
Equity in earnings of affiliates, net of distributions | ( | ||||||||||||||||
Provision for deferred income taxes | |||||||||||||||||
Change in operating assets and liabilities: | |||||||||||||||||
Accounts receivable | ( | ( | |||||||||||||||
Inventories | ( | ||||||||||||||||
Accounts payable and accrued liabilities | ( | ( | |||||||||||||||
Deferred revenue | ( | ||||||||||||||||
Income taxes receivable/payable | ( | ||||||||||||||||
Lease liabilities | ( | ( | ( | ||||||||||||||
Other assets and other liabilities, net | ( | ( | |||||||||||||||
Other | |||||||||||||||||
Net Cash Provided by Operating Activities | |||||||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||
Investments in certain businesses, net of cash acquired | ( | ( | ( | ||||||||||||||
Purchases of property, plant and equipment | ( | ( | ( | ||||||||||||||
Proceeds from sales of marketable equity securities | |||||||||||||||||
Purchases of marketable equity securities | ( | ( | ( | ||||||||||||||
Net proceeds from sales of businesses, property, plant and equipment and other assets | |||||||||||||||||
Investments in equity affiliates, cost method and other investments | ( | ( | ( | ||||||||||||||
Loans to related party | ( | ||||||||||||||||
Other | |||||||||||||||||
Net Cash (Used in) Provided by Investing Activities | ( | ( | |||||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||
Net borrowings under revolving credit facilities | |||||||||||||||||
Issuance of borrowings | |||||||||||||||||
Common shares repurchased | ( | ( | ( | ||||||||||||||
Repayments of borrowings | ( | ( | ( | ||||||||||||||
Deferred payments of acquisitions | ( | ( | ( | ||||||||||||||
Dividends paid | ( | ( | ( | ||||||||||||||
Net (repayments of) proceeds from vehicle floor plan payable | ( | ( | |||||||||||||||
Issuance of noncontrolling interest | |||||||||||||||||
Purchase of noncontrolling interest | ( | ( | |||||||||||||||
Proceeds from (repayments of) bank overdrafts | ( | ||||||||||||||||
Proceeds from exercise of stock options | |||||||||||||||||
Other | ( | ( | ( | ||||||||||||||
Net Cash Provided by (Used in) Financing Activities | ( | ||||||||||||||||
Effect of Currency Exchange Rate Change | ( | ||||||||||||||||
Net (Decrease) Increase in Cash and Cash Equivalents and Restricted Cash | ( | ( | |||||||||||||||
Cash and Cash Equivalents and Restricted Cash at Beginning of Year | |||||||||||||||||
Cash and Cash Equivalents and Restricted Cash at End of Year | $ | $ | $ | ||||||||||||||
Supplemental Cash Flow Information | |||||||||||||||||
Cash paid during the year for: | |||||||||||||||||
Income taxes | $ | $ | $ | ||||||||||||||
Interest | $ | $ | $ |
(in thousands) | Class A Common Stock | Class B Common Stock | Capital in Excess of Par Value | Retained Earnings | Accumulated Other Comprehensive Income | Treasury Stock | Noncontrolling Interest | Total Equity | Redeemable Noncontrolling Interest | |||||||||||||||||||||||
As of December 31, 2018 | $ | $ | $ | $ | $ | $ | ( | $ | $ | $ | ||||||||||||||||||||||
Net income for the year | ||||||||||||||||||||||||||||||||
Issuance of noncontrolling interest | ||||||||||||||||||||||||||||||||
Acquisition of redeemable noncontrolling interest | ||||||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interest | ( | |||||||||||||||||||||||||||||||
Acquisition of noncontrolling interest | ||||||||||||||||||||||||||||||||
Net income attributable to redeemable noncontrolling interests | ( | ( | ||||||||||||||||||||||||||||||
Change in redemption value of redeemable noncontrolling interests | ( | |||||||||||||||||||||||||||||||
Dividends paid on common stock | ( | ( | ||||||||||||||||||||||||||||||
Repurchase of Class B common stock | ( | ( | ||||||||||||||||||||||||||||||
Issuance of Class B common stock, net of restricted stock award forfeitures | ( | |||||||||||||||||||||||||||||||
Amortization of unearned stock compensation and stock option expense | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of income taxes | ||||||||||||||||||||||||||||||||
Purchase of redeemable noncontrolling interest | ( | |||||||||||||||||||||||||||||||
As of December 31, 2019 | ( | |||||||||||||||||||||||||||||||
Net income for the year | ||||||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interest | ( | |||||||||||||||||||||||||||||||
Acquisition of redeemable noncontrolling interest | ||||||||||||||||||||||||||||||||
Net loss attributable to redeemable noncontrolling interests | ( | |||||||||||||||||||||||||||||||
Change in redemption value of redeemable noncontrolling interests | ||||||||||||||||||||||||||||||||
Distribution to noncontrolling interest | ( | ( | ||||||||||||||||||||||||||||||
Dividends paid on common stock | ( | ( | ||||||||||||||||||||||||||||||
Repurchase of Class B common stock | ( | ( | ||||||||||||||||||||||||||||||
Issuance of Class B common stock, net of restricted stock award forfeitures | ( | |||||||||||||||||||||||||||||||
Amortization of unearned stock compensation and stock option expense | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of income taxes | ||||||||||||||||||||||||||||||||
As of December 31, 2020 | ( | |||||||||||||||||||||||||||||||
Net income for the year | ||||||||||||||||||||||||||||||||
Noncontrolling interest capital contribution | ||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests | ( | |||||||||||||||||||||||||||||||
Acquisition of redeemable noncontrolling interest | ||||||||||||||||||||||||||||||||
Net loss attributable to redeemable noncontrolling interests | ( | |||||||||||||||||||||||||||||||
Change in redemption value of redeemable noncontrolling interests | ( | |||||||||||||||||||||||||||||||
Distribution to noncontrolling interest | ( | ( | ||||||||||||||||||||||||||||||
Dividends paid on common stock | ( | ( | ||||||||||||||||||||||||||||||
Repurchase of Class B common stock | ( | ( | ||||||||||||||||||||||||||||||
Issuance of Class B common stock, net of restricted stock award forfeitures | ( | ( | ||||||||||||||||||||||||||||||
Amortization of unearned stock compensation and stock option expense | ||||||||||||||||||||||||||||||||
Other comprehensive income, net of income taxes | ||||||||||||||||||||||||||||||||
Purchase of redeemable noncontrolling interest | ( | |||||||||||||||||||||||||||||||
As of December 31, 2021 | $ | $ | $ | $ | $ | $ | ( | $ | $ | $ |
Purchase Price Allocation | ||||||||||||||||||||
Year Ended December 31 | ||||||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | |||||||||||||||||
Accounts receivable | $ | $ | $ | |||||||||||||||||
Inventory | ||||||||||||||||||||
Property, plant and equipment | ||||||||||||||||||||
Lease right-of-use assets | ||||||||||||||||||||
Goodwill | ||||||||||||||||||||
Indefinite-lived intangible assets | ||||||||||||||||||||
Amortized intangible assets | ||||||||||||||||||||
Other assets | ||||||||||||||||||||
Deferred income taxes | ( | |||||||||||||||||||
Floor plan payables | ( | ( | ||||||||||||||||||
Other liabilities | ( | ( | ( | |||||||||||||||||
Current and noncurrent lease liabilities | ( | ( | ( | |||||||||||||||||
Redeemable noncontrolling interest | ( | ( | ( | |||||||||||||||||
Noncontrolling interest | ( | |||||||||||||||||||
Aggregate purchase price, net of cash acquired | $ | $ | $ |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Operating revenues | $ | $ | $ | ||||||||||||||
Net income |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Total cost | $ | $ | |||||||||
Gross unrealized gains | |||||||||||
Gross unrealized losses | ( | ||||||||||
Total Fair Value | $ | $ |
Year ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Gain on marketable equity securities, net | $ | $ | $ | ||||||||||||||
Less: Net (gains) losses in earnings from marketable equity securities sold and donated | ( | ( | |||||||||||||||
Net unrealized gains in earnings from marketable equity securities still held at the end of the year | $ | $ | $ |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Investments in securities, at estimated fair value | $ | $ | |||||||||
Other currents assets | |||||||||||
Total assets | $ | $ | |||||||||
Total liabilities | |||||||||||
Total partners’ capital | |||||||||||
Total liabilities and partners’ capital | $ | $ |
Year ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Net investment loss | $ | ( | $ | ( | $ | ( | |||||||||||
Net realized gain on investments | |||||||||||||||||
Net change in unrealized appreciation on investments | |||||||||||||||||
Increase in net assets from operations | $ | $ | $ |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Current assets | $ | $ | |||||||||
Noncurrent assets | |||||||||||
Total assets | $ | $ | |||||||||
Current liabilities | |||||||||||
Noncurrent liabilities | |||||||||||
Total liabilities | $ | $ | |||||||||
Noncontrolling interests | $ | ( | $ | ( |
Year ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Net sales | $ | $ | $ | ||||||||||||||
Gross profit | |||||||||||||||||
Net income (loss) | ( | ( | |||||||||||||||
Net income (loss) attributable to the entity | ( | ( |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Receivables from contracts with customers, less estimated credit losses of $ | $ | $ | |||||||||
Other receivables | |||||||||||
$ | $ |
(in thousands) | Balance at Beginning of Period | Additions – Charged to Costs and Expenses | Deductions | Balance at End of Period | |||||||||||||||||||
2021 | $ | $ | $ | ( | $ | ||||||||||||||||||
2020 | ( | ||||||||||||||||||||||
2019 | ( | ||||||||||||||||||||||
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Accounts payable | $ | $ | |||||||||
Accrued compensation and related benefits | |||||||||||
Other accrued liabilities | |||||||||||
$ | $ |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Raw materials | $ | $ | |||||||||
Work-in-process | |||||||||||
Finished goods | |||||||||||
Contracts in progress | |||||||||||
$ | $ |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Land | $ | $ | |||||||||
Buildings | |||||||||||
Machinery, equipment and fixtures | |||||||||||
Leasehold improvements | |||||||||||
Construction in progress | |||||||||||
Less accumulated depreciation | ( | ( | |||||||||
$ | $ |
Year ended December 31 | ||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | |||||||||||
Operating lease cost | $ | $ | $ | |||||||||||
Short-term and month-to-month lease cost | ||||||||||||||
Variable lease cost | ||||||||||||||
Sublease income | ( | ( | ( | |||||||||||
Total net lease cost | $ | $ | $ |
Year ended December 31 | ||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | |||||||||||
Cash Flow Information: | ||||||||||||||
Operating cash flows from operating leases (payments) | $ | $ | $ | |||||||||||
Right-of-use assets obtained in exchange for new operating lease liabilities (noncash) | ||||||||||||||
As of December 31 | ||||||||||||||
2021 | 2020 | |||||||||||||
Balance Sheet Information: | ||||||||||||||
Lease right-of-use assets | $ | $ | ||||||||||||
Current lease liabilities | $ | $ | ||||||||||||
Noncurrent lease liabilities | ||||||||||||||
Total lease liabilities | $ | $ | ||||||||||||
Weighted average remaining lease term (years) | ||||||||||||||
Weighted average discount rate | % | % |
(in thousands) | December 31, 2021 | ||||
2022 | $ | ||||
2023 | |||||
2024 | |||||
2025 | |||||
2026 | |||||
Thereafter | |||||
Total payments | |||||
Less: Imputed interest | ( | ||||
Total | $ |
(in thousands) | Education | Television Broadcasting | Manufacturing | Healthcare | Automotive | Other Businesses | Total | ||||||||||||||||||||||||||||||||||
As of December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||
Goodwill | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||
Accumulated impairment losses | ( | ( | ( | ( | |||||||||||||||||||||||||||||||||||||
Measurement period adjustment | |||||||||||||||||||||||||||||||||||||||||
Acquisitions | |||||||||||||||||||||||||||||||||||||||||
Impairment | ( | ( | |||||||||||||||||||||||||||||||||||||||
Foreign currency exchange rate changes | |||||||||||||||||||||||||||||||||||||||||
As of December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||
Goodwill | |||||||||||||||||||||||||||||||||||||||||
Accumulated impairment losses | ( | ( | ( | ( | |||||||||||||||||||||||||||||||||||||
Acquisitions | |||||||||||||||||||||||||||||||||||||||||
Impairment | ( | ( | |||||||||||||||||||||||||||||||||||||||
Foreign currency exchange rate changes | ( | ( | |||||||||||||||||||||||||||||||||||||||
As of December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||
Goodwill | |||||||||||||||||||||||||||||||||||||||||
Accumulated impairment losses | ( | ( | ( | ( | |||||||||||||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | $ |
(in thousands) | Kaplan International | Higher Education | Supplemental Education | Total | |||||||||||||||||||
As of December 31, 2019 | |||||||||||||||||||||||
Goodwill | $ | $ | $ | $ | |||||||||||||||||||
Accumulated impairment losses | ( | ( | ( | ||||||||||||||||||||
Measurement period adjustment | |||||||||||||||||||||||
Acquisitions | |||||||||||||||||||||||
Foreign currency exchange rate changes | |||||||||||||||||||||||
As of December 31, 2020 | |||||||||||||||||||||||
Goodwill | |||||||||||||||||||||||
Accumulated impairment losses | ( | ( | ( | ||||||||||||||||||||
Acquisitions | |||||||||||||||||||||||
Foreign currency exchange rate changes | ( | ( | ( | ||||||||||||||||||||
As of December 31, 2021 | |||||||||||||||||||||||
Goodwill | |||||||||||||||||||||||
Accumulated impairment losses | ( | ( | ( | ||||||||||||||||||||
$ | $ | $ | $ |
As of December 31, 2021 | As of December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||
(in thousands) | Useful Life Range | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||||||||||||||||||
Amortized Intangible Assets | |||||||||||||||||||||||||||||||||||||||||
Student and customer relationships | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||
Trade names and trademarks | |||||||||||||||||||||||||||||||||||||||||
Network affiliation agreements | |||||||||||||||||||||||||||||||||||||||||
Databases and technology | |||||||||||||||||||||||||||||||||||||||||
Noncompete agreements | |||||||||||||||||||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||||||||||||||
$ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||||||
Indefinite-Lived Intangible Assets | |||||||||||||||||||||||||||||||||||||||||
Trade names and trademarks | $ | $ | |||||||||||||||||||||||||||||||||||||||
Franchise agreements | |||||||||||||||||||||||||||||||||||||||||
FCC licenses | |||||||||||||||||||||||||||||||||||||||||
Licensure and accreditation | |||||||||||||||||||||||||||||||||||||||||
$ | $ |
(1) | As of December 31, 2020, the trade names and trademarks’ maximum useful life was |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
U.S. | $ | $ | $ | ||||||||||||||
Non-U.S. | |||||||||||||||||
$ | $ | $ |
(in thousands) | Current | Deferred | Total | ||||||||||||||
Year Ended December 31, 2021 | |||||||||||||||||
U.S. Federal | $ | $ | $ | ||||||||||||||
State and Local | ( | ||||||||||||||||
Non-U.S. | |||||||||||||||||
$ | $ | $ | |||||||||||||||
Year Ended December 31, 2020 | |||||||||||||||||
U.S. Federal | $ | $ | $ | ||||||||||||||
State and Local | |||||||||||||||||
Non-U.S. | |||||||||||||||||
$ | $ | $ | |||||||||||||||
Year Ended December 31, 2019 | |||||||||||||||||
U.S. Federal | $ | $ | $ | ||||||||||||||
State and Local | |||||||||||||||||
Non-U.S. | ( | ||||||||||||||||
$ | $ | $ |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
U.S. Federal taxes at statutory rate (see above) | $ | $ | $ | ||||||||||||||
State and local taxes, net of U.S. Federal tax | ( | ||||||||||||||||
Valuation allowances against state tax benefits, net of U.S. Federal tax | ( | ||||||||||||||||
Stock-based compensation | ( | ( | |||||||||||||||
Valuation allowances against other non-U.S. income tax benefits | |||||||||||||||||
Other, net | ( | ||||||||||||||||
Provision for Income Taxes | $ | $ | $ |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Employee benefit obligations | $ | $ | |||||||||
Accounts receivable | |||||||||||
State income tax loss carryforwards | |||||||||||
State capital loss carryforwards | |||||||||||
State income tax credit carryforwards | |||||||||||
U.S. Federal income tax loss carryforwards | |||||||||||
U.S. Federal foreign income tax credit carryforwards | |||||||||||
Non-U.S. income tax loss carryforwards | |||||||||||
Non-U.S. capital loss carryforwards | |||||||||||
Leases | |||||||||||
Other | |||||||||||
Deferred Tax Assets | |||||||||||
Valuation allowances | ( | ( | |||||||||
Deferred Tax Assets, Net | |||||||||||
Prepaid pension cost | |||||||||||
Unrealized gain on marketable equity securities | |||||||||||
Goodwill and other intangible assets | |||||||||||
Property, plant and equipment | |||||||||||
Leases | |||||||||||
Non-U.S. withholding tax | |||||||||||
Deferred Tax Liabilities | |||||||||||
Deferred Income Tax Liabilities, Net | $ | $ |
(in millions) | |||||
2022 | $ | ||||
2023 | |||||
2024 | |||||
2025 | |||||
2026 | |||||
2027 and after | |||||
Total | $ |
(in millions) | |||||
2022 | $ | ||||
2023 | |||||
2024 | |||||
2025 | |||||
2026 | |||||
2027 and after | |||||
Total | $ |
(in thousands) | Balance at Beginning of Period | Tax Expense and Revaluation | Deductions | Balance at End of Period | |||||||||||||||||||
Year ended | |||||||||||||||||||||||
December 31, 2021 | $ | $ | $ | ( | $ | ||||||||||||||||||
December 31, 2020 | ( | ||||||||||||||||||||||
December 31, 2019 | ( |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Beginning unrecognized tax benefits | $ | $ | $ | ||||||||||||||
Increases related to current year tax positions | |||||||||||||||||
Increases related to prior year tax positions | |||||||||||||||||
Decreases related to prior year tax positions | |||||||||||||||||
Decreases related to settlement with tax authorities | ( | ( | |||||||||||||||
Decreases due to lapse of applicable statutes of limitations | ( | ||||||||||||||||
Ending unrecognized tax benefits | $ | $ | $ |
As of December 31 | |||||||||||||||||||||||||||||
(in thousands) | Maturities | Stated Interest Rate | Effective Interest Rate | 2021 | 2020 | ||||||||||||||||||||||||
Unsecured notes (1) | 2026 | $ | $ | ||||||||||||||||||||||||||
Revolving credit facility | 2023 | ||||||||||||||||||||||||||||
Truist Bank commercial note | 2029 | ||||||||||||||||||||||||||||
Truist Bank commercial note (2) | 2031 | ||||||||||||||||||||||||||||
Truist Bank commercial note | 2032 | ||||||||||||||||||||||||||||
Pinnacle Bank term loan | 2024 | ||||||||||||||||||||||||||||
Pinnacle Bank line of credit | 2022 | ||||||||||||||||||||||||||||
Other indebtedness | 2023 - 2030 | ||||||||||||||||||||||||||||
Total Debt | |||||||||||||||||||||||||||||
Less: current portion | ( | ( | |||||||||||||||||||||||||||
Total Long-Term Debt | $ | $ |
As of December 31, 2021 | |||||||||||||||||||||||
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
Assets | |||||||||||||||||||||||
Marketable equity securities (1) | $ | $ | $ | $ | |||||||||||||||||||
Other current investments (2) | |||||||||||||||||||||||
Total Financial Assets | $ | $ | $ | $ | |||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Deferred compensation plan liabilities (3) | $ | $ | $ | $ | |||||||||||||||||||
Contingent consideration liabilities (4) | |||||||||||||||||||||||
Interest rate swap (5) | |||||||||||||||||||||||
Foreign exchange swap (6) | |||||||||||||||||||||||
Mandatorily redeemable noncontrolling interest (7) | |||||||||||||||||||||||
Total Financial Liabilities | $ | $ | $ | $ |
As of December 31, 2020 | |||||||||||||||||||||||
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
Assets | |||||||||||||||||||||||
Money market investments (8) | $ | $ | $ | $ | |||||||||||||||||||
Marketable equity securities (1) | |||||||||||||||||||||||
Other current investments (2) | |||||||||||||||||||||||
Total Financial Assets | $ | $ | $ | $ | |||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Deferred compensation plan liabilities (3) | $ | $ | $ | $ | |||||||||||||||||||
Contingent consideration liabilities (4) | |||||||||||||||||||||||
Interest rate swap (5) | |||||||||||||||||||||||
Foreign exchange swap (6) | |||||||||||||||||||||||
Mandatorily redeemable noncontrolling interest (7) | |||||||||||||||||||||||
Total Financial Liabilities | $ | $ | $ | $ |
(1) | |||||
(2) | |||||
(3) | |||||
(4) | |||||
(5) | |||||
(6) | |||||
(7) | |||||
(8) |
(in thousands) | Contingent consideration liabilities | Mandatorily redeemable noncontrolling interest | |||||||||
As of December 31, 2019 | $ | $ | |||||||||
Acquisition of business | |||||||||||
Changes in fair value (1) | ( | ||||||||||
Accretion of value included in net income (1) | |||||||||||
Settlements or distributions | ( | ( | |||||||||
Foreign currency exchange rate changes | |||||||||||
As of December 31, 2020 | |||||||||||
Acquisition of business | |||||||||||
Changes in fair value (1) | ( | ||||||||||
Capital contributions | |||||||||||
Accretion of value included in net income (1) | |||||||||||
Settlements or distributions | ( | ( | |||||||||
Foreign currency exchange rate changes | ( | ||||||||||
As of December 31, 2021 | $ | $ |
(1) |
As of | ||||||||||||||
December 31, 2021 | December 31, 2020 | % | ||||||||||||
(in thousands) | Change | |||||||||||||
Deferred revenue | $ | $ |
(in thousands) | Balance at Beginning of Year | Costs Associated with New Contracts | Less: Costs Amortized During the Year | Other | Balance at End of Year | ||||||||||||||||||||||||
2021 | $ | $ | $ | ( | $ | ( | $ | ||||||||||||||||||||||
2020 | ( | ||||||||||||||||||||||||||||
2019 | ( | ||||||||||||||||||||||||||||
Number of Shares | Average Grant-Date Fair Value | ||||||||||
Beginning of year, unvested | $ | ||||||||||
Awarded | |||||||||||
Vested | ( | ||||||||||
Forfeited | ( | ||||||||||
End of Year, unvested |
Number of Shares | Average Option Price | ||||||||||
Beginning of year | $ | ||||||||||
Granted | |||||||||||
Exercised | |||||||||||
Expired or forfeited | |||||||||||
End of Year | |||||||||||
Options Outstanding | Options Exercisable | |||||||||||||||||||||||||||||||||||||
Range of Exercise Prices | Shares Outstanding at 12/31/2021 | Weighted Average Remaining Contractual Life (years) | Weighted Average Exercise Price | Shares Exercisable at 12/31/2021 | Weighted Average Remaining Contractual Life (years) | Weighted Average Exercise Price | ||||||||||||||||||||||||||||||||
$ | $ | $ | ||||||||||||||||||||||||||||||||||||
2020 | |||||
Expected life (years) | |||||
Interest rate | |||||
Volatility | |||||
Dividend yield |
Year Ended December 31 | |||||||||||||||||
(in thousands, except per share amounts) | 2021 | 2020 | 2019 | ||||||||||||||
Numerator: | |||||||||||||||||
Numerator for basic earnings per share: | |||||||||||||||||
Net income attributable to Graham Holdings Company common stockholders | $ | $ | $ | ||||||||||||||
Less: Dividends paid–common stock outstanding and unvested restricted shares | ( | ( | ( | ||||||||||||||
Undistributed earnings | |||||||||||||||||
Percent allocated to common stockholders | % | % | % | ||||||||||||||
Add: Dividends paid–common stock outstanding | |||||||||||||||||
Numerator for basic earnings per share | |||||||||||||||||
Add: Additional undistributed earnings due to dilutive stock options | |||||||||||||||||
Numerator for diluted earnings per share | $ | $ | $ | ||||||||||||||
Denominator: | |||||||||||||||||
Denominator for basic earnings per share: | |||||||||||||||||
Weighted average shares outstanding | |||||||||||||||||
Add: Effect of dilutive stock options | |||||||||||||||||
Denominator for diluted earnings per share | |||||||||||||||||
Graham Holdings Company Common Stockholders: | |||||||||||||||||
Basic earnings per share | $ | $ | $ | ||||||||||||||
Diluted earnings per share | $ | $ | $ | ||||||||||||||
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Weighted average restricted stock | |||||||||||||||||
Pension Plans | |||||||||||
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Change in Benefit Obligation | |||||||||||
Benefit obligation at beginning of year | $ | $ | |||||||||
Service cost | |||||||||||
Interest cost | |||||||||||
Amendments | |||||||||||
Actuarial loss | |||||||||||
Benefits paid | ( | ( | |||||||||
Special termination benefits | |||||||||||
Benefit Obligation at End of Year | $ | $ | |||||||||
Change in Plan Assets | |||||||||||
Fair value of assets at beginning of year | $ | $ | |||||||||
Actual return on plan assets | |||||||||||
Benefits paid | ( | ( | |||||||||
Fair Value of Assets at End of Year | $ | $ | |||||||||
Funded Status | $ | $ |
SERP | |||||||||||
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Change in Benefit Obligation | |||||||||||
Benefit obligation at beginning of year | $ | $ | |||||||||
Service cost | |||||||||||
Interest cost | |||||||||||
Actuarial (gain) loss | ( | ||||||||||
Benefits paid | ( | ( | |||||||||
Benefit Obligation at End of Year | $ | $ | |||||||||
Change in Plan Assets | |||||||||||
Fair value of assets at beginning of year | $ | $ | |||||||||
Employer contributions | |||||||||||
Benefits paid | ( | ( | |||||||||
Fair Value of Assets at End of Year | $ | $ | |||||||||
Funded Status | $ | ( | $ | ( |
Pension Plans | SERP | ||||||||||||||||||||||
As of December 31 | As of December 31 | ||||||||||||||||||||||
(in thousands) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Noncurrent asset | $ | $ | $ | $ | |||||||||||||||||||
Current liability | ( | ( | |||||||||||||||||||||
Noncurrent liability | ( | ( | |||||||||||||||||||||
Recognized Asset (Liability) | $ | $ | $ | ( | $ | ( |
Pension Plans | SERP | ||||||||||||||||||||||
As of December 31 | As of December 31 | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Discount rate | |||||||||||||||||||||||
Rate of compensation increase – age graded | |||||||||||||||||||||||
Cash balance interest crediting rate |
(in thousands) | Pension Plans | SERP | |||||||||
2022 | $ | $ | |||||||||
2023 | |||||||||||
2024 | |||||||||||
2025 | |||||||||||
2026 | |||||||||||
2027–2031 |
Pension Plans | |||||||||||||||||
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Service cost | $ | $ | $ | ||||||||||||||
Interest cost | |||||||||||||||||
Expected return on assets | ( | ( | ( | ||||||||||||||
Amortization of prior service cost | |||||||||||||||||
Recognized actuarial gain | ( | ||||||||||||||||
Net Periodic Benefit for the Year | ( | ( | ( | ||||||||||||||
Settlement | ( | ||||||||||||||||
Special separation benefit expense | |||||||||||||||||
Total Benefit for the Year | $ | ( | $ | ( | $ | ( | |||||||||||
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income | |||||||||||||||||
Current year actuarial gain | $ | ( | $ | ( | $ | ( | |||||||||||
Current year prior service cost | |||||||||||||||||
Amortization of prior service cost | ( | ( | ( | ||||||||||||||
Recognized net actuarial gain | |||||||||||||||||
Curtailment and settlement | |||||||||||||||||
Total Recognized in Other Comprehensive Income (Before Tax Effects) | $ | ( | $ | ( | $ | ( | |||||||||||
Total Recognized in Total Benefit and Other Comprehensive Income (Before Tax Effects) | $ | ( | $ | ( | $ | ( |
SERP | |||||||||||||||||
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Service cost | $ | $ | $ | ||||||||||||||
Interest cost | |||||||||||||||||
Amortization of prior service cost | |||||||||||||||||
Recognized actuarial loss | |||||||||||||||||
Total Cost for the Year | $ | $ | $ | ||||||||||||||
Other Changes in Benefit Obligations Recognized in Other Comprehensive Income | |||||||||||||||||
Current year actuarial (gain) loss | $ | ( | $ | $ | |||||||||||||
Amortization of prior service cost | ( | ( | ( | ||||||||||||||
Recognized net actuarial loss | ( | ( | ( | ||||||||||||||
Total Recognized in Other Comprehensive Income (Before Tax Effects) | $ | ( | $ | $ | |||||||||||||
Total Recognized in Total Cost and Other Comprehensive Income (Before Tax Effects) | $ | ( | $ | $ |
Pension Plans | SERP | ||||||||||||||||||||||||||||||||||
Year Ended December 31 | Year Ended December 31 | ||||||||||||||||||||||||||||||||||
2021 | 2020 | 2019 | 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||
Discount rate | |||||||||||||||||||||||||||||||||||
Expected return on plan assets | |||||||||||||||||||||||||||||||||||
Rate of compensation increase – age graded | |||||||||||||||||||||||||||||||||||
Cash balance interest crediting rate |
Pension Plans | SERP | ||||||||||||||||||||||
As of December 31 | As of December 31 | ||||||||||||||||||||||
(in thousands) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Unrecognized actuarial (gain) loss | $ | ( | $ | ( | $ | $ | |||||||||||||||||
Unrecognized prior service cost | |||||||||||||||||||||||
Gross Amount | ( | ( | |||||||||||||||||||||
Deferred tax liability (asset) | ( | ( | |||||||||||||||||||||
Net Amount | $ | ( | $ | ( | $ | $ |
As of December 31 | |||||||||||
2021 | 2020 | ||||||||||
U.S. equities | % | % | |||||||||
Private investment funds | % | % | |||||||||
U.S. stock index fund | % | % | |||||||||
International equities | % | % | |||||||||
U.S. fixed income | % | % | |||||||||
% | % |
As of December 31, 2021 | |||||||||||||||||||||||
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
Cash equivalents and other short-term investments | $ | $ | $ | $ | |||||||||||||||||||
Equity securities | |||||||||||||||||||||||
U.S. equities | |||||||||||||||||||||||
International equities | |||||||||||||||||||||||
Private investment funds | |||||||||||||||||||||||
U.S. stock index fund | |||||||||||||||||||||||
Total Investments | $ | $ | $ | $ | |||||||||||||||||||
Receivables, net | |||||||||||||||||||||||
Total | $ |
As of December 31, 2020 | |||||||||||||||||||||||
(in thousands) | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||
Cash equivalents and other short-term investments | $ | $ | $ | $ | |||||||||||||||||||
Equity securities | |||||||||||||||||||||||
U.S. equities | |||||||||||||||||||||||
International equities | |||||||||||||||||||||||
Private investment fund | |||||||||||||||||||||||
U.S. stock index fund | |||||||||||||||||||||||
Total Investments | $ | $ | $ | $ | |||||||||||||||||||
Receivables, net | |||||||||||||||||||||||
Total | $ |
(in thousands) | Private Investment Funds | U.S. Stock Index Fund | |||||||||
As of December 31, 2019 | $ | $ | |||||||||
Purchases, sales, and settlements, net | ( | ||||||||||
Actual return on plan assets: | |||||||||||
Losses relating to assets sold | ( | ||||||||||
Gains relating to assets still held at year-end | |||||||||||
As of December 31, 2020 | |||||||||||
Purchases, sales, and settlements, net | ( | ||||||||||
Actual return on plan assets: | |||||||||||
Gains relating to assets sold | |||||||||||
Gains relating to assets still held at year-end | |||||||||||
As of December 31, 2021 | $ | $ |
Postretirement Plans | |||||||||||
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Change in Benefit Obligation | |||||||||||
Benefit obligation at beginning of year | $ | $ | |||||||||
Interest cost | |||||||||||
Actuarial gain | ( | ( | |||||||||
Benefits paid, net of Medicare subsidy | ( | ( | |||||||||
Benefit Obligation at End of Year | $ | $ | |||||||||
Change in Plan Assets | |||||||||||
Fair value of assets at beginning of year | $ | $ | |||||||||
Employer contributions | |||||||||||
Benefits paid, net of Medicare subsidy | ( | ( | |||||||||
Fair Value of Assets at End of Year | $ | $ | |||||||||
Funded Status | $ | ( | $ | ( |
Postretirement Plans | |||||||||||
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Current liability | $ | ( | $ | ( | |||||||
Noncurrent liability | ( | ( | |||||||||
Recognized Liability | $ | ( | $ | ( |
(in thousands) | Postretirement Plans | ||||
2022 | $ | ||||
2023 | $ | ||||
2024 | $ | ||||
2025 | $ | ||||
2026 | $ | ||||
2027–2031 | $ |
Postretirement Plans | |||||||||||||||||
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Interest cost | $ | $ | $ | ||||||||||||||
Amortization of prior service credit | ( | ( | ( | ||||||||||||||
Recognized actuarial gain | ( | ( | ( | ||||||||||||||
Net Periodic Benefit for the Year | ( | ( | ( | ||||||||||||||
Settlement | ( | ||||||||||||||||
Total Benefit for the Year | $ | ( | $ | ( | $ | ( | |||||||||||
Other Changes in Benefit Obligations Recognized in Other Comprehensive Income | |||||||||||||||||
Current year actuarial gain | $ | ( | $ | ( | $ | ( | |||||||||||
Amortization of prior service credit | |||||||||||||||||
Recognized actuarial gain | |||||||||||||||||
Settlement | |||||||||||||||||
Total Recognized in Other Comprehensive Income (Before Tax Effects) | $ | $ | $ | ||||||||||||||
Total Recognized in Benefit and Other Comprehensive Income (Before Tax Effects) | $ | ( | $ | ( | $ | ( |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Unrecognized actuarial gain | $ | ( | $ | ( | |||||||
Unrecognized prior service credit | ( | ( | |||||||||
Gross Amount | ( | ( | |||||||||
Deferred tax liability | |||||||||||
Net Amount | $ | ( | $ | ( |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Net gain on cost method investments | $ | $ | $ | ||||||||||||||
Gain on sale of cost method investments | |||||||||||||||||
Net gain (loss) on sale of businesses | ( | ||||||||||||||||
Foreign currency loss, net | ( | ( | ( | ||||||||||||||
Impairment of cost method investments | ( | ||||||||||||||||
Gain on acquiring a controlling interest in an equity affiliate | |||||||||||||||||
Gain on sale of equity affiliates | |||||||||||||||||
Other, net | ( | ||||||||||||||||
Total Other Non-Operating Income | $ | $ | $ |
Year Ended December 31, 2021 | |||||||||||||||||
Before-Tax | Income | After-Tax | |||||||||||||||
(in thousands) | Amount | Tax | Amount | ||||||||||||||
Foreign currency translation adjustments: | |||||||||||||||||
Translation adjustments arising during the year | $ | ( | $ | $ | ( | ||||||||||||
Pension and other postretirement plans: | |||||||||||||||||
Actuarial gain | ( | ||||||||||||||||
Prior service cost | ( | ( | |||||||||||||||
Amortization of net actuarial gain included in net income | ( | ( | |||||||||||||||
Amortization of net prior service cost included in net income | ( | ||||||||||||||||
Settlement included in net income | ( | ( | |||||||||||||||
( | |||||||||||||||||
Cash flow hedge: | |||||||||||||||||
Gain for the year | ( | ||||||||||||||||
Other Comprehensive Income | $ | $ | ( | $ |
Year Ended December 31, 2020 | |||||||||||||||||
Before-Tax | Income | After-Tax | |||||||||||||||
(in thousands) | Amount | Tax | Amount | ||||||||||||||
Foreign currency translation adjustments: | |||||||||||||||||
Translation adjustments arising during the year | $ | $ | $ | ||||||||||||||
Pension and other postretirement plans: | |||||||||||||||||
Actuarial gain | ( | ||||||||||||||||
Prior service cost | ( | ( | |||||||||||||||
Amortization of net actuarial loss included in net income | ( | ||||||||||||||||
Amortization of net prior service cost included in net income | ( | ||||||||||||||||
( | |||||||||||||||||
Cash flow hedges: | |||||||||||||||||
Loss for the year | ( | ( | |||||||||||||||
Other Comprehensive Income | $ | $ | ( | $ |
Year Ended December 31, 2019 | |||||||||||||||||
Before-Tax | Income | After-Tax | |||||||||||||||
(in thousands) | Amount | Tax | Amount | ||||||||||||||
Foreign currency translation adjustments: | |||||||||||||||||
Translation adjustments arising during the year | $ | $ | $ | ||||||||||||||
Adjustment for sale of a business with foreign operations | |||||||||||||||||
Pension and other postretirement plans: | |||||||||||||||||
Actuarial gain | ( | ||||||||||||||||
Prior service cost | ( | ( | |||||||||||||||
Amortization of net actuarial gain included in net income | ( | ( | |||||||||||||||
Amortization of net prior service credit included in net income | ( | ( | |||||||||||||||
Settlement included in net income | ( | ( | |||||||||||||||
( | |||||||||||||||||
Cash flow hedges: | |||||||||||||||||
Loss for the year | ( | ( | |||||||||||||||
Other Comprehensive Income | $ | $ | ( | $ |
(in thousands, net of taxes) | Cumulative Foreign Currency Translation Adjustment | Unrealized Gain on Pensions and Other Postretirement Plans | Cash Flow Hedges | Accumulated Other Comprehensive Income | |||||||||||||||||||
As of December 31, 2019 | $ | ( | $ | $ | ( | $ | |||||||||||||||||
Other comprehensive income (loss) before reclassifications | ( | ||||||||||||||||||||||
Net amount reclassified from accumulated other comprehensive income | |||||||||||||||||||||||
Net other comprehensive income (loss) | ( | ||||||||||||||||||||||
As of December 31, 2020 | ( | ||||||||||||||||||||||
Other comprehensive income (loss) before reclassifications | ( | ( | |||||||||||||||||||||
Net amount reclassified from accumulated other comprehensive income | ( | ( | |||||||||||||||||||||
Net other comprehensive income (loss) | ( | ||||||||||||||||||||||
As of December 31, 2021 | $ | ( | $ | $ | ( | $ |
Year Ended December 31 | Affected Line Item in the Consolidated Statements of Operations | ||||||||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||||||||
Foreign Currency Translation Adjustments: | |||||||||||||||||||||||
Adjustment for sales of businesses with foreign operations | $ | $ | $ | Other income, net | |||||||||||||||||||
Pension and Other Postretirement Plans: | |||||||||||||||||||||||
Amortization of net actuarial (gain) loss | ( | ( | (1) | ||||||||||||||||||||
Amortization of net prior service cost (credit) | ( | (1) | |||||||||||||||||||||
Settlement gains | ( | ( | (1) | ||||||||||||||||||||
( | ( | Before tax | |||||||||||||||||||||
( | Provision for income taxes | ||||||||||||||||||||||
( | ( | Net of tax | |||||||||||||||||||||
Cash Flow Hedges | |||||||||||||||||||||||
( | Interest expense | ||||||||||||||||||||||
Provision for income taxes | |||||||||||||||||||||||
( | Net of tax | ||||||||||||||||||||||
Total reclassification for the year | $ | ( | $ | $ | ( | Net of tax |
(in thousands) | Kaplan International | Higher Education | Supplemental Education | Kaplan Corporate | Total Education | Other Businesses | Total | ||||||||||||||||
Severance | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
Facility related costs: | |||||||||||||||||||||||
Operating lease cost | |||||||||||||||||||||||
Accelerated depreciation of property, plant and equipment | |||||||||||||||||||||||
Total Restructuring Costs Included in Segment Income (Loss) from Operations (1) | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
Impairment of other long-lived assets: | |||||||||||||||||||||||
Lease right-of-use assets | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||
Property, plant and equipment | |||||||||||||||||||||||
Non-operating pension and postretirement benefit income, net | |||||||||||||||||||||||
Total Restructuring Related Costs | $ | $ | $ | $ | $ | $ | $ |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Operating Revenues | |||||||||||||||||
Education | $ | $ | $ | ||||||||||||||
Television broadcasting | |||||||||||||||||
Manufacturing | |||||||||||||||||
Healthcare | |||||||||||||||||
Automotive | |||||||||||||||||
Other businesses | |||||||||||||||||
Corporate office | |||||||||||||||||
Intersegment elimination | ( | ( | ( | ||||||||||||||
$ | $ | $ | |||||||||||||||
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | |||||||||||||||||
Education | $ | $ | $ | ||||||||||||||
Television broadcasting | |||||||||||||||||
Manufacturing | |||||||||||||||||
Healthcare | |||||||||||||||||
Automotive | |||||||||||||||||
Other businesses | ( | ( | ( | ||||||||||||||
Corporate office | ( | ( | ( | ||||||||||||||
$ | $ | $ | |||||||||||||||
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | |||||||||||||||||
Education | $ | $ | $ | ||||||||||||||
Television broadcasting | |||||||||||||||||
Manufacturing | |||||||||||||||||
Healthcare | |||||||||||||||||
Automotive | |||||||||||||||||
Other businesses | |||||||||||||||||
Corporate office | |||||||||||||||||
$ | $ | $ | |||||||||||||||
Income (Loss) from Operations | |||||||||||||||||
Education | $ | $ | $ | ||||||||||||||
Television broadcasting | |||||||||||||||||
Manufacturing | ( | ||||||||||||||||
Healthcare | |||||||||||||||||
Automotive | ( | ||||||||||||||||
Other businesses | ( | ( | ( | ||||||||||||||
Corporate office | ( | ( | ( | ||||||||||||||
$ | $ | $ | |||||||||||||||
Equity in Earnings of Affiliates, Net | |||||||||||||||||
Interest Expense, Net | ( | ( | ( | ||||||||||||||
Non-Operating Pension and Postretirement Benefit Income, Net | |||||||||||||||||
Gain on Marketable Equity Securities, net | |||||||||||||||||
Other Income, Net | |||||||||||||||||
Income Before Income Taxes | $ | $ | $ | ||||||||||||||
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Depreciation of Property, Plant and Equipment | |||||||||||||||||
Education | $ | $ | $ | ||||||||||||||
Television broadcasting | |||||||||||||||||
Manufacturing | |||||||||||||||||
Healthcare | |||||||||||||||||
Automotive | |||||||||||||||||
Other businesses | |||||||||||||||||
Corporate office | |||||||||||||||||
$ | $ | $ | |||||||||||||||
Pension Service Cost | |||||||||||||||||
Education | $ | $ | $ | ||||||||||||||
Television broadcasting | |||||||||||||||||
Manufacturing | |||||||||||||||||
Healthcare | |||||||||||||||||
Automotive | |||||||||||||||||
Other businesses | |||||||||||||||||
Corporate office | |||||||||||||||||
$ | $ | $ | |||||||||||||||
Capital Expenditures | |||||||||||||||||
Education | $ | $ | $ | ||||||||||||||
Television broadcasting | |||||||||||||||||
Manufacturing | |||||||||||||||||
Healthcare | |||||||||||||||||
Automotive | |||||||||||||||||
Other businesses | |||||||||||||||||
Corporate office | |||||||||||||||||
$ | $ | $ |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Identifiable Assets | |||||||||||
Education | $ | $ | |||||||||
Television broadcasting | |||||||||||
Manufacturing | |||||||||||
Healthcare | |||||||||||
Automotive | |||||||||||
Other businesses | |||||||||||
Corporate office | |||||||||||
$ | $ | ||||||||||
Investments in Marketable Equity Securities | |||||||||||
Investments in Affiliates | |||||||||||
Prepaid Pension Cost | |||||||||||
Total Assets | $ | $ |
Year Ended December 31 | |||||||||||||||||
(in thousands) | 2021 | 2020 | 2019 | ||||||||||||||
Operating Revenues | |||||||||||||||||
Kaplan international | $ | $ | $ | ||||||||||||||
Higher education | |||||||||||||||||
Supplemental education | |||||||||||||||||
Kaplan corporate and other | |||||||||||||||||
Intersegment elimination | ( | ( | ( | ||||||||||||||
$ | $ | $ | |||||||||||||||
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Long-Lived Assets | |||||||||||||||||
Kaplan international | $ | $ | $ | ||||||||||||||
Higher education | |||||||||||||||||
Supplemental education | |||||||||||||||||
Kaplan corporate and other | ( | ( | ( | ||||||||||||||
Intersegment elimination | ( | ||||||||||||||||
$ | $ | $ | |||||||||||||||
Amortization of Intangible Assets | $ | $ | $ | ||||||||||||||
Impairment of Long-Lived Assets | $ | $ | $ | ||||||||||||||
Income (Loss) from Operations | |||||||||||||||||
Kaplan international | $ | $ | $ | ||||||||||||||
Higher education | |||||||||||||||||
Supplemental education | |||||||||||||||||
Kaplan corporate and other | ( | ( | ( | ||||||||||||||
Intersegment elimination | ( | ||||||||||||||||
$ | $ | $ | |||||||||||||||
Depreciation of Property, Plant and Equipment | |||||||||||||||||
Kaplan international | $ | $ | $ | ||||||||||||||
Higher education | |||||||||||||||||
Supplemental education | |||||||||||||||||
Kaplan corporate and other | |||||||||||||||||
$ | $ | $ | |||||||||||||||
Pension Service Cost | |||||||||||||||||
Kaplan international | $ | $ | $ | ||||||||||||||
Higher education | |||||||||||||||||
Supplemental education | |||||||||||||||||
Kaplan corporate and other | |||||||||||||||||
$ | $ | $ | |||||||||||||||
Capital Expenditures | |||||||||||||||||
Kaplan international | $ | $ | $ | ||||||||||||||
Higher education | |||||||||||||||||
Supplemental education | |||||||||||||||||
Kaplan corporate and other | |||||||||||||||||
$ | $ | $ |
As of December 31 | |||||||||||
(in thousands) | 2021 | 2020 | |||||||||
Identifiable Assets | |||||||||||
Kaplan international | $ | $ | |||||||||
Higher education | |||||||||||
Supplemental education | |||||||||||
Kaplan corporate and other | |||||||||||
$ | $ |
GRAHAM AUTOMOTIVE LLC | |||||
By: | GRAHAM HOLDINGS COMPANY, its Sole Member | ||||
/s/ Jacob Maas | |||||
Name: | Jacob Maas | ||||
Title: | Senior Vice President – Planning and Development |
ARTICLE I DEFINITIONS AND ACCOUNTING TERMS | |||||
SECTION 1.01. Certain Defined Terms | |||||
SECTION 1.02. Computation of Time Periods | |||||
SECTION 1.03. Accounting Terms | |||||
SECTION 1.04. Guarantees | |||||
SECTION 1.05. Redenominations of Certain Foreign Currencies and Computation of US Dollar Amounts; Exchange Rates; Currency Equivalents | |||||
SECTION 1.06. Rates | |||||
ARTICLE II AMOUNTS AND TERMS OF THE ADVANCES | |||||
SECTION 2.01. The Advances | |||||
SECTION 2.02. Making the Advances. | |||||
SECTION 2.03. [Reserved] | |||||
SECTION 2.04. Fees | |||||
SECTION 2.05. Termination, Reduction or Increase of the Commitments | |||||
SECTION 2.06. Repayment of Advances | |||||
SECTION 2.07. Interest on Advances | |||||
SECTION 2.08. [Reserved] | |||||
SECTION 2.09. Optional Conversion of Advances | |||||
SECTION 2.10. Optional Prepayment of Advances | |||||
SECTION 2.11. Increased Costs | |||||
SECTION 2.12. [Reserved] | |||||
SECTION 2.13. Payments and Computations | |||||
SECTION 2.14. Taxes | |||||
SECTION 2.15. Sharing of Payments, Etc. | |||||
SECTION 2.16. Use of Proceeds | |||||
SECTION 2.17. Extension of Termination Date | |||||
SECTION 2.18. Defaulting Lenders | |||||
SECTION 2.19. Mitigation of Obligations; Replacement of Lenders | |||||
SECTION 2.20. Changed Circumstances. | |||||
ARTICLE III CONDITIONS TO EFFECTIVENESS AND LENDING | |||||
SECTION 3.01. Conditions Precedent to Effectiveness | |||||
SECTION 3.02. Conditions Precedent to Each Borrowing, Increase Date and Extension Date | |||||
SECTION 3.03. Determinations Under Section 3.01 | |||||
ARTICLE IV REPRESENTATIONS AND WARRANTIES | |||||
SECTION 4.01. Representations and Warranties of the Credit Parties | |||||
ARTICLE V COVENANTS OF THE CREDIT PARTIES | |||||
SECTION 5.01. Affirmative Covenants | |||||
SECTION 5.02. Negative Covenants | |||||
SECTION 5.03. Financial Covenants | |||||
ARTICLE VI EVENTS OF DEFAULT |
SECTION 6.01. Events of Default | |||||
ARTICLE VII THE ADMINISTRATIVE AGENT | |||||
SECTION 7.01. Appointment and Authority | |||||
SECTION 7.02. Rights as a Lender | |||||
SECTION 7.03. Exculpatory Provisions | |||||
SECTION 7.04. Reliance by the Administrative Agent | |||||
SECTION 7.05. Indemnification | |||||
SECTION 7.06. Delegation of Duties | |||||
SECTION 7.07. Resignation of Administrative Agent | |||||
SECTION 7.08. Non-Reliance on Administrative Agent and Other Lenders | |||||
SECTION 7.09. No Other Duties, Etc | |||||
SECTION 7.10. Guaranty Matters | |||||
SECTION 7.11. Erroneous Payments | |||||
SECTION 7.12. Certain ERISA Matters | |||||
ARTICLE VIII GUARANTY | |||||
SECTION 8.01. The Guaranty | |||||
SECTION 8.02. Bankruptcy | |||||
SECTION 8.03. Nature of Liability | |||||
SECTION 8.04. Independent Obligation | |||||
SECTION 8.05. Authorization | |||||
SECTION 8.06. Reliance | |||||
SECTION 8.07. Waiver | |||||
SECTION 8.08. Limitation on Enforcement | |||||
SECTION 8.09. Confirmation of Payment | |||||
ARTICLE IX MISCELLANEOUS | |||||
SECTION 9.01. Amendments, Etc | |||||
SECTION 9.02. Notices, Etc | |||||
SECTION 9.03. No Waiver; Remedies | |||||
SECTION 9.04. Costs and Expenses | |||||
SECTION 9.05. Right of Set-off | |||||
SECTION 9.06. Binding Effect | |||||
SECTION 9.07. Assignments and Participations | |||||
SECTION 9.08. Confidentiality | |||||
SECTION 9.09. Governing Law | |||||
SECTION 9.10. Execution in Counterparts | |||||
SECTION 9.11. Jurisdiction, Etc | |||||
SECTION 9.12. Patriot Act Notice | |||||
SECTION 9.13. Waiver of Jury Trial | |||||
SECTION 9.14. Acknowledgement and Consent to Bail-In of Affected Financial Institutions | |||||
SECTION 9.15. Amendment and Restatement | |||||
SECTION 9.16. Judgment Currency | |||||
SECTION 9.17. Appointment of the Company | |||||
SECTION 9.18. Lender-Specific Provisions | |||||
SECTION 9.19. Australian Code of Banking Practice | |||||
SECTION 9.20. Acknowledgement Regarding Any Supported QFCs |
Adjusted Eurocurrency Rate = | Eurocurrency Rate for such Currency for such Interest Period | |||||||
1.00-Eurocurrency Reserve Percentage |
Performance Level | Applicable Margin for Eurocurrency Rate Advances and RFR Advances | Applicable Margin for Base Rate Advances | ||||||
I | 1.250% | 0.250% | ||||||
II | 1.500% | 0.500% | ||||||
III | 1.750% | 0.750% |
Performance Level | Applicable Percentage | |||||||
I | 0.150% | |||||||
II | 0.200% | |||||||
III | 0.250% |
Name of Subsidiary | Jurisdiction of Incorporation or Organization | % of Voting Equity Owned by Parent | |||||||||||||||||||||||||||||||||||||||||||||
199 Sunbeam Realty, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
CGRH, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clyde's of Broadland, LLC | Virginia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clyde's of Chevy Chase, LLC | Maryland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clyde's Tower Oaks Lodge, LLC | Maryland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clyde's of Columbia, LLC | Maryland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clyde's of Gallery Place, LLC | District of Columbia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clyde's of Georgetown, LLC | District of Columbia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clyde's at Mark Center, LLC | Virginia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clyde's of Reston, LLC | Virginia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clyde's Management, LLC | District of Columbia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
The City Limit, LLC | District of Columbia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
The Walrus Company, LLC | District of Columbia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Cybervista LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Forney Corporation | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Forney Shanghai Trading Company | China (PR) | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Forney Maquila, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
FMMX S. de R.L. de C.V. | Mexico | 100 | % | (a) | |||||||||||||||||||||||||||||||||||||||||||
FSM S. de R.L. de C.V. | Mexico | 100 | % | (b) | |||||||||||||||||||||||||||||||||||||||||||
FRTW Holdings LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Hoover Wood Products Holdings, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Hoover Treated Wood Products, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
FBHCO, Inc. | Delaware | 93.4 | % | ||||||||||||||||||||||||||||||||||||||||||||
Framebridge, Inc. | Delaware | 93.4 | % | ||||||||||||||||||||||||||||||||||||||||||||
Framebridge Retail Stores LLC | Delaware | 93.4 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Automotive LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham-Ourisman Automotive LLC | Delaware | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
EDR Protected Cell of medTRANS | Nevada | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
Endor, LLC | Maryland | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
Lando, LLC | Virginia | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
C3PO, LLC | Maryland | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
Boba Fett LLC | Maryland | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
Hoth LLC | Maryland | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
Palpatine, LLC | Maryland | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
Corellia, LLC | Maryland | 90 % | |||||||||||||||||||||||||||||||||||||||||||||
Vader, LLC | Virginia | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
Mon Mothma, LLC | Virginia | 90 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Digital Holding Company LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
City Cast LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Decile LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
The Slate Group, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Social Code LLC dba Code 3 | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Social Code Holdings, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
JKR Ventures, LLC | Ohio | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Marketplace Strategy, LLC | Ohio | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Marketplace Direct, LLC | Ohio | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Pinna LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Healthcare Group, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Celtic Healthcare, Inc. | Nevada | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Residential Home Health of Carlisle, LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Celtic Living Assistance Services, LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Celtic Homecare, Inc. | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Health Services, LLC | Pennsylvania | 100 | % |
Name of Subsidiary | Jurisdiction of Incorporation or Organization | % of Voting Equity Owned by Parent | |||||||||||||||||||||||||||||||||||||||||||||
Celtic Rehabilitation Services, Inc. | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Residential Home Health of NC PA, LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Residential Healthcare of NE PA, LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Residential Hospice of Carlisle, LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Celtic Hospice & Palliative Care Services of NC PA, LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Residential Hospice of Southern Illinois LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Celtic Healthcare of Maryland, Inc. | Maryland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Home Health Utilization Management, LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Residential Home Health of Southern Illinois, LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Celtic Healthcare Technology Solutions, LLC | Pennsylvania | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
InTelicare Services FL1, LLC | Florida | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Home Care of Tampa Bay, LLC | Florida | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
InTelicare Services FL2, LLC | Florida | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Compassionate Home Care, Inc. | Florida | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
AllPro Home Health, LLC | Florida | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Healthcare Capital, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
GHC One, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
GHC One Clarus, LLC | Delaware | 95 | % | ||||||||||||||||||||||||||||||||||||||||||||
Clarus Care, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
GHC One CSI, LLC | Delaware | 95 | % | ||||||||||||||||||||||||||||||||||||||||||||
CSI Pharmacy Holding, LLC | Delaware | 75 | % | ||||||||||||||||||||||||||||||||||||||||||||
GHC One Weiss, LLC | Delaware | 95 | % | ||||||||||||||||||||||||||||||||||||||||||||
Weiss Co. Invest. LLC | Delaware | 50 | % | ||||||||||||||||||||||||||||||||||||||||||||
Weiss MSO, LLC | Delaware | 47 | % | ||||||||||||||||||||||||||||||||||||||||||||
Weiss NJ MSO, LLC | Delaware | 47 | % | ||||||||||||||||||||||||||||||||||||||||||||
Residential Healthcare Group, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Hometown Home Health Care Inc. | Michigan | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
RHH Holdings Co | Michigan | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Residential Home Health, LLC | Michigan | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Residential Hospice, LLC | Michigan | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
RHM-KCINO, LLC | Michigan | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
RHH Ventures Illinois, LLC | Illinois | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Media Group, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Media Group, Florida, Inc. | Florida | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Media Group, Houston, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Media Group, Michigan, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Media Group, Orlando, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Media Group, San Antonio, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Graham Media Group, Virginia, LLC | Virginia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Social News Desk, Inc. | Florida | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Group Dekko Holdings Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Group Dekko Inc. | Indiana | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Premier Manufacturing Group, Inc. (d/b/a Electric-Cable Assemblies) | Connecticut | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Dekko Global Enterprise LLC | Indiana | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Grupo Dekko Mexico S.A, de C.V. | Mexico | 100 | % | (c) | |||||||||||||||||||||||||||||||||||||||||||
Furnlite Inc. | North Carolina | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Joyce/Dayton Corporation | Ohio | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
EDrive Actuators, Inc. | Connecticut | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Lowly Worm Holdings, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
UNI-LIFT LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan, Inc. | Delaware | 99.44 | % | ||||||||||||||||||||||||||||||||||||||||||||
Dev Bootcamp, Inc. | California | 100 | % |
Name of Subsidiary | Jurisdiction of Incorporation or Organization | % of Voting Equity Owned by Parent | |||||||||||||||||||||||||||||||||||||||||||||
Graham Holdings Retired Employee Payroll Master, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan (Canada) Ltd. | Ontario | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
U.S. CPA ExamPrep, Inc. | Ontario | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Educational Services de Mexico, S. de R.L. de C.V. | Mexico | 100 | % | (d) | |||||||||||||||||||||||||||||||||||||||||||
Education HR Services Mexico, S. de R.L. de C.V. | Mexico | 100 | % | (d) | |||||||||||||||||||||||||||||||||||||||||||
Kaplan Higher Education, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Texas Educational Ventures, LP | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan North America, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
DF Institute, LLC | Illinois | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
SmartPros, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
The College for Financial Planning Institutes Corp. | Arizona | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
The College for Financial Planning, Inc. | Arizona | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
KV EdTech Partners LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Mexico Holdings, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan (India) Private Limited | India | 100 | % | (e) | |||||||||||||||||||||||||||||||||||||||||||
Kaplan (PR) Inc. | Puerto Rico | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Medical Prep, LLC | New York | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan K12 Learning Services, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Test Prep International, LLC | California | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International North America, LLC | California | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International Pathways North America, LLC | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International English (Thailand), Co. Ltd. | Thailand | 99.99 | % | (f) | |||||||||||||||||||||||||||||||||||||||||||
Hands On Consulting Limited | Hong Kong | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Hands On Education Consultants Co., Ltd. | Thailand | 100 | % | (g) | |||||||||||||||||||||||||||||||||||||||||||
Kaplan U.K. Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect Education Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Education Tower Ltd. | Hong Kong | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
BEO KK | Japan | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Hands On BEO Company Ltd. | Vietnam | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect (Beijing) Education Information Consulting Co. Ltd. | China (PR) | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Pacific Language Institute, Inc. | British Columbia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect Education UK Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect Educational Services Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect International Language Academies Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Anglo World Travel SA | Switzerland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Anglo-World Group Ltd. | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Anglo-World Education Ltd. | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect International Language Schools Limited | Ireland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect Language Schools Limitada | Colombia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect Language Schools Limited | Switzerland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect S.A.R.L. France | France | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect Education (Hong Kong) Limited | Hong Kong | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International Operations Mexico, S.A. de C.V. | Mexico | 100 | % | (h) | |||||||||||||||||||||||||||||||||||||||||||
KI HR Services Mexico, S.A. de C.V. | Mexico | 100 | % | (i) | |||||||||||||||||||||||||||||||||||||||||||
West of England Language Services Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
The Salisbury School of English Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International Investments Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
BridgeU Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Bridge-U Hong Kong Limited | Hong Kong | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Test Prep and Admissions Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Manhattan GMAT Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Heverald Groupe S.A. | Switzerland | 100 | % |
Name of Subsidiary | Jurisdiction of Incorporation or Organization | % of Voting Equity Owned by Parent | |||||||||||||||||||||||||||||||||||||||||||||
Alpadia Freiburg | Germany | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Alpdia S.A. | France | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Alpadia Sarl | France | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Alpadia Berlin GmbH | Germany | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
ESL Education S.A.S. | France | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
ESL Education Belgique sprl | Belgium | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
ESL Education Italia S.R.L. | Italy | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Alpadia UK Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
ESL Education GmbH ÖSTERREICH | Austria | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
ESL Education S.A. | Switzerland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Alpadia Education SL | Spain | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
ESL Educación España S.L | Spain | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
ESL Education GmbH Deutschland | Germany | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
ESL Services IT S.R.L | Italy | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
ESL Services SP S.L | Spain | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International UK Holdings Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International English (Australia) Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International (Brisbane) Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International NZ Limited | New Zealand | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International (Perth) Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Aspect ILA Sydney Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Australia Holdings Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Australia Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Red Marker Pty Ltd | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International (Melbourne & Adelaide) Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Higher Education Party Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Business School Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Tribeca Learning Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Education Pty Limited | Australia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Holdings Limited | Hong Kong | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Higher Education (HK) Limited | Hong Kong | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Citic Education Co. Limited | China (PR) | 49 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Financial (HK) Limited | Hong Kong | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Language Training (HK) Limited | Hong Kong | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Institute Limited | Hong Kong | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Shanghai Kaplan Education Investment Consulting Co. Ltd. | China (PR) | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Shanghai Kaibo Management Consultation Co., Ltd | China (PR) | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
The Financial Training (Shanghai) Co., Ltd | China (PR) | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Shanghai Kai Bo Education Investment Management Co. Limited | China (PR) | 100 | % | (j) | |||||||||||||||||||||||||||||||||||||||||||
Kaplan Singapore Pte. Ltd. | Singapore | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Learning Institute Pte. Ltd | Singapore | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Higher Education Institute Pte. Ltd | Singapore | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Higher Education Academy Pte. Ltd | Singapore | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Myanmar Company Limited | Myanmar | 99 | % | ||||||||||||||||||||||||||||||||||||||||||||
Accountancy & Business College (Ireland) Limited | Ireland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
DBS Services SDN.BHD | Malaysia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Ireland Education Limited | Ireland | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International Holdings Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Eagle Education and Training Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Dubai Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Professional ME Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Osborne Books Limited | England & Wales | 100 | % |
Name of Subsidiary | Jurisdiction of Incorporation or Organization | % of Voting Equity Owned by Parent | |||||||||||||||||||||||||||||||||||||||||||||
Kaplan Financial Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan SQE Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Training Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Consulting & Training Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Hawksmere Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Holborn College Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Saudi Arabia Holding Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Saudi Arabia Limited | Saudi Arabia | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International Colleges U.K. Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Essex Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Qatar Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Colleges Private Limited | India | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International Colleges (Private) Limited | Pakistan | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Glasgow Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International Colleges Limited | Nigeria | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Liverpool Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Nottingham Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan NT Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan US Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan International College London Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Brighton Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan UWE Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Bournemouth Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Estates Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan York Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Partner Services HK Limited | Hong Kong | 100 | % | (k) | |||||||||||||||||||||||||||||||||||||||||||
Kaplan Law School Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Open Learning Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Open Learning (Essex) Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Open Learning (Liverpool) Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Publishing Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kaplan Professional Awards Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Mander Portman Woodward Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Kensington Student Services Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Justin Craig Education Limited | England & Wales | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Pacifica Merger Sub, Inc. | Delaware | 100 | % | ||||||||||||||||||||||||||||||||||||||||||||
Post NW, LLC | New York | 100 | % |
/s/ Donald E. Graham | /s/ Christopher C. Davis | |||||||
Donald E. Graham, Chairman of the Board and Director | Christopher C. Davis, Director | |||||||
/s/ Timothy J. O'Shaughnessy | /s/ Thomas S. Gayner | |||||||
Timothy J. O'Shaughnessy, President and Chief Executive Officer (Principal Executive Officer) and Director | Thomas S. Gayner, Director | |||||||
/s/ Wallace R. Cooney | /s/ Anne M. Mulcahy | |||||||
Wallace R. Cooney, Chief Financial Officer (Principal Financial Officer) | Anne M. Mulcahy, Director | |||||||
/s/ Marcel A. Snyman | /s/ G. Richard Wagoner | |||||||
Marcel A. Snyman, Chief Accounting Officer (Principal Accounting Officer) | G. Richard Wagoner, Jr., Director | |||||||
/s/ Tony Allen | /s/ Katharine Weymouth | |||||||
Tony Allen, Director | Katharine Weymouth, Director |
/s/ Timothy J. O’Shaughnessy |
/s/ Wallace R. Cooney |
/s/ Timothy J. O’Shaughnessy |
/s/ Wallace R. Cooney |
Audit Information |
12 Months Ended |
---|---|
Dec. 31, 2021 | |
Audit Information [Abstract] | |
Auditor Firm ID | 238 |
Auditor Name | PricewaterhouseCoopers LLP |
Auditor Location | Washington, District of Columbia |
Consolidated Balance Sheets (Parentheticals) - USD ($) $ in Thousands |
Dec. 31, 2021 |
Dec. 31, 2020 |
---|---|---|
Restricted Cash, Noncurrent | $ 782 | $ 0 |
Preferred Stock, Par or Stated Value Per Share | $ 1 | $ 1 |
Preferred Stock, Shares Authorized | 977,000 | 977,000 |
Preferred Stock, Shares Issued | 0 | 0 |
Class A Common Stock [Member] | ||
Common Stock, Par or Stated Value Per Share | $ 1 | $ 1 |
Common Stock, Shares Authorized | 7,000,000 | 7,000,000 |
Common Stock, Shares, Issued | 964,001 | 964,001 |
Common Stock, Shares, Outstanding | 964,001 | 964,001 |
Class B Common Stock [Member] | ||
Common Stock, Par or Stated Value Per Share | $ 1 | $ 1 |
Common Stock, Shares Authorized | 40,000,000 | 40,000,000 |
Common Stock, Shares, Issued | 19,035,999 | 19,035,999 |
Common Stock, Shares, Outstanding | 3,942,065 | 4,018,832 |
Treasury Stock, Shares | 15,093,934 | 15,017,167 |
Organization and Nature of Operations |
12 Months Ended |
---|---|
Dec. 31, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization and Nature of Operations | ORGANIZATION AND NATURE OF OPERATIONS 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 (U.S.). The Company’s media operations comprise the ownership and operation of seven television broadcasting stations. Education—Kaplan, Inc. provides an extensive range of educational services for students and professionals. Kaplan’s various businesses comprise three categories: Kaplan International, Higher Education (KHE) and Supplemental Education. Media—The Company’s diversified media operations comprise television broadcasting, several websites and print publications, podcast content and a marketing solutions provider. Television broadcasting. As of December 31, 2021, the Company owned seven television stations located in Houston, TX; Detroit, MI; Orlando, FL; San Antonio, TX; Roanoke, VA; and two stations in Jacksonville, FL. All stations are network-affiliated except for WJXT in Jacksonville, FL. Manufacturing—The Company’s manufacturing businesses include Hoover, Dekko, Joyce/Dayton and Forney. Other—The Company’s other business operations include automotive dealerships, restaurants and entertainment venues, consumer internet brands, custom framing services and home health and hospice services.
|
Summary of Significant Accounting Policies |
12 Months Ended |
---|---|
Dec. 31, 2021 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation and Principles of Consolidation. The accompanying Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles (GAAP) in the U.S. and include the assets, liabilities, results of operations and cash flows of the Company and its majority-owned and controlled subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. Use of Estimates. The preparation of financial statements in conformity with GAAP requires management to make estimates and judgments that affect the amounts reported in the financial statements. 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. On an ongoing basis, the Company evaluates its estimates and assumptions. The Company assessed certain accounting matters that generally require consideration of forecasted financial information, in context with the information reasonably available to the Company and the unknown future impacts of the novel coronavirus (COVID-19) pandemic as of December 31, 2021 and through the date of this filing. The accounting matters assessed included, but were not limited to, the Company’s carrying value of goodwill and other long-lived assets, allowance for doubtful accounts, inventory valuation and related reserves, fair value of financial assets, valuation allowances for tax assets and revenue recognition. Other than the goodwill and other long-lived asset impairment charges (see Notes 9, 12 and 19), there were no other impacts to the Company’s consolidated financial statements as of and for the year ended December 31, 2021 resulting from our assessments. The Company’s future assessment of the magnitude and duration of COVID-19, as well as other factors, could result in material impacts to the Company’s consolidated financial statements in future reporting periods. Business Combinations. The purchase price of an acquisition is allocated to the assets acquired, including intangible assets, and liabilities assumed, based on their respective fair values at the acquisition date. Acquisition-related costs are expensed as incurred. The excess of the cost of an acquired entity over the net of the amounts assigned to the assets acquired and liabilities assumed is recognized as goodwill. The net assets and results of operations of an acquired entity are included in the Company’s Consolidated Financial Statements from the acquisition date. Cash and Cash Equivalents. Cash and cash equivalents consist of cash on hand, short-term investments with original maturities of three months or less and investments in money market funds with weighted average maturities of three months or less. Restricted Cash. Restricted cash represents amounts required to be held by non-U.S. higher education institutions for prepaid tuition pursuant to foreign government regulations. These regulations stipulate that the Company has a fiduciary responsibility to segregate certain funds to ensure these funds are only used for the benefit of eligible students. Concentration of Credit Risk. Cash and cash equivalents are maintained with several financial institutions domestically and internationally. Deposits held with banks may exceed the amount of insurance provided on such deposits. Generally, these deposits may be redeemed upon demand and are maintained with financial institutions with investment-grade credit ratings. The Company routinely assesses the financial strength of significant customers, and this assessment, combined with the large number and geographical diversity of its customers, limits the Company’s concentration of risk with respect to receivables from contracts with customers. Allowance for Credit Losses. Accounts receivable have been reduced by an allowance that reflects the current expected credit losses associated with the receivables. The current expected credit losses are estimated based on historical write-offs, current macroeconomic conditions and reasonable and supportable forecasts of future economic conditions. Reserves are also established against specific receivables based on aging category, historical collection experience and management’s evaluation of the financial condition of the customer. The Company generally considers an account past due or delinquent when a student or customer misses a scheduled payment. The Company writes off accounts receivable balances deemed uncollectible against the allowance for credit losses following the passage of a certain period of time, or generally when the account is turned over for collection to an outside collection agency. Investments in Equity Securities. The Company measures its investments in equity securities at fair value with changes in fair value recognized in earnings. The Company elected the measurement alternative to measure cost method investments that do not have readily determinable fair value at cost less impairment, adjusted by observable price changes with any fair value changes recognized in earnings. If the fair value of a cost method investment declines below its cost basis and the decline is considered other than temporary, the Company will record a write-down, which is included in earnings. The Company uses the average cost method to determine the basis of the securities sold. Fair Value Measurements. Fair value measurements are determined based on the assumptions that a market participant would use in pricing an asset or liability based on a three-tiered hierarchy that draws a distinction between market participant assumptions based on (i) observable inputs, such as quoted prices in active markets (Level 1); (ii) inputs other than quoted prices in active markets that are observable either directly or indirectly (Level 2); and (iii) unobservable inputs that require the Company to use present value and other valuation techniques in the determination of fair value (Level 3). Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measure. The Company’s assessment of the significance of a particular input to the fair value measurements requires judgment and may affect the valuation of the assets and liabilities being measured and their placement within the fair value hierarchy. For assets that are measured using quoted prices in active markets, the total fair value is the published market price per unit multiplied by the number of units held, without consideration of transaction costs. Assets and liabilities that are measured using significant other observable inputs are primarily valued by reference to quoted prices of similar assets or liabilities in active markets, adjusted for any terms specific to that asset or liability. The Company measures certain assets—including goodwill; intangible assets; property, plant and equipment; lease right-of-use assets; cost and equity-method investments—at fair value on a nonrecurring basis when they are deemed to be impaired. The fair value of these assets is determined with valuation techniques using the best information available and may include quoted market prices, market comparables and discounted cash flow models. Fair Value of Financial Instruments. The carrying amounts reported in the Company’s Consolidated Financial Statements for cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities, the current portion of deferred revenue and the current portion of debt approximate fair value because of the short-term nature of these financial instruments. 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. The fair value of interest rate hedges are determined based on a number of observable inputs, including time to maturity and market interest rates. Inventories and Contracts in Progress. Inventories and contracts in progress are stated at the lower of cost or net realizable values and are based on the first-in, first-out (FIFO) method. Inventory costs include direct material, direct and indirect labor, and applicable manufacturing overhead. The Company allocates manufacturing overhead based on normal production capacity and recognizes unabsorbed manufacturing costs in earnings. The provision for excess and obsolete inventory is based on management’s evaluation of inventories on hand relative to historical usage, estimated future usage and technological developments. Vehicle inventory is based on the specific identification method. The cost of new and used vehicle inventories includes the cost of any equipment added, reconditioning and transportation. In certain instances, vehicle manufacturers provide incentives which are reflected as a reduction in the carrying value of each vehicle purchased. Property, Plant and Equipment. Property, plant and equipment is recorded at cost and includes interest capitalized in connection with major long-term construction projects. Replacements and major improvements are capitalized; maintenance and repairs are expensed as incurred. Depreciation is calculated using the straight-line method over the estimated useful lives of the property, plant and equipment: 3 to 20 years for machinery and equipment; 20 to 50 years for buildings. The costs of leasehold improvements are amortized over the lesser of their useful lives or the terms of the respective leases. Evaluation of Long-Lived Assets. The recoverability of long-lived assets and finite-lived intangible assets is assessed whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. A long-lived asset is considered to not be recoverable when the undiscounted estimated future cash flows are less than the asset’s recorded value. An impairment charge is measured based on estimated fair market value, determined primarily using estimated future cash flows on a discounted basis. Losses on long-lived assets to be disposed of are determined in a similar manner, but the fair market value would be reduced for estimated costs to dispose. Goodwill and Other Intangible Assets. Goodwill is the excess of purchase price over the fair value of identified net assets of businesses acquired. The Company’s intangible assets with an indefinite life are principally from trade names and trademarks, franchise agreements and Federal Communications Commission (FCC) licenses. Amortized intangible assets are primarily student and customer relationships and trade names and trademarks, with amortization periods up to 15 years. Costs associated with renewing or extending intangible assets are insignificant and expensed as incurred. The Company reviews goodwill and indefinite-lived intangible assets at least annually, as of November 30, for possible impairment. Goodwill and indefinite-lived intangible assets are reviewed for possible impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the reporting unit or indefinite-lived intangible asset below its carrying value. The Company tests its goodwill at the reporting unit level, which is an operating segment or one level below an operating segment. The Company initially assesses qualitative factors to determine if it is necessary to perform the goodwill or indefinite-lived intangible asset quantitative impairment review. The Company reviews the goodwill and indefinite-lived assets for impairment using the quantitative process if, based on its assessment of the qualitative factors, it determines that it is more likely than not that the fair value of a reporting unit or indefinite-lived intangible asset is less than its carrying value, or if it decides to bypass the qualitative assessment. The Company reviews the carrying value of goodwill and indefinite-lived intangible assets utilizing a discounted cash flow model, and, where appropriate, a market value approach is also utilized to supplement the discounted cash flow model. The Company makes assumptions regarding estimated future cash flows, discount rates, long-term growth rates and market values to determine the estimated fair value of each reporting unit and indefinite-lived intangible asset. If these estimates or related assumptions change in the future, the Company may be required to record impairment charges. Investments in Affiliates. The Company uses the equity method of accounting for its investments in and earnings or losses of affiliates that it does not control, but over which it exerts significant influence. Significant influence is generally deemed to exist if the Company has an ownership interest in the voting stock of an investee between 20% and 50%. The Company also uses the equity method of accounting for its investments in a partnership or limited liability company with specific ownership accounts, if the Company has an ownership interest of 3% or more. The Company considers whether the fair values of any of its equity method investments have declined below their carrying values whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. If the Company considered any such decline to be other than temporary (based on various factors, including historical financial results, product development activities and the overall health of the affiliate’s industry), a write-down would be recorded to estimated fair value. Revenue Recognition. The Company identifies a contract for revenue recognition when there is approval and commitment from both parties, the rights of the parties and payment terms are identified, the contract has commercial substance and the collectability of consideration is probable. The Company evaluates each contract to determine the number of distinct performance obligations in the contract, which requires the use of judgment. Education Revenue. Education revenue is primarily derived from postsecondary education and supplementary education services provided both domestically and abroad. Generally, tuition and other fees are paid upfront and recorded in deferred revenue in advance of the date when education services are provided to the student. In some instances, installment billing is available to students, which reduces the amount of cash consideration received in advance of performing the service. The contractual terms and conditions associated with installment billing indicate that the student is liable for the total contract price; therefore, mitigating the Company’s exposure to losses associated with nonpayment. The Company determined the installment billing does not represent a significant financing component. Kaplan International. Kaplan International provides higher education, professional education, and test preparation services and materials to students primarily in the United Kingdom (U.K.), Singapore, and Australia. Some Kaplan International contracts consist of one performance obligation that is a combination of indistinct promises to the student, while other Kaplan International contracts include multiple performance obligations as the promises in the contract are capable of being both distinct and distinct within the context of the contract. One Kaplan International business offers an option whereby students receive future services at a discount that is accounted for as a material right. The transaction price is stated in the contract and known at the time of contract inception; therefore, no variable consideration exists. Revenue is allocated to each performance obligation based on its standalone selling price. Any discounts within the contract are allocated across all performance obligations unless observable evidence exists that the discount relates to a specific performance obligation or obligations in the contract. Kaplan International generally determines standalone selling prices based on prices charged to students. Revenue is recognized ratably over the instruction period or access period for higher education, professional education and test preparation services. Kaplan International generally uses the time elapsed method, an input measure, as it best depicts the simultaneous consumption and delivery of these services. Course materials determined to be a separate performance obligation are recognized at the point in time when control transfers to the student, generally when the products are delivered to the student. One Kaplan International business has a contract with a customer consisting of two performance obligations which consisted entirely of variable consideration at contract inception. The Company allocates revenue to each performance obligation based on the expected cost plus a margin. The margin was determined by a market assessment. Revenue is recognized over time, using an input method, as the customer simultaneously benefits from the services as delivery occurs. The Company records a contract asset associated with this Kaplan International contract as the right to revenue is dependent on something other than the passage of time. Higher Education (KHE). KHE primarily provides non-academic operations support services to Purdue University Global (Purdue Global) pursuant to a Transition and Operations Support Agreement (TOSA). This contract has a 30-year term and consists of one performance obligation, which represents a series of daily promises to provide support services to Purdue Global. The transaction price is entirely made up of variable consideration related to the reimbursement of KHE support costs and the KHE fee. The TOSA outlines a payment structure, which dictates how cash will be distributed at the end of Purdue Global’s fiscal year, which is the 30th of June. The collectability of the KHE support costs and KHE fee is entirely dependent on the availability of cash at the end of the fiscal year. This variable consideration is constrained based on fiscal year forecasts prepared for Purdue Global. The forecasts are updated throughout the fiscal year until the uncertainty is ultimately resolved, which is at the end of each Purdue Global fiscal year. As KHE’s performance obligation is made up of a series, the variable consideration is allocated to the distinct service period to which it relates, which is the Purdue Global fiscal year. Support services revenue is recognized over time based on the expenses incurred to date and the percentage of expected reimbursement. KHE fee revenue is also recognized over time based on the amount of Purdue Global revenue recognized to date and the percentage of fee expected to be collected for the fiscal year. The Company used these input measures as Purdue Global simultaneously receives and consumes the benefits of the services provided by KHE. Kaplan Supplemental Education. Supplemental Education offers test preparation services and materials to students, as well as professional training and exam preparation for professional certifications and licensures to students. Generally, Supplemental Education contracts consist of multiple performance obligations as promises for these services are distinct within the context of the contract. The transaction price is stated in the contract and known at the time of contract inception, therefore no variable consideration exists. Revenue is allocated to each performance obligation based on its standalone selling price. Supplemental Education generally determines standalone selling prices based on the prices charged to students and professionals. Any discounts within the contract are allocated across all performance obligations unless observable evidence exists that the discount relates to a specific performance obligation in the contract. Supplemental Education services revenue is recognized ratably over the period of access to the education materials. An estimate of the average access period is developed for each course, and this estimate is evaluated on an ongoing basis and adjusted as necessary. The time elapsed method, an input measure, is used as it best depicts the simultaneous consumption and availability of access to the services. Revenue associated with distinct course materials is recognized at the point in time when control transfers to the student, generally when products are delivered to the student. Supplemental Education offers a guarantee on certain courses that gives students the ability to repeat a course if they are not satisfied with their exam score. The Company accounts for this guarantee as a separate performance obligation. Television Broadcasting Revenue. Television broadcasting revenue at Graham Media Group (GMG) is primarily comprised of television and internet advertising revenue, and retransmission revenue. Television Advertising Revenue. GMG accounts for the series of advertisements included in television advertising contracts as one performance obligation and recognizes advertising revenue over time. The Company elected the right to invoice practical expedient, an output method, as GMG has the right to consideration that equals the value provided to the customer for advertisements delivered to date. As a result of the election to use the right to invoice practical expedient, GMG does not determine the transaction price or allocate any variable consideration at contract inception. Rather, GMG recognizes revenue commensurate with the amount to which GMG has the right to invoice the customer. Payment is typically received in arrears within 60 days of revenue recognition. Retransmission Revenue. Retransmission revenue represents compensation paid by cable, satellite and other multichannel video programming distributors (MVPDs) to retransmit GMG’s stations’ broadcasts in their designated market areas. The retransmission rights granted to MVPDs are accounted for as a license of functional intellectual property as the retransmitted broadcast provides significant standalone functionality. As such, each retransmission contract with an MVPD includes one performance obligation for each station’s retransmission license. GMG recognizes revenue using the usage-based royalty method, in which revenue is recognized in the month the broadcast is retransmitted based on the number of MVPD subscribers and the applicable per user rate identified in the retransmission contract. Payment is typically received in arrears within 60 days of revenue recognition. Manufacturing Revenue. Manufacturing revenue consists primarily of product sales generated by four businesses: Hoover, Dekko, Joyce, and Forney. The Company has determined that each item ordered by the customer is a distinct performance obligation as it has standalone value and is distinct within the context of the contract. For arrangements with multiple performance obligations, the Company initially allocates the transaction price to each obligation based on its standalone selling price, which is the retail price charged to customers. Any discounts within the contract are allocated across all performance obligations unless observable evidence exists that the discount relates to a specific performance obligation or obligations in the contract. The Company sells some products and services with a right of return. This right of return constitutes variable consideration and is constrained from revenue recognition on a portfolio basis, using the expected value method until the refund period expires. The Company recognizes revenue when or as control transfers to the customer. Some manufacturing revenue is recognized ratably over the manufacturing period, if the product created for the customer does not have an alternative use to the Company and the Company has an enforceable right to payment for performance completed to date. The determination of the method by which the Company measures its progress toward the satisfaction of its performance obligations requires judgment. The Company measures its progress for these products using the units delivered method, an output measure. These arrangements represented 21%, 23% and 28% of the manufacturing revenue recognized for the years ended December 31, 2021, 2020 and 2019, respectively. Other manufacturing revenue is recognized at the point in time when control transfers to the customer, generally when the products are shipped. Some customers have a bill and hold arrangement with the Company. Revenue for bill and hold arrangements is recognized when control transfers to the customer, even though the customer does not have physical possession of the goods. Control transfers when the bill-and-hold arrangement has been requested from the customer, the product is identified as belonging to the customer and is ready for physical transfer, and the product cannot be directed for use by anyone but the customer. Payment terms and conditions vary by contract, although terms generally include a requirement of payment within 90 days of delivery. The Company evaluated the terms of the warranties and guarantees offered by its manufacturing businesses and determined that these should not be accounted for as a separate performance obligation as a distinct service is not identified. Healthcare Revenue. The Company contracts with patients to provide home health or hospice services. Payment is typically received from third-party payors such as Medicare, Medicaid, and private insurers. The payor is a third party to the contract that stipulates the transaction price of the contract. The Company identifies the patient as the party who benefits from its healthcare services and as such, the patient is its customer. The Centers for Medicare and Medicaid Services released a revised reimbursement structure under the Patient Driven Groupings Model (PDGM) for Medicare claims for home healthcare services effective for new and modified revenue contracts beginning on or after January 1, 2020. Home health services contracts generally have one performance obligation to provide home health services to patients. Under the PDGM model, the Company recognizes revenue using the right to invoice practical expedient, an output method, as the contractual right to revenue corresponds directly with the transfer of services to the patient. Given the election of the practical expedient, the Company does not determine the transaction price or allocate any variable consideration at contract inception. Rather, the Company recognizes revenue commensurate with the amount to which it has the right to invoice the customer, which is a function of the average length of stay within each of the two 30 day payment periods. Payment is typically received from Medicare within 30 days after a claim is filed. Medicare is the most common third-party payor for home health services. Home health revenue contracts may be modified to account for changes in the patient’s plan of care. The Company identifies contract modifications when the modification changes the existing enforceable rights and obligations. As modifications to the plan of care modify the original performance obligation, the Company accounts for the contract modification as an adjustment to revenue (either as an increase in or a reduction of revenue) on a cumulative catch-up basis. Hospice services contracts generally have one performance obligation to provide healthcare services to patients. The transaction price reflects the amount of revenue the Company expects to receive in exchange for providing these services. As the transaction price for healthcare services is known at the time of contract inception, no variable consideration exists. Hospice service revenue is recognized ratably over the period of care. The Company generally uses the time-elapsed method, an input measure as it best depicts the simultaneous delivery and consumption of healthcare services. Payment is received from third-party payors for hospice services within 60 days after a claim is filed, or in some cases in two installments, one during the contract and one after the services have been provided. Medicare is the most common third-party payor. Other Revenue. The Company recognizes revenue associated with management services it provides to its affiliates. The Company accounts for the management services provided as one performance obligation and recognizes revenue over time as the services are delivered. The Company uses the right to invoice practical expedient, an output method, as the Company’s right to revenue corresponds directly with the value delivered to the affiliate. As a result of the election to use the right to invoice practical expedient, the Company does not determine the transaction price or allocate any variable consideration at contract inception. Rather, the Company recognizes revenue commensurate with the amount to which it has the right to invoice the affiliate, which is based on contractually identified percentages. Payment is received monthly in arrears. Automotive Revenue. The automotive subsidiary generates revenue primarily through the sale of new and used vehicles, the arrangement of vehicle financing, insurance and other service contracts (F&I revenue) and the performance of vehicle repair and maintenance services. New and used vehicle revenue contracts generally contain one performance obligation to deliver the vehicle to the customer in exchange for the stated contract consideration. Revenue is recognized at the point in time when control of the vehicle passes to the customer. F&I revenue is recognized at the point in time when the agreement between the customer and financing, insurance or service provider is executed. As the automotive subsidiary acts as an agent in these F&I revenue transactions, revenue is recognized net of any financing, insurance and service provider costs. Repair and maintenance services revenue is recognized over time, as the service is performed. Other Revenue. Restaurant Revenue. Restaurant revenues consists of sales generated by Clyde’s Restaurant Group (CRG). Food and beverage revenue, net of discounts and taxes, is recognized at the point in time when it is delivered to the customer. Proceeds from the sale of gift cards are recorded as deferred revenue and recognized as revenue upon redemption by the customer. Custom Framing Services Revenue. Framebridge sells custom framing solutions to customers. Custom framing services revenue, net of discounts and taxes, is recognized when the products are delivered to the customer. Proceeds from the sale of gift cards are recorded as deferred revenue and recognized as revenue upon redemption by the customer. Code3 Revenue. Code3 generates media management revenue in exchange for providing social media marketing solutions to its clients. The Company determined that Code3 contracts generally have one performance obligation made up of a series of promises to manage the client’s media spend on advertising platforms for the duration of the contract period. Code3 recognizes revenue, net of media acquisition costs, over time as media management services are delivered to the customer. Generally, Code3 recognizes revenue using the right to invoice practical expedient, an output method, as Code3’s right to revenue corresponds directly with the value delivered to its customer. As a result of the election to use the right to invoice practical expedient, Code3 does not determine the transaction price or allocate any variable consideration at contract inception. Rather, Code3 recognizes revenue commensurate with the amount to which it has the right to invoice the customer which is a function of the cost of social media placement plus a management fee, less any applicable discounts. Payment is typically received within 100 days of revenue recognition. Code3 evaluates whether it is the principal (i.e. presents revenue on a gross basis) or agent (i.e. presents revenue on a net basis) in its contracts. Code3 presents revenue for media management services, net of media acquisition costs, as an agent, as Code3 does not control the media before placement on social media platforms. Leaf Group Revenue. Leaf Group (Leaf) generates revenue through its media and marketplace businesses. Media revenue is primarily derived from advertisements displayed on Leaf’s online media properties. Revenue is recognized over time as the performance obligation is delivered. Revenue is generally recognized based on an output measure including impressions delivered, cost per click or time-based advertisements. Marketplace revenue is primarily derived from the sale of products from Society6 and Saatchi Art Group. Each product ordered generally is accounted for as an individual performance obligation. Product revenue, net of discounts and taxes, is recognized when control of the promised good is transferred to the customer. Other Revenue. Other revenue primarily includes advertising, circulation and subscription revenue from Slate, Megaphone, Decile, Pinna and Foreign Policy. The Company accounts for other advertising revenues consistently with the advertising revenue streams addressed above. Circulation revenue consists of fees that provide customers access to online and print publications. The Company recognizes circulation and subscription revenue ratably over the subscription period beginning on the date that the publication or product is made available to the customer. Circulation revenue contracts are generally annual or monthly subscription contracts that are paid in advance of delivery of performance obligations. Revenue Policy Elections. The Company has elected to account for shipping and handling activities that occur after the customer has obtained control of the good as a fulfillment cost rather than as an additional promised service. Therefore, revenue for these performance obligations is recognized when control of the good transfers to the customer, which is when the good is ready for shipment. The Company accrues the related shipping and handling costs over the period when revenue is recognized. The Company has elected to exclude from the measurement of the transaction price all taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction and collected by the entity from a customer. Revenue Practical Expedients. The Company does not disclose the value of unsatisfied performance obligations for (i) contracts with an original expected length of one year or less, (ii) contracts for which the amount of revenue recognized is based on the amount to which the Company has the right to invoice the customer for services performed, (iii) contracts for which the consideration received is a usage-based royalty promised in exchange for a license of intellectual property and (iv) contracts for which variable consideration is allocated entirely to a wholly unsatisfied promise to transfer a distinct good or service that forms part of a single performance obligation. Costs to Obtain a Contract. The Company incurs costs to obtain a contract that are both incremental and expected to be recovered as the costs would not have been incurred if the contract was not obtained and the revenue from the contract exceeds the associated cost. The revenue guidance provides a practical expedient to expense sales commissions as incurred in instances where the amortization period is one year or less. The amortization period is defined in the guidance as the contract term, inclusive of any expected contract renewal periods. The Company has elected to apply this practical expedient to all contracts except for contracts in its education division. In the education division, costs to obtain a contract are amortized over the applicable amortization period except for cases in which commissions paid on initial contracts and renewals are commensurate. The Company amortizes these costs to obtain a contract on a straight-line basis over the amortization period. These expenses are included as cost of services or products in the Company’s Consolidated Statements of Operations. Leases. The Company has operating leases for substantially all of its educational facilities, corporate offices and other facilities used in conducting its business, as well as certain equipment. The Company determines if an arrangement is a lease at inception. Operating leases are included in lease right-of-use (ROU) assets, current portion of lease liabilities, and lease liabilities on the Company’s Consolidated Balance Sheets. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. ROU assets also include any initial direct costs, prepaid lease payments and lease incentives received, when applicable. As most of the Company’s leases do not provide an implicit rate, the Company used its incremental borrowing rate based on the information available at the lease commencement date in determining the present value of lease payments. The Company used the incremental borrowing rate on December 31, 2018 for operating leases that commenced prior to that date. The Company’s lease terms may include options to extend or terminate the lease by to 10 years or more when it is reasonably certain that the option will be exercised. Leases with a term of twelve months or less are not recorded on the balance sheet; however, lease expense for these leases is recognized on a straight-line basis. The Company has elected the practical expedient to not separate lease components from nonlease components. As such, lease expense includes these nonlease components, when applicable. Fixed lease expense is recognized on a straight-line basis over the lease term. Variable lease expense is recognized when incurred. The Company’s lease agreements do not contain any significant residual value guarantees or restrictive covenants. In some instances, the Company subleases its leased real estate facilities to third parties. As of December 31, 2021 and 2020, the Company had $4.0 million and $5.9 million, respectively, in net, property, plant and equipment and current finance lease liabilities related to service loaner vehicles at the automotive subsidiary. Service loaner vehicles are generally purchased from the lessor within six months of contract commencement and upon purchase the vehicles are placed into used vehicle inventory at cost. The Company does not have any other significant financing leases. Pensions and Other Postretirement Benefits. The Company maintains various pension and incentive savings plans. Most of the Company’s employees are covered by these plans. The Company also provides healthcare and life insurance benefits to certain retired employees. These employees become eligible for benefits after meeting age and service requirements. The Company recognizes the overfunded or underfunded status of a defined benefit postretirement plan as an asset or liability in its Consolidated Balance Sheets and recognizes changes in that funded status in the year in which the changes occur through comprehensive income. The Company measures changes in the funded status of its plans using the projected unit credit method and several actuarial assumptions, the most significant of which are the discount rate, the expected return on plan assets and the rate of compensation increase. The Company uses a measurement date of December 31 for its pension and other postretirement benefit plans. Self-Insurance. The Company uses a combination of insurance and self-insurance for a number of risks, including claims related to employee healthcare and dental care, disability benefits, workers’ compensation, general liability, property damage and business interruption. Liabilities associated with these plans are estimated based on, among other things, the Company’s historical claims experience, severity factors and other actuarial assumptions. The expected loss accruals are based on estimates, and, while the Company believes that the amounts accrued are adequate, the ultimate loss may differ from the amounts provided. Income Taxes. The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial statements and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date. The Company records net deferred tax assets to the extent that it believes these assets will more likely than not be realized. In making such determination, the Company considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies and recent financial operations; this evaluation is made on an ongoing basis. In the event the Company were to determine that it was able to realize net deferred income tax assets in the future in excess of their net recorded amount, the Company would record an adjustment to the valuation allowance, which would reduce the provision for income taxes. The Company recognizes a tax benefit from an uncertain tax position when it is more likely than not that the position will be sustained upon examination, including resolutions of any related appeals or litigation processes, based on the technical merits. The Company records a liability for the difference between the benefit recognized and measured for financial statement purposes and the tax position taken or expected to be taken on the Company’s tax return. Changes in the estimate are recorded in the period in which such determination is made. Foreign Currency Translation. Income and expense accounts of the Company’s non-U.S. operations where the local currency is the functional currency are translated into U.S. dollars using the current rate method, whereby operating results are converted at the average rate of exchange for the period, and assets and liabilities are converted at the closing rates on the period end date. Gains and losses on translation of these accounts are accumulated and reported as a separate component of equity and other comprehensive income. Gains and losses on foreign currency transactions, including foreign currency denominated intercompany loans on entities with a functional currency in U.S. dollars, are recognized in the Consolidated Statements of Operations. Equity-Based Compensation. The Company measures compensation expense for awards settled in shares based on the grant date fair value of the award. The Company measures compensation expense for awards settled in cash, or that may be settled in cash, based on the fair value at each reporting date. The Company recognizes the expense over the requisite service period, which is generally the vesting period of the award. Stock award forfeitures are accounted for as they occur. Earnings Per Share. Basic earnings per share is calculated under the two-class method. The Company treats restricted stock as a participating security due to its nonforfeitable right to dividends. Under the two-class method, the Company allocates to the participating securities their portion of dividends declared and undistributed earnings to the extent the participating securities may share in the earnings as if all earnings for the period had been distributed. Basic earnings per share is calculated by dividing the income available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share is calculated similarly except that the weighted average number of common shares outstanding during the period includes the dilutive effect of the assumed exercise of options and restricted stock issuable under the Company’s stock plans. The dilutive effect of potentially dilutive securities is reflected in diluted earnings per share by application of the treasury stock method. Mandatorily Redeemable Noncontrolling Interest. The Company’s mandatorily redeemable noncontrolling interest represents the noncontrolling interest in GHC One LLC (GHC One), a subsidiary of Graham Healthcare Group (GHG). The minority shareholders must liquidate their 5% interest in GHC One upon its required liquidation in 2026. This interest is reported as a noncurrent liability at December 31, 2021 and 2020 in the Consolidated Balance Sheets. The Company presents this liability at fair value, which is computed quarterly at the current redemption value. Changes in the redemption value is recorded as interest expense or income in the Company’s Consolidated Statement of Operations. Redeemable Noncontrolling Interest. The Company’s redeemable noncontrolling interest represents the noncontrolling interest in CSI Pharmacy Holding Company, LLC (CSI), which is 75% owned, Framebridge, which is 93.4% owned, and Weiss, which is 50.1% owned. CSI’s minority shareholders may put up to 50% of their shares to the Company. The first put period begins in 2022. A second put period for another tranche of shares begins in 2024. The minority shareholder of Framebridge has an option to put 20% of the shares to the Company annually starting in 2024. The minority shareholder of Weiss has an option to put 10% of the shares to the Company annually starting in 2026 and may put all of the shares starting in 2033. In March 2021, Hoover’s minority shareholders put the remaining outstanding shares to the Company. Following the redemption, the Company owns 100% of Hoover. Prior to the redemption, the Company owned 98.01% of Hoover. The Company presents the redeemable noncontrolling interests at the greater of its carrying amount or redemption value at the end of each reporting period in the Consolidated Balance Sheets. Changes in the redemption value are recorded to capital in excess of par value in the Company’s Consolidated Balance Sheets. Comprehensive Income. Comprehensive income consists of net income, foreign currency translation adjustments, net changes in cash flow hedges, and pension and other postretirement plan adjustments. Recently Adopted and Issued Accounting Pronouncements. In March 2020, the FASB issued guidance providing optional practical expedients and exceptions to ease the potential accounting impacts associated with the discontinuation of the London Interbank Offered Rate (LIBOR) or by other reference rates expected to be discontinued. The Company adopted the contract modification practical expedient in the fourth quarter of 2021 as it is in the process of modifying any contracts that reference a discontinuing reference rate. This guidance is not expected to have a significant impact on the Company’s Consolidated Financial Statements. Other new accounting pronouncements issued but not effective until after December 31, 2021, are not expected to have a material impact on the Company’s Consolidated Financial Statements.
|
Acquisitions and Dispositions of Businesses |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions And Dispositions [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions and Dispositions of Businesses | ACQUISITIONS AND DISPOSITIONS OF BUSINESSES Acquisitions. During 2021, the Company acquired six businesses: two in education, two in healthcare, one in automotive, and one in other businesses for $392.4 million in cash and contingent consideration and the assumption of floor plan payables. The assets and liabilities of the companies acquired were recorded at their estimated fair values at the date of the acquisition. On June 14, 2021, the Company acquired all of the outstanding common shares of Leaf Group Ltd. for $308.6 million in cash and the assumption of $9.2 million in liabilities related to their previous stock compensation plan, which will be paid in the future. Leaf is a consumer internet company that builds creator-driven brands in lifestyle and home and art design categories. The acquisition is expected to provide benefits in the future by diversifying the Company’s business operations and providing operating synergies with other business units. The Company includes Leaf in other businesses. Kaplan acquired certain assets of Projects in Knowledge, a continuing medical education provider for healthcare professionals, and another small business in November 2021. These acquisitions are expected to build upon Kaplan’s existing customer base in the medical and test preparation fields. Both business are included in Kaplan’s supplemental education division. In December 2021, GHG acquired two businesses, a home health business in Florida and a 50.1% interest in Weiss, a physician practice specializing in allergies, asthma and immunology. The minority shareholder of Weiss has an option to put 10% of the shares to the Company annually starting in 2026 and may put all of the shares starting in 2033. The fair value of the redeemable noncontrolling interest in Weiss was $6.6 million at the acquisition date, determined using an income approach. These acquisitions are expected to expand the market the healthcare division serves and are included in healthcare. On December 28, 2021, the Company’s automotive subsidiary acquired a Ford automotive dealership for cash and the assumption of $16.2 million in floor plan payables (see Note 6). In connection with the acquisition, the automotive subsidiary of the Company borrowed $22.5 million to finance the acquisition (see Note 11). The dealership will be operated and managed by an entity affiliated with Christopher J. Ourisman, a member of the Ourisman Automotive Group family of dealerships. The acquisition expands the Company’s automotive business operations and is included in automotive. During 2020, the Company acquired three businesses: two in education and one in other businesses for $96.8 million in cash and contingent consideration. The assets and liabilities of the companies acquired were recorded at their estimated fair values at the date of acquisition. In the first three months of 2020, Kaplan acquired two small businesses; one in its supplemental education division and one in its international division. In May 2020, the Company acquired an additional interest in Framebridge, Inc. for cash and contingent consideration that resulted in the Company obtaining control of the investee. Following the acquisition, the Company owns 93.4% of Framebridge. The Company previously accounted for Framebridge under the equity method, and included it in Investments in Affiliates on the Consolidated Balance Sheet (see Note 4). The contingent consideration is primarily based on Framebridge achieving revenue milestones within a specific time period. The fair value of the contingent consideration at the acquisition date was $50.6 million, determined using a Monte Carlo simulation. The fair value of the redeemable noncontrolling interest in Framebridge was $6.0 million as of the acquisition date, determined using a market approach. The minority shareholder has an option to put 20% of the minority shares annually starting in 2024. The acquisition is expected to provide benefits in the future by diversifying the Company’s business operations and is included in other businesses. During 2019, the Company acquired eight businesses: one in education, three in healthcare, one in manufacturing, two in automotive and one in other businesses for $211.8 million in cash and contingent consideration and the assumption of $25.8 million in floor plan payables. The assets and liabilities of the companies acquired were recorded at their estimated fair values at the date of acquisition. On January 31, 2019, the Company acquired an interest in two automotive dealerships for cash and the assumption of floor plan payables (see Note 6). In connection with the acquisition, the automotive subsidiary of the Company borrowed $30 million to finance the acquisition and entered into an interest rate swap to fix the interest rate on the debt at 4.7% per annum. The Company has a 90% interest in the automotive subsidiary. The Company also entered into a management services agreement with an entity affiliated with Christopher J. Ourisman, a member of the Ourisman Automotive Group family of dealerships. Mr. Ourisman and his team operate and manage the dealerships. The Company paid a fee of $2.3 million for the year ended December 31, 2019 in connection with the management services provided under this agreement. In addition, the Company advanced $3.5 million to the minority shareholder, an entity controlled by Mr. Ourisman, at an interest rate of 6% per annum. The minority shareholder has the option to acquire up to an additional 10% interest in the automotive subsidiary. The acquisition is expected to provide benefits in the future by diversifying the Company’s business operations and is included in automotive. In July 2019, GHG acquired a 100% interest in a small business which is expected to provide certain strategic benefits in the future and is included in healthcare. On July 11, 2019, Kaplan acquired a 100% interest in Heverald, the owner of ESL Education, Europe’s largest language-travel agency and Alpadia, a chain of German and French language schools and junior summer camps. The acquisition is expected to provide synergies within Kaplan’s International English business and is included in Kaplan’s international division. On July 31, 2019, the Company closed its acquisition of Clyde’s Restaurant Group. At the date of acquisition, CRG owned and operated 13 restaurants and entertainment venues in the Washington, D.C. metropolitan area, including Old Ebbitt Grill and The Hamilton. In connection with the acquisition, the Company entered into several leases with an entity affiliated with some of CRG’s senior managers. The acquisition is expected to provide benefits in the future by diversifying the Company’s business operations and is included in other businesses. In September 2019, Joyce/Dayton Corp. acquired the assets of a small business. The acquisition is expected to complement current product offerings and is included in manufacturing. On December 1, 2019, GHG acquired 75% of the preferred shares of CSI Pharmacy Holding Company, LLC. In connection with the acquisition, CSI entered into an $11.25 million Term Loan to finance the acquisition. CSI is a specialty and home infusion pharmacy, which provides intravenous immunoglobulin therapies to patients. The minority shareholders may put up to 50% of their preferred shares to GHG and the first put period begins in 2022. A second put period for another tranche of preferred shares begins in 2024. The fair value of the redeemable noncontrolling interest in CSI was $1.7 million at the acquisition date, determined using an income approach. The acquisition is expected to expand the product offerings of the healthcare division. Acquisition-related costs for acquisitions that closed during 2021, 2020 and 2019 were $3.0 million, $1.1 million and $3.0 million, respectively, and were expensed as incurred. The aggregate purchase price of these acquisitions was allocated as follows, based on acquisition date fair values to the following assets and liabilities:
The 2021 fair values recorded were based upon valuations and the estimates and assumptions used in such valuations are subject to change within the measurement period (up to one year from the acquisition date). The recording of deferred tax assets or liabilities, working capital and the final amount of residual goodwill and other intangibles are not yet finalized. The 2019 values above reflect a measurement period adjustment related to the lease right-of-use assets, current and noncurrent lease liabilities and the finalization of working capital. Goodwill is calculated as the excess of the consideration transferred over the net assets recognized and represents the estimated future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. The goodwill recorded due to these acquisitions is attributable to the assembled workforces of the acquired companies and expected synergies. The Company expects to deduct $79.4 million, $3.2 million and $70.7 million of goodwill for income tax purposes for the acquisitions completed in 2021, 2020 and 2019, respectively. The acquired companies were consolidated into the Company’s financial statements starting on their respective acquisition dates. The Company’s Consolidated Statements of Operations include aggregate revenue and operating loss of $132.4 million and $14.2 million, respectively, for the year ended December 31, 2021. The following unaudited pro forma financial information presents the Company’s results as if the current year acquisitions had occurred at the beginning of 2020. The unaudited pro forma information also includes the 2020 acquisitions as if they occurred at the beginning of 2019 and the 2019 acquisitions as if they had occurred at the beginning of 2018:
These pro forma results were based on estimates and assumptions, which the Company believes are reasonable, and include the historical results of operations of the acquired companies and adjustments for depreciation and amortization of identified assets and the effect of pre-acquisition transaction related expenses incurred by the Company and the acquired entities. The pro forma information does not include efficiencies, cost reductions and synergies expected to result from the acquisitions. They are not the results that would have been realized had these entities been part of the Company during the periods presented and are not necessarily indicative of the Company’s consolidated results of operations in future periods. Sale of Businesses. In December 2020, the Company completed the sale of Megaphone which was included in other businesses. In November 2019, Kaplan UK completed the sale of a small business which was included in Kaplan International. As a result of these sales, the Company reported gains (losses) in other non-operating income (see Note 16). Other Transactions. In March 2019, a Hoover minority shareholder put some shares to the Company, which had a redemption value of $0.6 million. Following the redemption, the Company owned 98.01% of Hoover. In March 2021, Hoover’s minority shareholders put the remaining outstanding shares to the Company, which had a redemption value of $3.5 million. Following the redemption, the Company owns 100% of Hoover. During 2019, the Company established GHC One as a vehicle to invest in a portfolio of healthcare businesses together with a group of senior managers of GHG. As a holder of preferred units, the Company is obligated to contribute 95% of the capital required for the acquisition of portfolio investments with the remaining 5% of the capital coming from the group of senior managers. The operating agreement of GHC One requires the dissolution of the entity on March 31, 2026, at which time the net assets will be distributed to its members. As a preferred unit holder, the Company will receive an amount up to its contributed capital plus a preferred annual return of 8% (guaranteed return) after the group of senior managers has received a redemption of their 5% interest in net assets (manager return). All distributions in excess of the manager and guaranteed return will be paid to common unit holders, which currently comprise the group of senior managers of GHG. The Company may convert its preferred units to common units at any time after which it will receive 80% of all distributions in excess of the manager return, with the remaining 20% of excess distributions going to the group of senior managers as holders of the other common units. As of December 31, 2021, the Company holds a controlling financial interest in GHC One and therefore includes the assets, liabilities, results of operations and cash flows in its consolidated financial statements. GHC One acquired CSI and another small business during 2019, and Weiss during 2021. The Company accounts for the minority ownership of the group of senior managers as a mandatorily redeemable noncontrolling interest (see Note 2).
|
Investments |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments | INVESTMENTS Money Market Investments. As of December 31, 2021, the Company had no money market investments, compared to $268.8 million at December 31, 2020, that are classified as cash and cash equivalents in the Company’s Consolidated Balance Sheets. Investments in Marketable Equity Securities. Investments in marketable equity securities consist of the following:
At December 31, 2021 and 2020, the Company owned 44,430 and 28,000 shares, respectively, in Markel Corporation (Markel) valued at $54.8 million and $28.9 million, respectively. The Co-Chief Executive Officer of Markel, Mr. Thomas S. Gayner, is a member of the Company’s Board of Directors. As of December 31, 2021, there was no marketable equity security holding that exceeded 5% of the Company’s total assets. The Company purchased $48.0 million, $20.0 million and $7.5 million of marketable equity securities during 2021, 2020 and 2019, respectively. During 2021, 2020 and 2019, the gross cumulative realized net gains from the sales of marketable equity securities were $46.0 million, $23.0 million and $9.5 million, respectively. The total proceeds from such sales were $65.5 million, $93.8 million and $19.3 million, respectively. The net gain (loss) on marketable equity securities comprised the following:
Investments in Affiliates. As of December 31, 2021, the Company held an approximate 12% interest in Intersection Holdings, LLC (Intersection), and accounts for its investment under the equity method. The Company holds two of the ten seats of Intersection’s governing board, which allows the Company to exercise significant influence over Intersection. As of December 31, 2021, the Company also held investments in several other affiliates; GHG 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 GHG and a Michigan hospital, and a 40% interest in the joint venture formed between GHG and Allegheny Health Network (AHN). For the years ended December 31, 2021, 2020 and 2019, the Company recorded $10.9 million, $9.6 million and $9.3 million, respectively, in revenue for services provided to the affiliates of GHG. The Company had $52.5 million and $26.1 million in its investment account that represents cumulative undistributed income in its investments in affiliates as of December 31, 2021 and 2020, respectively. In the third quarter of 2021, the Company recorded an impairment charge of $6.6 million on one of its investments in affiliates as a result of the challenging economic environment for this business following an announcement by the Chinese government to reform the education sector for private education companies. In the first quarter of 2020, the Company recorded impairment charges of $3.6 million on two of its investments in affiliates as a result of the challenging economic environment for these businesses, of which $2.7 million related to the Company’s investment in Framebridge. It is reasonably possible that further COVID-19 disruptions could result in additional impairment charges related to the Company’s investments in affiliates should the impact of COVID-19 not dissipate or have a worsening adverse impact on our affiliates in future periods. The Company records its share of the earnings or losses of its affiliates from their most recent available financial statements. In some instances, the reporting period of the affiliates’ financial statements lags the Company’s financial reporting period, but such lag is never more than three months. It is possible that the Company’s results of operations for the year ended December 31, 2021 does not capture the impact of the COVID-19 pandemic on the earnings or losses of the affiliates whose financial results are recorded on a lag basis. In May 2020, the Company made an additional investment in Framebridge (see Note 3) that resulted in the Company obtaining control of the investee. The results of operations, cash flows, assets and liabilities of Framebridge are included in the consolidated financial statements of the Company from the date of the acquisition. Timothy J. O’Shaughnessy, President and Chief Executive Officer of Graham Holdings Company, was a personal investor in Framebridge and served as Chairman of the Board prior to the acquisition of the additional interest. The Company acquired Mr. O’Shaughnessy’s interest under the same terms as the other Framebridge investors. In February 2019, the Company sold its interest in Gimlet Media. In connection with this sale, the Company recorded a gain of $29.0 million in the first quarter of 2019. The total proceeds from the sale were $33.5 million. Additionally, Kaplan International Holdings Limited (KIHL) held a 45% interest in a joint venture formed with University of York. KIHL loaned the joint venture £22 million, which loan is repayable over 25 years at an interest rate of 7% and guaranteed by the University of York. The loan is repayable by December 2041. Summarized Financial Data of Nonconsolidated Affiliates. The Company's investments in affiliates consists of investments in private equity funds and other operating entities that it does not control, but over which it exerts significant influence. The following tables present summarized financial data for the Company's nonconsolidated affiliates. The amounts included in the tables below present 100% of the balance sheets and the results of operations of such nonconsolidated affiliates accounted for under the equity method. The Company’s ownership in private equity fund partnerships varies between approximately 4% and 10%; the Company’s related investment balance included in Investments in Affiliates was $72.8 million and $41.1 million as of December 31, 2021 and 2020, respectively. The summarized balance sheet data of the private equity fund investments consists of the following:
The summarized operating data of the private equity fund investments was as follows:
The summarized balance sheet data of the operating entity investments consists of the following:
The summarized operating data of the operating entity investments was as follows:
Cost Method Investments. The Company held investments without readily determinable fair values in a number of equity securities that are accounted for as cost method investments, which are recorded at cost, less impairment, and adjusted for observable price changes for identical or similar investments of the same issuer. The carrying value of these investments was $48.9 million and $35.7 million as of December 31, 2021 and 2020, respectively. During the years ended December 31, 2021, 2020 and 2019, the Company recorded gains of $11.8 million, $4.2 million and $5.1 million, respectively, to those equity securities based on observable transactions. For the year ended December 31, 2020, the Company recorded impairment losses of $7.3 million to those securities.
|
Accounts Receivable, Accounts Payable and Accrued Liabilities |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts Receivable Accounts Payable And Accrued Liabilities [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts Receivable Accounts Payable And Accrued Liabilities | ACCOUNTS RECEIVABLE, ACCOUNTS PAYABLE AND ACCRUED LIABILITIES Accounts receivable consist of the following:
The changes in estimated credit losses was as follows:
Accounts payable and accrued liabilities consist of the following:
Cash overdrafts of $5.5 million and $2.1 million are included in accounts payable and accrued liabilities at December 31, 2021 and 2020, respectively.
|
Inventories, Contracts in Progress and Vehicle Floor Plan Payable |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory, Net of Allowances, Customer Advances and Progress Billings [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventories, Contracts in Progress and Vehicle Floor Plan Payable | INVENTORIES, CONTRACTS IN PROGRESS AND VEHICLE FLOOR PLAN PAYABLE Inventories and contracts in progress consist of the following:
The Company finances new and used vehicle inventory through standardized floor plan facilities with Truist Bank (Truist floor plan facility) and Ford Motor Credit Company (Ford floor plan facility). The Truist floor plan facility bore interest at variable rates that were based on LIBOR plus 1.15% per annum. On December 28, 2021, the Company entered into an amended agreement with Truist modifying the interest rate to Secured Overnight Financing Rate (SOFR) plus 1.19% per annum. The Ford floor plan facility bears interest at variable rates that are based on the prime rate, with a floor of 3.5%, plus 1.5% per annum. The weighted average interest rate for the floor plan facilities was 1.1%, 1.7% and 3.3% for the years ended December 31, 2021, 2020 and 2019, respectively. As of December 31, 2021, the aggregate capacity under the floor plan facilities was $70.9 million, of which $31.6 million had been utilized, and is included in accounts payable and accrued liabilities in the Consolidated Balance Sheet. Changes in the vehicle floor plan payable are reported as cash flows from financing activities in the Consolidated Statements of Cash Flows. The floor plan facility is collateralized by vehicle inventory and other assets of the relevant dealership subsidiary, and contains a number of covenants, including, among others, covenants restricting the dealership subsidiary with respect to the creation of liens and changes in ownership, officers and key management personnel. The Company was in compliance with all of these restrictive covenants as of December 31, 2021. The floor plan interest expense related to the vehicle floor plan arrangements is offset by amounts received from manufacturers in the form of floor plan assistance capitalized in inventory and recorded against cost of goods sold in the Consolidated Statements of Operations when the associated inventory is sold. For the years ended December 31, 2021, 2020 and 2019, the Company recognized a reduction in cost of goods sold of $2.7 million, $2.1 million and $1.8 million, respectively, related to manufacturer floor plan assistance.
|
Property, Plant and Equipment |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment | PROPERTY, PLANT AND EQUIPMENT Property, plant and equipment consist of the following:
Depreciation expense was $71.4 million, $74.3 million, and $59.3 million in 2021, 2020 and 2019, respectively. The Company capitalized $2.1 million of interest related to the construction of buildings in 2019. The Company recorded property, plant and equipment impairment charges of $2.4 million, $2.3 million and $0.3 million in 2021, 2020 and 2019, respectively. The Company estimated the fair value of the property, plant and equipment using income and market approaches.
|
Leases |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases | LEASES The components of lease expense were as follows:
The Company recorded impairment charges of $3.9 million, $11.4 million and $1.1 million in 2021, 2020 and 2019, respectively. The Company estimated the fair value of the right-of-use assets using an income approach. In connection with the sale of the KHE Campuses (KHEC) business, the Company is the guarantor of several leases for which it has established ROU assets and lease liabilities. Any net lease cost or sublease income related to these leases is recorded in other non-operating income. The total net lease cost related to these leases was $0.1 million, $0.8 million and $0.8 million for 2021, 2020 and 2019, respectively. Supplemental information related to leases was as follows:
At December 31, 2021, maturities of lease liabilities were as follows:
As of December 31, 2021, the Company has entered into operating leases, including educational and other facilities, that have not yet commenced that have minimum lease payments of $6.6 million. These operating leases will commence in fiscal year 2022 with lease terms of to 11 years.
|
Goodwill and Other Intangible Assets |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Other Intangible Assets | GOODWILL AND OTHER INTANGIBLE ASSETS The Company changed the presentation of its segments in the third quarter of 2021 into the following seven reportable segments: Kaplan International, Higher Education, Supplemental Education, Television Broadcasting, Manufacturing, Healthcare and Automotive (see Note 19). In the third quarter of 2021, as a result of the emergence of the COVID-19 Delta variant and continued weak product demand in the commercial office electrical products and hospitality sectors caused by the COVID-19 pandemic, the Company performed an interim review of the goodwill and indefinite-lived intangibles of the Dekko reporting unit. As a result of the impairment review, the Company recorded a $26.7 million goodwill impairment charge. The Company estimated the fair value of the reporting unit by utilizing a discounted cash flow model. The carrying value of the reporting unit exceeded the estimated fair value, resulting in a goodwill impairment charge for the amount by which the carrying value exceeded the estimated fair value after taking into account the effect of deferred income taxes. Dekko is included in manufacturing. In the first quarter of 2020, as a result of the uncertainty and challenging operating environment created by the COVID-19 pandemic, the Company performed an interim review of the goodwill, indefinite-lived intangibles and other long-lived assets of the CRG and automotive dealership reporting units and asset groups. As a result of the impairment reviews, the Company recorded a $9.7 million goodwill and indefinite-lived intangible asset impairment charge at CRG and a $6.7 million indefinite-lived intangible asset impairment charge at the auto dealerships. The Company estimated the fair value of the reporting units and indefinite-lived intangible assets by utilizing a discounted cash flow model. The carrying value of the CRG reporting unit and the indefinite-lived intangible assets exceeded the estimated fair value, resulting in a goodwill and indefinite-lived intangible asset impairment charge for the amount by which the carrying value exceeded the estimated fair value. CRG is included in other businesses and the automotive dealerships are included in automotive. Additional COVID-19 disruptions could result in future adverse changes in projections for future operating results or other key assumptions, such as projected revenue, profit margin, capital expenditures or cash flows associated with fair value estimates and could lead to additional future impairments, which could be material. In the fourth quarter of 2019, Television Broadcasting recorded an intangible asset impairment charge of $7.8 million related to FCC licenses at two of its stations, due to a decline in local market conditions. The fair value of the intangible asset was estimated using an income approach. Amortization of intangible assets for the years ended December 31, 2021, 2020 and 2019, was $57.9 million, $56.8 million and $53.2 million, respectively. Amortization of intangible assets is estimated to be approximately $59 million in 2022, $51 million in 2023, $39 million in 2024, $31 million in 2025, $26 million in 2026 and $41 million thereafter. The changes in the carrying amount of goodwill, by segment, were as follows:
The changes in carrying amount of goodwill at the Company’s education division were as follows:
Other intangible assets consist of the following:
____________
|
Income Taxes |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Tax Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Taxes | INCOME TAXES Income before income taxes consists of the following:
The provision for income taxes consists of the following:
The provision for income taxes differs from the amount of income tax determined by applying the U.S. Federal statutory rate of 21% to the income before taxes as a result of the following:
The Company’s effective tax rate for 2021 was favorably impacted by a $17.2 million deferred tax adjustment arising from a change in the estimated deferred state income tax rate attributable to the apportionment formula used in the calculation of deferred taxes related to the Company’s pension and other postretirement plans. This benefit is included in the overall state tax provision of $2.2 million reflected above. Deferred income taxes consist of the following:
The Company has $1,026.1 million of state income tax net operating loss carryforwards available to offset future state taxable income. During 2021, the Company recorded $115.4 million of state income tax loss carryforwards as a result of the Leaf acquisition. State income tax loss carryforwards, if unutilized, will start to expire approximately as follows:
The Company has recorded at December 31, 2021, $63.1 million in deferred state income tax assets, net of U.S. Federal income tax, with respect to these state income tax loss carryforwards. The Company has established $35.4 million in valuation allowances against these deferred state income tax assets, since the Company has determined that it is more likely than not that some of these state tax losses may not be fully utilized in the future to reduce state taxable income. The Company has $331.0 million of U.S. Federal income tax loss carryforwards obtained as a result of prior stock acquisitions. During 2021, the Company recorded $262.5 million of U.S. Federal income tax loss carryforwards as a result of the Leaf acquisition. U.S. Federal income tax loss carryforwards are expected to be fully utilized as follows:
The Company has established at December 31, 2021, $69.5 million in U.S. Federal deferred tax assets with respect to these U.S. Federal income tax loss carryforwards. For U.S. Federal income tax purposes, the Company has established U.S. Federal deferred tax assets with respect to $1.0 million of foreign tax credits available to be credited against future U.S. Federal income tax liabilities that will start to expire in 2023 if unutilized. The Company has recorded a full valuation allowance against these deferred tax assets since the Company determined that it is more likely than not these foreign tax credit carryforwards may not be utilized in the future to reduce U.S. Federal income taxes. The Company has $87.1 million of non-U.S. income tax loss carryforwards as a result of operating losses and carryforwards that were obtained in part through prior stock acquisitions that are available to offset future non-U.S. taxable income and has recorded, with respect to these losses, $18.9 million in non-U.S. deferred income tax assets. The Company has established $14.9 million in valuation allowances against the deferred tax assets for the portion of non-U.S. tax losses that may not be utilized to reduce future non-U.S. taxable income. The $87.1 million of non-U.S. income tax loss carryforwards consist of $44.2 million in losses that may be carried forward indefinitely; $12.2 million of losses that, if unutilized, will expire in varying amounts through 2026; and $30.7 million of losses that, if unutilized, will start to expire after 2026. The Company has $12.4 million of non-U.S. capital loss carryforwards that may be carried forward indefinitely and are available to offset future non-U.S. capital gains. The Company recorded a $3.7 million non-U.S. deferred income tax asset for these non-U.S. capital loss carryforwards and has established a full valuation allowance against this non-U.S. deferred tax asset since the Company has determined that it is more likely than not that the capital loss carryforwards may not be utilized to reduce taxable income in the future. Deferred tax valuation allowances and changes in deferred tax valuation allowances were as follows:
The Company has established $37.5 million in valuation allowances against deferred state tax assets recognized, net of U.S. Federal tax. As stated above, approximately $35.4 million of the valuation allowances, net of U.S. Federal income tax, relate to state income tax loss carryforwards. In most instances, the Company has established valuation allowances against deferred state income tax assets without considering potentially offsetting deferred tax liabilities established with respect to prepaid pension cost and goodwill. Prepaid pension cost and goodwill have not been considered a source of future taxable income for realizing those deferred state tax assets recognized since these temporary differences are not likely to reverse in the foreseeable future. However, certain deferred state tax assets have an indefinite life. As a result, the Company has considered deferred tax liabilities for prepaid pension cost and goodwill as a source of future taxable income for realizing those deferred state tax assets with indefinite lives. The valuation allowances established against deferred state income tax assets may increase or decrease within the next 12 months, based on operating results or the market value of investment holdings. In 2021, the Company released $1.8 million in valuation allowances against deferred state income tax assets at the healthcare division as the healthcare division generated positive operating results that support the realization of these deferred tax assets, net of the federal benefit. The Company will monitor future results on a quarterly basis to determine whether the valuation allowances provided against deferred state tax assets should be increased or decreased as future circumstances warrant. The Company has established $19.1 million in valuation allowances against non-U.S. deferred tax assets, and, as stated above, $14.9 million of the non-U.S. valuation allowances relate to non-U.S. income tax loss carryforwards and $3.7 million relate to non-U.S. capital loss carryforwards. Valuation allowances established against non-U.S. deferred tax assets are recorded at the education division and other businesses. These non-U.S. valuation allowances may increase or decrease within the next 12 months, based on operating results. As a result, the Company is unable to estimate the potential tax impact, given the uncertain operating environment. The Company will monitor future education division and other businesses’ operating results and projected future operating results on a quarterly basis to determine whether the valuation allowances provided against non-U.S. deferred tax assets should be increased or decreased as future circumstances warrant. The Company estimates that unremitted non-U.S. subsidiary earnings, when distributed, will not be subject to tax except to the extent non-U.S. withholding taxes are imposed. Approximately $2.0 million of deferred tax liabilities remain recorded on the books at December 31, 2021 with respect to future non-U.S. withholding taxes the Company estimated may be imposed on future cash distributions. U.S. Federal and state tax liabilities may be recorded if the investment in non-U.S. subsidiaries become held for sale instead of being held indefinitely, but calculation of the tax due is not practicable. On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (CARES) Act was enacted, which included several technical corrections to the Tax Cuts and Jobs Act and provisions allowing certain net operating losses generated by businesses in 2018, 2019, and 2020 to be carried back five years. Overall, the CARES Act had limited impact on the Company’s tax provision for the year ended December 31, 2021. On July 1, 2015 (the Distribution Date), the Company completed the spin-off of Cable ONE as an independent, publicly traded company. The transaction was structured as a tax-free spin-off of Cable ONE to the stockholders of the Company. Since July 1, 2015, Cable ONE has been an independent public company trading on the New York Stock Exchange under the symbol “CABO”. In connection with the CARES Act, Cable ONE has the ability to carryback its 2019 taxable losses to the tax period from January 1, 2015 to June 30, 2015, the period in which Cable ONE was included in the Company’s 2015 tax return. As a result, the Company amended its 2015 tax returns in order to accommodate Cable ONE’s request to carryback its 2019 taxable losses. The Company expects that this action will have no impact on the results or the financial position of the Company. To reflect the expected refund due to Cable ONE, the Company has included a $15.9 million current income tax receivable and a corresponding liability to Cable ONE on its balance sheet as of December 31, 2021. The 2018 U.S. Federal tax return and subsequent years remain open to IRS examination. The Company files income tax returns with the U.S. Federal government and in various state, local and non-U.S. governmental jurisdictions, with the consolidated U.S. Federal tax return filing considered the only major tax jurisdiction. The Company endeavors to comply with tax laws and regulations where it does business, but cannot guarantee that, if challenged, the Company’s interpretation of all relevant tax laws and regulations will prevail and that all tax benefits recorded in the financial statements will ultimately be recognized in full. The following summarizes the Company’s unrecognized tax benefits, excluding interest and penalties, for the respective periods:
The unrecognized tax benefits relate to federal and state research and development tax credits applicable to the 2019 to 2021 tax periods, as well as state income tax filing positions applicable to the 2012 to 2014 and 2020 tax periods. In making these determinations, the Company presumes that taxing authorities pursuing examinations of the Company’s compliance with tax law filing requirements will have full knowledge of all relevant information, and, if necessary, the Company will pursue resolution of disputed tax positions by appeals or litigation. Although the Company cannot predict the timing of resolution with tax authorities, the Company estimates that some of the unrecognized tax benefits may change in the next 12 months due to settlement with the tax authorities. The Company expects that a $1.8 million federal tax benefit and a $1.3 million state tax benefit, net of $0.3 million federal tax expense, will reduce the effective tax rate in the future if the unrecognized tax benefits are recognized. The Company classifies interest and penalties related to uncertain tax positions as a component of interest and other expenses, respectively. As of December 31, 2021, the Company has not accrued interest related to the unrecognized tax benefits. The Company has not accrued any penalties related to the unrecognized tax benefits.
|
Debt |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt | DEBT The Company’s borrowings consist of the following:
(1) The carrying value is net of $3.2 million and $3.9 million of unamortized debt issuance costs as of December 31, 2021 and 2020, respectively. (2) The carrying value is net of $0.1 million of unamortized debt issuance costs as of December 31, 2021. The Company’s $400 million senior unsecured fixed-rate notes (the Notes), due June 1, 2026, are guaranteed, jointly and severally, on a senior unsecured basis, by certain of the Company’s existing and future domestic subsidiaries, as described in the terms of the indenture. The Notes have a coupon rate of 5.75% per annum, payable semi-annually on June 1 and December 1. The Company may redeem the Notes in whole or in part at any time at the respective redemption prices described in the indenture. At December 31, 2021 and 2020, the fair value of the Notes, based on quoted market prices (Level 2 fair value assessment), totaled $417.5 million and $421.7 million, respectively. In May 2018, the Company entered into an amended $300 million unsecured five-year revolving credit facility (the Revolving Credit Facility) that is guaranteed, jointly and severally, by certain of the Company’s existing and future domestic subsidiaries. The Revolving Credit Facility matures on May 30, 2023; bears interest at the Company’s option, either at (a) a fluctuating interest rate equal to the highest of Wells Fargo’s prime rate, 0.5 percent above the Federal funds rate or the one-month Eurodollar rate plus 1%, or (b) the Eurodollar rate for the applicable currency and interest period as defined in the agreement, which is generally a periodic rate equal to LIBOR, CDOR, BBSY or SOR plus an applicable margin that depends on the Company’s consolidated debt to consolidated adjusted EBITDA; and has a commitment fee based on the Company’s leverage ratio, of between 0.15% and 0.25% on the undrawn portion. On November 23, 2021, the Company amended the Revolving Credit Facility to, among other things, update the benchmark interest rates for borrowings denominated in (i) U.S. dollars under its U.S. dollar tranche to be based on SOFR on or before the USD LIBOR transition date and (ii) British Pound (GBP) and Singapore dollars under its multicurrency tranche to be based on Sterling Overnight Index Average (SONIA) and Singapore Overnight Rate Average (SORA), respectively. The Company is required to maintain a Total Net Leverage Ratio of not greater than 3.5 to 1.0 and a consolidated interest coverage ratio of at least 3.5 to 1.0 based upon the ratio of consolidated adjusted EBITDA to consolidated interest expense as determined pursuant to the credit agreement. The outstanding balance on the Company’s revolving credit facility was $209.6 million as of December 31, 2021, consisting of borrowings of $137 million under its U.S. dollar tranche with interest payable at either 1 month USD LIBOR plus 1.50% or prime rate plus 0.5%, as applicable, and £54 million under its multicurrency tranche with interest payable at SONIA plus 1.50%. On December 28, 2021, the Company’s automotive subsidiary entered into a commercial note with Truist Bank in an aggregate amount of $22.5 million. The commercial note is payable over a 10-year period in monthly installments of $0.2 million, plus accrued and unpaid interest, due on the first day of each month, with a final payment of the outstanding principal balance on January 1, 2032. The commercial note bears interest at variable rates based on SOFR plus 2.05% per annum. The commercial note contains terms and conditions, including remedies in the event of a default by the automotive subsidiary. On October 21, 2021, the Company’s automotive subsidiary entered into a commercial note with Truist Bank in an aggregate principal amount of $24.75 million. The commercial note is payable over a 10-year period in monthly installments of $0.1 million, plus accrued and unpaid interest, due on the first day of each month, with a final payment of the outstanding principal balance on October 1, 2031. The commercial note bears interest at variable rates based on SOFR plus 1.8% per annum. The commercial note contains terms and conditions, including remedies in the event of a default by the automotive subsidiary. The automotive subsidiary used the net proceeds from this commercial note to repay the outstanding balance on the commercial note due in 2029. On the same date, the Company’s automotive subsidiary rolled its existing interest rate swap into a new interest rate swap agreement with a total notional value of $24.75 million and a maturity date of October 1, 2031. The new interest rate swap agreement will pay the automotive subsidiary variable interest on the $24.75 million notional amount based on SOFR plus 1.8% per annum and the automotive subsidiary will pay the counterparty a fixed rate of 4.118% per annum. The new interest rate swap agreement was entered into to convert the variable rate borrowing under this commercial note into a fixed rate borrowing. Based on the terms of the new interest rate swap agreement and the underlying borrowing, the new interest rate swap was determined to be effective and thus qualifies as a cash flow hedge. On January 26, 2021, the GHG subsidiary amended its loan facility with Pinnacle Bank to decrease the principal of the term loan to $10.6 million, bearing interest at 4.15% per annum, and increase the two-year line of credit expiring on December 2, 2022 to $6.0 million, bearing interest at the greater of (a) 3.25% and (b) the sum of one-month LIBOR as in effect on the first business day of each month plus an applicable interest rate of 2.75%. The fair value of the Company’s other debt, which is based on Level 2 inputs, approximates its carrying value as of December 31, 2021 and 2020. The Company is in compliance with all financial covenants of the Revolving Credit Facility, commercial notes, and Pinnacle Bank term loan and line of credit as of December 31, 2021. During 2021 and 2020, the Company had average borrowings outstanding of approximately $545.2 million and $512.4 million, respectively, at average annual interest rates of approximately 4.8% and 5.1%, respectively. The Company incurred net interest expense of $30.5 million, $34.4 million and $23.6 million during 2021, 2020 and 2019, respectively. For the years ended December 31, 2021 and 2020, the Company recorded interest expense of $4.1 million and $8.5 million, respectively, to adjust the fair value of the mandatorily redeemable noncontrolling interest. For the year ended December 31, 2019, the Company recorded interest income of $0.1 million to adjust the fair value of the mandatorily redeemable noncontrolling interest. Fair value adjustments are presented within interest expense and interest income in the Company’s Consolidated Statements of Operations and are reclassified to present the net change in fair value for each reporting period. The fair value of the mandatorily redeemable noncontrolling interest was based on the fair value of the underlying subsidiaries owned by GHC One, after taking into account any debt and other noncontrolling interests of its subsidiary investments. The fair value of the owned subsidiaries is determined by reference to either a discounted cash flow or EBITDA multiple, which approximates fair value (Level 3 fair value assessment).
|
Fair Value Measurements |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Measurements | FAIR VALUE MEASUREMENTS The Company’s financial assets and liabilities measured at fair value on a recurring basis were as follows:
____________
The following table provides a reconciliation of changes in the Company’s financial liabilities measured at fair value on a recurring basis, using Level 3 inputs:
For the years ended December 31, 2021, 2020 and 2019, the Company recorded gains of $11.8 million, $4.2 million, and $5.1 million, respectively, to equity securities that are accounted for as cost method investments based on observable transactions for identical or similar investments of the same issuer. For the year ended December 31, 2020, the Company recorded impairment losses of $7.3 million to equity securities that are accounted for as cost method investments. For the years ended December 31, 2021 and 2020, the Company recorded impairment charges of $6.6 million on one of its investments in affiliates and $3.6 million on two of its investments in affiliates, respectively (see Note 4).
|
Revenue from Contracts with Customers |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue from Contract with Customer [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue from Contracts with Customers | REVENUE FROM CONTRACTS WITH CUSTOMERS The Company generated 78%, 78% and 76% of its revenue from U.S. domestic sales in 2021, 2020 and 2019, respectively. The remaining 22%, 22%, and 24% of revenue was generated from non-U.S. sales. In 2021, 2020 and 2019, the Company recognized 67%, 73%, and 73%, respectively, of its revenue over time as control of the services and goods transferred to the customer. The remaining 33%, 27% and 27%, respectively, of revenue was recognized at a point in time, when the customer obtained control of the promised goods. The determination of the method by which the Company measures its progress towards the satisfaction of its performance obligations requires judgment and is described in the Summary of Significant Accounting Policies (Note 2). In the second quarter of 2020, GHG received $7.4 million under the CARES Act as a general distribution from the Provider Relief Fund to provide relief for lost revenues and expenses incurred in connection with COVID-19. The healthcare revenues for the year ended December 31, 2020 includes $5.7 million for lost revenues related to COVID-19 (see Note 19). Contract Assets. As of December 31, 2021, the Company recognized a contract asset of $17.7 million related to a contract at a Kaplan International business, which is included in Deferred Charges and Other Assets. The Company expects to recognize an additional $495.9 million related to the remaining performance obligation in the contract over the next eleven years. As of December 31, 2020, the contract asset was $8.7 million. Deferred Revenue. The Company records deferred revenue when cash payments are received or due in advance of the Company’s performance, including amounts which are refundable. The following table presents the change in the Company’s deferred revenue balance during the year ended December 31, 2021:
In April 2020, GHG received $31.5 million under the expanded Medicare Accelerated and Advanced Payment Program modified by the CARES Act as a result of COVID-19. The Department of Health and Human Services began to recoup this advance 365 days after the payment was issued and for the year ended December 31, 2021, $18.9 million of the balance was recognized as revenue for claims submitted for eligible services. The remaining amount is included in the current deferred revenue balance on the Consolidated Balance Sheet as of December 31, 2021. As of December 31, 2020, the $31.5 million balance was included in the current and noncurrent deferred revenue balances on the Consolidated Balance Sheet. The majority of the change in the deferred revenue balance is due to increased enrollment in the Kaplan International division as a result of recovery from COVID-19 and current year acquisitions, offset by the advanced Medicare payment. During the year ended December 31, 2021, the Company recognized $278.6 million from the Company’s deferred revenue balance as of December 31, 2020. Revenue allocated to remaining performance obligations represents deferred revenue amounts that will be recognized as revenue in future periods. As of December 31, 2021, the deferred revenue balance related to certain medical and nursing qualifications with an original contract length greater than twelve months at Kaplan Supplemental Education was $8.8 million. Kaplan Supplemental Education expects to recognize 72% of this revenue over the next twelve months and the remainder thereafter. Costs to Obtain a Contract. The following table presents changes in the Company’s costs to obtain a contract asset:
The majority of other activity was related to currency translation adjustments in 2021, 2020, and 2019.
|
Capital Stock, Stock Awards, and Stock Options |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Stock, Stock Awards, and Stock Options [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Stock, Stock Awards And Stock Options | CAPITAL STOCK, STOCK AWARDS AND STOCK OPTIONS Capital Stock. Each share of Class A common stock and Class B common stock participates equally in dividends. The Class B stock has limited voting rights and as a class has the right to elect 30% of the Board of Directors; the Class A stock has unlimited voting rights, including the right to elect a majority of the Board of Directors. During 2021, 2020, and 2019 the Company purchased a total of 93,969, 406,112, and 3,392 shares, respectively, of its Class B common stock at a cost of approximately $55.7 million, $161.8 million, and $2.1 million, respectively. On September 10, 2020, the Board of Directors authorized the Company to purchase up to 500,000 shares of its Class B Common Stock. The Company did not announce a ceiling price or time limit for the purchases. At December 31, 2021, the Company had remaining authorization from the Board of Directors to purchase up to 270,182 shares of Class B common stock. Stock Awards. In 2012, the Company adopted an incentive compensation plan (the 2012 Plan), which, among other provisions, authorizes the awarding of Class B common stock to key employees in the form of stock awards, stock options and other awards involving the actual transfer of shares. All stock awards, stock options and other awards involving the actual transfer of shares issued subsequent to the adoption of this plan are covered under this incentive compensation plan. Stock awards made under the 2012 Plan are primarily subject to the general restriction that stock awarded to a participant will be forfeited and revert to Company ownership if the participant’s employment terminates before the end of a specified period of service to the Company. The number of Class B common shares authorized for issuance under the 2012 Plan is 772,588 shares. At December 31, 2021, there were 545,000 shares reserved for issuance under the 2012 incentive compensation plan. Of this number, 214,760 shares were subject to stock awards and stock options outstanding, and 330,240 shares were available for future awards. Activity related to stock awards under the 2012 incentive compensation plan for the year ended December 31, 2021 was as follows:
For the share awards outstanding at December 31, 2021, the aforementioned restriction is expected to lapse in 2023 for 12,820 shares, 2025 for 16,751 shares and 2027 for 2,000 shares. Stock-based compensation costs resulting from Company stock awards were $3.9 million, $4.1 million and $4.2 million in 2021, 2020 and 2019, respectively. As of December 31, 2021, there was $9.8 million of total unrecognized compensation expense related to these awards. That cost is expected to be recognized on a straight-line basis over a weighted average period of 2.3 years. Stock Options. Stock options granted under the 2012 Plan cannot be less than the fair value on the grant date, generally vest over six years and have a maximum term of ten years. Activity related to options outstanding for the year ended December 31, 2021 was as follows:
Of the shares covered by options outstanding at the end of 2021, 118,139 are now exercisable; 13,209 are expected to become exercisable in 2022; 13,211 are expected to become exercisable in 2023; 12,876 are expected to become exercisable in 2024; 12,877 are expected to become exercisable in 2025; and 12,877 are expected to become exercisable in 2026. For 2021, 2020 and 2019, the Company recorded expense of $1.7 million, $2.2 million and $2.0 million, respectively, related to stock options. Information related to stock options outstanding and exercisable at December 31, 2021, is as follows:
At December 31, 2021, the intrinsic value for all options outstanding, exercisable and unvested was $16.4 million, $3.4 million and $13.1 million, respectively. The intrinsic value of a stock option is the amount by which the market value of the underlying stock exceeds the exercise price of the option. The market value of the Company’s stock was $629.83 at December 31, 2021. At December 31, 2021, there were 65,050 unvested options related to this plan with an average exercise price of $431.16 and a weighted average remaining contractual term of 8.7 years. At December 31, 2020, there were 82,385 unvested options with an average exercise price of $453.97 and a weighted average remaining contractual term of 9.4 years. As of December 31, 2021, total unrecognized stock-based compensation expense related to stock options was $5.7 million, which is expected to be recognized on a straight-line basis over a weighted average period of approximately 4.7 years. There were no options exercised during 2021. There were 77,258 options exercised during 2020. The total intrinsic value of options exercised during 2020 was $11.1 million; a tax benefit from these stock option exercises of $2.9 million was realized. There were 1,743 options exercised during 2019. The total intrinsic value of options exercised during 2019 was $0.6 million; a tax benefit from these option exercises of $0.2 million was realized. During 2020, the Company granted 77,258 options at an exercise price above the fair market value of its common stock at the date of grant. The weighted average grant-date fair value of options granted during 2020 was $93.79. No options were granted during 2021 or 2019. The fair value of options at date of grant was estimated using the Black-Scholes method utilizing the following assumptions:
The Company also maintains a stock option plan at Kaplan. Under the provisions of this plan, options are issued with an exercise price equal to the estimated fair value of Kaplan’s common stock, and options vest ratably over the number of years specified (generally to five years) at the time of the grant. Upon exercise, an option holder may receive Kaplan shares or cash equal to the difference between the exercise price and the then fair value. At December 31, 2021, a Kaplan senior manager holds 7,206 Kaplan restricted shares. The fair value of Kaplan’s common stock is determined by the Company’s compensation committee of the Board of Directors, and in January 2022, the committee set the fair value price at $1,425 per share. No options were awarded during 2021, 2020, or 2019; no options were exercised during 2021, 2020 or 2019; and no options were outstanding at December 31, 2021. Kaplan recorded stock compensation expense of $1.3 million in 2021, and a stock compensation credit of $1.1 million and $1.3 million in 2020 and 2019, respectively. At December 31, 2021, the Company’s accrual balance related to the Kaplan restricted shares totaled $10.3 million. There were no payouts in 2021, 2020 or 2019. Earnings Per Share. 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 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 net income and share data used in the basic and diluted earnings per share computations using the two-class method:
Earnings per share amounts may not recalculate due to rounding. 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:
The 2021, 2020 and 2019 diluted earnings per share amounts exclude the effects of 104,000, 181,258 and 104,000 stock options outstanding, respectively, as their inclusion would have been antidilutive due to a market condition. In 2021, 2020 and 2019, the Company declared regular dividends totaling $6.04, $5.80 and $5.56 per share, respectively.
|
Pensions and Other Postretirement Plans |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Retirement Benefits, Description [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pensions and Other Postretirement Plans | PENSIONS AND OTHER POSTRETIREMENT PLANS The Company maintains various pension and incentive savings plans and contributed to multiemployer plans on behalf of certain union-represented employee groups. Most of the Company’s employees are covered by these plans. The Company also provides healthcare and life insurance benefits to certain retired employees. These employees become eligible for benefits after meeting age and service requirements. The Company uses a measurement date of December 31 for its pension and other postretirement benefit plans. In December 2019, the Company purchased an irrevocable group annuity contract from an insurance company for $216.8 million to settle $212.1 million of the outstanding defined benefit pension obligation related to certain retirees and beneficiaries. The purchase of the group annuity contract was funded from the assets of the Company’s pension plans As a result of this transaction, the Company was relieved of all responsibility for these pension obligations and the insurance company is now required to pay and administer the retirement benefits owed to approximately 3,800 retirees and beneficiaries, with no change to the amount, timing or form of monthly retirement benefit payments. As a result, the Company recorded a one-time settlement gain of $91.7 million. Defined Benefit Plans. The Company’s defined benefit pension plans consist of various pension plans and a Supplemental Executive Retirement Plan (SERP) offered to certain executives of the Company. In the second quarter of 2021, the Company recorded $1.1 million in expenses related to a Separation Incentive Program (SIP) for certain Dekko employees, which will be funded from the assets of the Company’s pension plans. In the second quarter of 2020, the Company recorded $6.0 million in expenses related to a SIP for certain Kaplan, Code3 and Decile employees, which was funded from the assets of the Company’s pension plans. In the third quarter of 2020, the Company recorded $7.8 million in expenses related to a SIP for certain Kaplan employees, which was funded from the assets of the Company’s pension plans. In the second quarter of 2019, the Company offered a SIP for certain Kaplan employees, which was funded from the assets of the Company’s pension plans. The Company recorded $6.4 million in expense related to the SIP for 2019. The following table sets forth obligation, asset and funding information for the Company’s defined benefit pension plans:
The change in the Company’s benefit obligations for the pension plans was primarily due to benefits paid during the year. The change in the benefit obligations for the Company’s SERP was due to the recognition of an actuarial gain resulting from an increase to the discount rate used to measure the benefit obligation and benefits paid during the year. The accumulated benefit obligation for the Company’s pension plans at December 31, 2021 and 2020, was $1,052.7 million and $1,064.3 million, respectively. The accumulated benefit obligation for the Company’s SERP at December 31, 2021 and 2020, was $112.2 million and $121.7 million, respectively. The amounts recognized in the Company’s Consolidated Balance Sheets for its defined benefit pension plans are as follows:
Key assumptions utilized for determining the benefit obligation are as follows:
The Company made no contributions to its pension plans in 2021 and 2020, and the Company does not expect to make any contributions in 2022. The Company made contributions to its SERP of $5.9 million and $6.0 million for the years ended December 31, 2021 and 2020, respectively. As the plan is unfunded, the Company makes contributions to the SERP based on actual benefit payments. At December 31, 2021, future estimated benefit payments, excluding charges for early retirement programs, are as follows:
The total (benefit) cost arising from the Company’s defined benefit pension plans consists of the following components:
The costs for the Company’s defined benefit pension plans are actuarially determined. Below are the key assumptions utilized to determine periodic cost:
Accumulated other comprehensive income (AOCI) includes the following components of unrecognized net periodic cost for the defined benefit plans:
Defined Benefit Plan Assets. The Company’s defined benefit pension obligations are funded by a portfolio made up of private investment funds, a U.S. stock index fund, and 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 plans were allocated as follows:
The Company manages approximately 39% of the pension assets internally, of which the majority is invested in private investment funds with the remaining investments in Berkshire Hathaway stock, a U.S. stock index fund, and short-term fixed-income securities. The remaining 61% of plan assets are 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 investment 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. One investment manager cannot invest more than 15% of the assets at the time of purchase in the stock of Alphabet and Berkshire Hathaway, and no more than 30% of the assets it manages in specified international exchanges at the time the investment is made. The other investment manager cannot invest more than 20% of the assets at the time of purchase in the stock of Berkshire Hathaway, and no more than 15% of the assets it manages in specified international exchanges at the time the investment is made, and no less than 10% of the assets could be invested in fixed-income securities. Excluding the exceptions noted above, the investment managers cannot invest 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 from the Plan administrator. 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. 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 December 31, 2021. 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 December 31, 2021, the pension plan held investments in one common stock and one private investment fund that exceeded 10% of total plan assets, valued at $998.8 million, or approximately 29% of total plan assets. At December 31, 2020, the pension plan held investments in one common stock and one private investment fund that exceeded 10% of total plan assets, valued at $850.6 million, or approximately 30% of total plan assets. The Company’s pension plan assets measured at fair value on a recurring basis were as follows:
Cash equivalents and other short-term investments. These investments are primarily held in U.S. Treasury securities and registered money market funds. These investments are valued using a market approach based on the quoted market prices of the security or inputs that include quoted market prices for similar instruments and are classified as either Level 1 or Level 2 in the valuation hierarchy. U.S. equities. These investments are held in common and preferred stock of U.S. corporations and American Depositary Receipts (ADRs) traded on U.S. exchanges. Common and preferred shares and ADRs are traded actively on exchanges, and price quotes for these shares are readily available. These investments are classified as Level 1 in the valuation hierarchy. International equities. These investments are held in common and preferred stock issued by non-U.S. corporations. Common and preferred shares are traded actively on exchanges, and price quotes for these shares are readily available. These investments are classified as Level 1 in the valuation hierarchy. Private investment funds. This category includes a commingled fund and a private investment fund. The commingled fund invests in a diversified mix of publicly-traded securities (U.S. and international stocks) and private companies. The private investment fund invests in non-public companies. These investment funds have restrictions that limit the Company’s ability to liquidate its investments. The investment in the commingled fund may be redeemed in part, or in full, at the 60-month anniversary of the investment, or at any subsequent 36-month anniversary date following the initial 60-month anniversary. The investment in the private investment fund is generally not redeemable until the dissolution of the fund. The funds are valued using the net asset value (NAV) provided by the administrator of the funds and reviewed by the Company. The NAV is based on the value of the underlying assets owned by the fund, minus liabilities and divided by the number of units outstanding. These investments are classified as Level 3 in the valuation hierarchy. U.S. stock index fund. This fund consists of investments held in a diversified mix of securities (U.S. and international stocks, and fixed-income securities) and a combination of other collective funds that together are designed to track the performance of the S&P 500 Index. The fund is valued using the NAV provided by the administrator of the fund and reviewed by the Company. The NAV is based on the value of the underlying assets owned by the fund, minus liabilities and divided by the number of units outstanding. The investment in this fund may be redeemed daily, subject to the restrictions of the fund. This investment is classified as Level 3 in the valuation hierarchy. The following table provides a reconciliation of changes in pension assets measured at fair value on a recurring basis, using Level 3 inputs:
Other Postretirement Plans. The following table sets forth obligation, asset and funding information for the Company’s other postretirement plans:
The change in the benefit obligation for the Company’s other postretirement plans was due to updated claims experience based on actual premium rates, the recognition of an actuarial gain resulting from an increase to the discount rate used to measure the benefit obligation, and benefits paid during the year. The amounts recognized in the Company’s Consolidated Balance Sheets for its other postretirement plans are as follows:
The discount rates utilized for determining the benefit obligation at December 31, 2021 and 2020, for the postretirement plans were 2.23% and 1.78%, respectively. The assumed healthcare cost trend rate used in measuring the postretirement benefit obligation at December 31, 2021, was 6.17% for pre-age 65, decreasing to 4.5% in the year 2032 and thereafter. The assumed healthcare cost trend rate used in measuring the postretirement benefit obligation at December 31, 2021, was 6.52% for post-age 65, decreasing to 4.5% in the year 2032 and thereafter. The assumed healthcare cost trend rate used in measuring the postretirement benefit obligation at December 31, 2021, was 8.00% for Medicare Advantage, decreasing to 4.5% in the year 2032 and thereafter. The Company made contributions to its postretirement benefit plans of $0.4 million for each of the years ended December 31, 2021 and 2020. As the plans are unfunded, the Company makes contributions to its postretirement plans based on actual benefit payments. At December 31, 2021, future estimated benefit payments are as follows:
The total benefit arising from the Company’s other postretirement plans consists of the following components:
The costs for the Company’s postretirement plans are actuarially determined. The discount rate utilized to determine periodic cost for the years ended December 31, 2021, 2020 and 2019 were 1.78%, 2.68% and 3.69%. AOCI included the following components of unrecognized net periodic benefit for the postretirement plans:
Multiemployer Pension Plans. In 2021, 2020 and 2019, the Company contributed to one multiemployer defined benefit pension plan under the terms of a collective-bargaining agreement that covered certain union-represented employees. The Company’s total contributions to the multiemployer pension plan amounted to $0.1 million in each year for 2021, 2020 and 2019. Savings Plans. The Company recorded expense associated with retirement benefits provided under incentive savings plans (primarily 401(k) plans) of approximately $10.9 million in 2021, $8.8 million in 2020 and $9.8 million in 2019.
|
Other Non-Operating Income |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Nonoperating Income (Expense) [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Non-Operating Income | OTHER NON-OPERATING INCOME A summary of non-operating income is as follows:
The gains on cost method investments result from observable price changes in the fair value of the underlying equity securities accounted for under the cost method (see Notes 4 and 12). For the years ended December 31, 2021, 2020 and 2019, the Company recorded contingent consideration gains of $3.9 million, $3.5 million and $1.4 million, respectively, related to the disposition of Kaplan University (KU) in 2018. In the second quarter of 2020, the Company made an additional investment in Framebridge (see Notes 3 and 4) that resulted in the Company obtaining control of the investee. The Company remeasured its previously held equity interest in Framebridge at the acquisition-date fair value and recorded a gain of $3.7 million. The fair value was determined using a market approach by using the share value indicated in the transaction. In the fourth quarter of 2020, the Company recorded a $209.8 million gain on the sale of Megaphone. In the first quarter of 2019, the Company recorded a $29.0 million gain on the sale of the Company’s interest in Gimlet Media.
|
Accumulated Other Comprehensive Income (Loss) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss) | ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) The other comprehensive income (loss) consists of the following components:
The accumulated balances related to each component of other comprehensive income (loss) are as follows:
The amounts and line items of reclassifications out of Accumulated Other Comprehensive Income (Loss) are as follows:
____________ (1) These accumulated other comprehensive income components are included in the computation of net periodic pension and postretirement plan cost (see Note 15) and are included in non-operating pension and postretirement benefit income in the Company’s Consolidated Statements of Operations.
|
Contingencies and Other Commitments |
12 Months Ended |
---|---|
Dec. 31, 2021 | |
Commitments and Contingencies Disclosure [Abstract] | |
Contingencies and Other Commitments | CONTINGENCIES AND OTHER COMMITMENTS Litigation, Legal and Other Matters. The Company and its subsidiaries are subject to complaints and administrative proceedings and are defendants in various civil lawsuits that have arisen in the ordinary course of their businesses, including contract disputes; actions alleging negligence, libel, defamation and invasion of privacy; trademark, copyright and patent infringement; violations of employment laws and applicable wage and hour laws; and statutory or common law claims involving current and former students and employees. 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. However, based on currently available information, management believes it is reasonably possible that future losses from existing and threatened legal, regulatory and other proceedings in excess of the amounts recorded could reach approximately $15 million. In 2015, Kaplan sold substantially all of the assets of the KHEC business to Education Corporation of America. In 2018, certain subsidiaries of Kaplan contributed the institutional assets and operations of KU to a new university: an Indiana nonprofit, public-benefit corporation affiliated with Purdue University, known as Purdue University Global. Kaplan could be held liable to the current owners of KU and the KHEC schools related to the pre-sale conduct of the schools, and the pre-sale conduct of the schools has been and could be the subject of future compliance reviews, regulatory proceedings or lawsuits that could result in monetary liabilities or fines or other sanctions. On May 6, 2021, Kaplan received a notice from the Department of Education (ED) that it would be conducting a fact-finding process pursuant to the borrower defense to repayment (BDTR) regulations to determine the validity of more than 800 BDTR claims and a request for documents related to several of Kaplan’s previously owned schools. Beginning in July 2021, Kaplan started receiving the claims and related information requests. In total, Kaplan received 1,449 borrower defense applications that seek discharge of approximately $35 million in loans. Most claims received are from former KU students. The ED’s process for adjudicating these claims is subject to the borrower defense regulations but it is not clear to what extent the ED will exclude claims based on the underlying statutes of limitations, evidence provided by Kaplan, or any prior investigation related to schools attended by the student applicants. Kaplan believes it has defenses that would bar any student discharge or school liability including that the claims are barred by the applicable statute of limitations, unproven, incomplete and fail to meet regulatory filing requirements. Kaplan expects to vigorously defend any attempt by the ED to hold Kaplan liable for any ultimate student discharges and is responding to all claims with documentary and narrative evidence to refute the allegations, demonstrate their lack of merit, and support the denial of all such claims by the ED. If the claims are successful, the ED may seek reimbursement for the amount discharged from Kaplan. If the ED initiates a reimbursement action against Kaplan following approval of former students’ BDTR applications, Kaplan may be subject to significant liability. In June 2021, the Committee for Private Education (CPE) in Singapore instructed Kaplan Singapore to cease new enrollments for three marketing diploma programs on both a full and part-time basis due to noncompliance with minimum entry level requirements for admission and to teach out existing students in these programs. On August 23, 2021, the CPE issued the same instructions with respect to the Kaplan Foundation diploma and four information technology diploma programs on both a full and part-time basis. In November 2021, the CPE issued the same instructions with respect to a further 23 full-time or part-time diploma programs. Post regulatory action, Kaplan Singapore is currently still able to offer 449 programs that are registered with the CPE, out of which there are 16 diplomas, 361 bachelors and the balance of which are certificate and postgraduate courses. Kaplan Singapore will apply for re-registration of diploma programs in 2022. The impact from regulatory actions by the CPE will have a significant adverse impact on Kaplan Singapore’s revenues, operating results and cash flows in the future. No assurance can be given that applications for re-registration of the impacted programs will be successful. An inability to re-register one or more impacted programs could have a further material adverse effect on Kaplan Singapore’s revenues, operating results and cash flows. Other Commitments. The Company’s broadcast subsidiaries are parties to certain agreements that commit them to purchase programming to be produced in future years. At December 31, 2021, such commitments amounted to approximately $14.2 million. If such programs are not produced, the Company’s commitment would expire without obligation.
|
Business Segments |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Segments | BUSINESS SEGMENTS Basis of Presentation. The Company’s organizational structure is based on a number of factors that management uses to evaluate, view and run its business operations, which include, but are not limited to, customers, the nature of products and services and use of resources. The business segments disclosed in the Consolidated Financial Statements are based on this organizational structure and information reviewed by the Company’s management to evaluate the business segment results. To meet the quantitative threshold related to revenue required for separate disclosure, the Company changed the presentation of its segments in the third quarter of 2021 into the following seven reportable segments: Kaplan International, Kaplan Higher Education, Kaplan Supplemental Education, Television Broadcasting, Manufacturing, Healthcare and Automotive. Segment operating results have been restated to reflect this change. The Company evaluates segment performance based on operating income before amortization of intangible assets and impairment of goodwill and other long-lived assets. The accounting policies at the segments are the same as described in Note 2. In computing operating income before amortization by segment, the effects of amortization of intangible assets, impairment of goodwill and other long-lived assets, equity in earnings (losses) of affiliates, interest income, interest expense, non-operating pension and postretirement benefit income, other non-operating income and expense items and income taxes are excluded. Intersegment sales are not material. Identifiable assets by segment are those assets used in the Company’s operations in each business segment. The investments in marketable equity securities and affiliates, and prepaid pension cost are not included in identifiable assets by segment. Investments in marketable equity securities are discussed in Note 4. Education. Education products and services are provided by Kaplan, Inc. Kaplan International includes professional training and postsecondary education businesses largely outside the U.S., as well as English-language programs. KHE includes the results as a service provider to higher education institutions. Supplemental Education includes Kaplan’s standardized test preparation, domestic professional and other continuing education businesses. As of December 31, 2021, Kaplan had a total outstanding accounts receivable balance of $97.4 million from Purdue Global related to amounts due for reimbursements for services, fees earned and a deferred fee. Included in this total, Kaplan has a $19.2 million long-term receivable balance due from Purdue Global at December 31, 2021, related to the advance of $20.0 million during the initial KU Transaction. Television Broadcasting. Television broadcasting operations are conducted through seven television stations serving the Detroit, Houston, San Antonio, Orlando, Jacksonville and Roanoke television markets. All stations are network-affiliated (except for WJXT in Jacksonville), with revenues derived primarily from sales of advertising time. In addition, the stations generate revenue from retransmission consent agreements for the right to carry their signals. Manufacturing. Manufacturing operations include Hoover, a Thomson, GA-based supplier of pressure impregnated kiln-dried lumber and plywood products for fire retardant and preservative application; Dekko, a Garrett, IN-based manufacturer of electrical workspace solutions, architectural lighting, and electrical components and assemblies; Joyce/Dayton Corp., a Dayton, OH-based manufacturer of screw jacks and other linear motion systems; and Forney, a global supplier of products and systems that control and monitor combustion processes in electric utility and industrial applications. Healthcare. Graham Healthcare Group provides home health, hospice and palliative services. GHG also provides other healthcare services, including nursing care and prescription services for patients receiving in-home infusion treatments. Automotive. Automotive includes four automotive dealerships in the Washington, D.C. metropolitan area, including Lexus of Rockville, Honda of Tysons Corner, Jeep of Bethesda and Ford of Manassas, which was acquired in December 2021. Other Businesses. Other businesses includes the following: •Leaf Group, a consumer internet company, which was acquired in June 2021. •Clyde’s Restaurant Group owns and operates eleven restaurants and entertainment venues in the Washington, D.C. metropolitan area. •Code3 is a marketing and insights company that manages digital advertising campaigns. •Framebridge, a custom framing service company, which was acquired in May 2020. •The Slate Group and Foreign Policy Group, which publish online and print magazines and websites; and four investment stage businesses, CyberVista, Decile, Pinna and City Cast. Other businesses also includes Megaphone, which was sold in December 2020. Corporate Office. Corporate office includes the expenses of the Company’s corporate office, defined benefit pension expense, and certain continuing obligations related to prior business dispositions. Geographical Information. The Company’s non-U.S. revenues in 2021, 2020 and 2019 totaled approximately $709 million, $642 million and $691 million, respectively, primarily from Kaplan’s operations outside the U.S. Additionally, revenues in 2021, 2020 and 2019 totaled approximately $404 million, $375 million, and $384 million, respectively, from Kaplan’s operations in the U.K. The Company’s long-lived assets in non-U.S. countries (excluding goodwill and other intangible assets), totaled approximately $476 million and $442 million at December 31, 2021 and 2020, respectively. Restructuring. During 2020, Kaplan developed and implemented a number of initiatives across its businesses to help mitigate the negative revenue impact arising from COVID-19 and to re-align its program offerings to better pursue opportunities from the disruption. These initiatives include employee salary and work-hour reductions; temporary furlough and other employee reductions; reduced discretionary spending; facility restructuring to reduce its classroom and office facilities; reduced capital expenditures; and accelerated development and promotion of various online programs and solutions. In 2020, Kaplan recorded restructuring costs related to severance, the exit of classroom and office facilities, and approved Separation Incentive Programs that reduced the number of employees at all of Kaplan’s divisions. In 2020, Code3 and Decile recorded restructuring costs in connection with a restructuring plan that included the exit of an office facility, an approved Separation Incentive Program to reduce the number of employees, and other cost reduction initiatives to mitigate the adverse impact of COVID-19 on advertising demand. Restructuring related costs across all businesses in 2020 were recorded as follows:
(1) These amounts are included in the segments’ Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets. Total accrued restructuring costs at Kaplan were $1.2 million and $4.7 million as of December 31, 2021 and 2020, respectively. In June 2020, CRG made the decision to close its restaurant and entertainment venue in Columbia, MD effective July 19, 2020 and recorded accelerated depreciation of property, plant and equipment totaling $5.7 million for the year ended December 31, 2020. Company information broken down by operating segment and education division:
Asset information for the Company’s business segments is as follows:
The Company’s education division comprises the following operating segments:
Asset information for the Company’s education division is as follows:
|
Summary of Significant Accounting Policies (Policy) |
12 Months Ended |
---|---|
Dec. 31, 2021 | |
Accounting Policies [Abstract] | |
Basis of Presentation and Principles of Consolidation | Basis of Presentation and Principles of Consolidation. The accompanying Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles (GAAP) in the U.S. and include the assets, liabilities, results of operations and cash flows of the Company and its majority-owned and controlled subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. |
Use of Estimates | Use of Estimates. The preparation of financial statements in conformity with GAAP requires management to make estimates and judgments that affect the amounts reported in the financial statements. 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. On an ongoing basis, the Company evaluates its estimates and assumptions. |
Business Combinations | Business Combinations. The purchase price of an acquisition is allocated to the assets acquired, including intangible assets, and liabilities assumed, based on their respective fair values at the acquisition date. Acquisition-related costs are expensed as incurred. The excess of the cost of an acquired entity over the net of the amounts assigned to the assets acquired and liabilities assumed is recognized as goodwill. The net assets and results of operations of an acquired entity are included in the Company’s Consolidated Financial Statements from the acquisition date. |
Cash and Cash Equivalents | Cash and Cash Equivalents. Cash and cash equivalents consist of cash on hand, short-term investments with original maturities of three months or less and investments in money market funds with weighted average maturities of three months or less. |
Restricted Cash | Restricted Cash. Restricted cash represents amounts required to be held by non-U.S. higher education institutions for prepaid tuition pursuant to foreign government regulations. These regulations stipulate that the Company has a fiduciary responsibility to segregate certain funds to ensure these funds are only used for the benefit of eligible students. |
Concentration of Credit Risk | Concentration of Credit Risk. Cash and cash equivalents are maintained with several financial institutions domestically and internationally. Deposits held with banks may exceed the amount of insurance provided on such deposits. Generally, these deposits may be redeemed upon demand and are maintained with financial institutions with investment-grade credit ratings. The Company routinely assesses the financial strength of significant customers, and this assessment, combined with the large number and geographical diversity of its customers, limits the Company’s concentration of risk with respect to receivables from contracts with customers. |
Allowance for Credit Losses | Allowance for Credit Losses. Accounts receivable have been reduced by an allowance that reflects the current expected credit losses associated with the receivables. The current expected credit losses are estimated based on historical write-offs, current macroeconomic conditions and reasonable and supportable forecasts of future economic conditions. Reserves are also established against specific receivables based on aging category, historical collection experience and management’s evaluation of the financial condition of the customer. The Company generally considers an account past due or delinquent when a student or customer misses a scheduled payment. The Company writes off accounts receivable balances deemed uncollectible against the allowance for credit losses following the passage of a certain period of time, or generally when the account is turned over for collection to an outside collection agency. |
Investments in Equity Securities | Investments in Equity Securities. The Company measures its investments in equity securities at fair value with changes in fair value recognized in earnings. The Company elected the measurement alternative to measure cost method investments that do not have readily determinable fair value at cost less impairment, adjusted by observable price changes with any fair value changes recognized in earnings. If the fair value of a cost method investment declines below its cost basis and the decline is considered other than temporary, the Company will record a write-down, which is included in earnings. The Company uses the average cost method to determine the basis of the securities sold. |
Fair Value Measurements | Fair Value Measurements. Fair value measurements are determined based on the assumptions that a market participant would use in pricing an asset or liability based on a three-tiered hierarchy that draws a distinction between market participant assumptions based on (i) observable inputs, such as quoted prices in active markets (Level 1); (ii) inputs other than quoted prices in active markets that are observable either directly or indirectly (Level 2); and (iii) unobservable inputs that require the Company to use present value and other valuation techniques in the determination of fair value (Level 3). Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measure. The Company’s assessment of the significance of a particular input to the fair value measurements requires judgment and may affect the valuation of the assets and liabilities being measured and their placement within the fair value hierarchy. For assets that are measured using quoted prices in active markets, the total fair value is the published market price per unit multiplied by the number of units held, without consideration of transaction costs. Assets and liabilities that are measured using significant other observable inputs are primarily valued by reference to quoted prices of similar assets or liabilities in active markets, adjusted for any terms specific to that asset or liability. The Company measures certain assets—including goodwill; intangible assets; property, plant and equipment; lease right-of-use assets; cost and equity-method investments—at fair value on a nonrecurring basis when they are deemed to be impaired. The fair value of these assets is determined with valuation techniques using the best information available and may include quoted market prices, market comparables and discounted cash flow models.
|
Fair Value of Financial Instruments | Fair Value of Financial Instruments. The carrying amounts reported in the Company’s Consolidated Financial Statements for cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities, the current portion of deferred revenue and the current portion of debt approximate fair value because of the short-term nature of these financial instruments. 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. The fair value of interest rate hedges are determined based on a number of observable inputs, including time to maturity and market interest rates. |
Inventories and Contracts in Progress | Inventories and Contracts in Progress. Inventories and contracts in progress are stated at the lower of cost or net realizable values and are based on the first-in, first-out (FIFO) method. Inventory costs include direct material, direct and indirect labor, and applicable manufacturing overhead. The Company allocates manufacturing overhead based on normal production capacity and recognizes unabsorbed manufacturing costs in earnings. The provision for excess and obsolete inventory is based on management’s evaluation of inventories on hand relative to historical usage, estimated future usage and technological developments. Vehicle inventory is based on the specific identification method. The cost of new and used vehicle inventories includes the cost of any equipment added, reconditioning and transportation. In certain instances, vehicle manufacturers provide incentives which are reflected as a reduction in the carrying value of each vehicle purchased.
|
Property, Plant and Equipment | Property, Plant and Equipment. Property, plant and equipment is recorded at cost and includes interest capitalized in connection with major long-term construction projects. Replacements and major improvements are capitalized; maintenance and repairs are expensed as incurred. Depreciation is calculated using the straight-line method over the estimated useful lives of the property, plant and equipment: 3 to 20 years for machinery and equipment; 20 to 50 years for buildings. The costs of leasehold improvements are amortized over the lesser of their useful lives or the terms of the respective leases. |
Evaluation of Long-Lived Assets | Evaluation of Long-Lived Assets. The recoverability of long-lived assets and finite-lived intangible assets is assessed whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. A long-lived asset is considered to not be recoverable when the undiscounted estimated future cash flows are less than the asset’s recorded value. An impairment charge is measured based on estimated fair market value, determined primarily using estimated future cash flows on a discounted basis. Losses on long-lived assets to be disposed of are determined in a similar manner, but the fair market value would be reduced for estimated costs to dispose. |
Goodwill and Other Intangible Assets | Goodwill and Other Intangible Assets. Goodwill is the excess of purchase price over the fair value of identified net assets of businesses acquired. The Company’s intangible assets with an indefinite life are principally from trade names and trademarks, franchise agreements and Federal Communications Commission (FCC) licenses. Amortized intangible assets are primarily student and customer relationships and trade names and trademarks, with amortization periods up to 15 years. Costs associated with renewing or extending intangible assets are insignificant and expensed as incurred. The Company reviews goodwill and indefinite-lived intangible assets at least annually, as of November 30, for possible impairment. Goodwill and indefinite-lived intangible assets are reviewed for possible impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of the reporting unit or indefinite-lived intangible asset below its carrying value. The Company tests its goodwill at the reporting unit level, which is an operating segment or one level below an operating segment. The Company initially assesses qualitative factors to determine if it is necessary to perform the goodwill or indefinite-lived intangible asset quantitative impairment review. The Company reviews the goodwill and indefinite-lived assets for impairment using the quantitative process if, based on its assessment of the qualitative factors, it determines that it is more likely than not that the fair value of a reporting unit or indefinite-lived intangible asset is less than its carrying value, or if it decides to bypass the qualitative assessment. The Company reviews the carrying value of goodwill and indefinite-lived intangible assets utilizing a discounted cash flow model, and, where appropriate, a market value approach is also utilized to supplement the discounted cash flow model. The Company makes assumptions regarding estimated future cash flows, discount rates, long-term growth rates and market values to determine the estimated fair value of each reporting unit and indefinite-lived intangible asset. If these estimates or related assumptions change in the future, the Company may be required to record impairment charges.
|
Investments in Affiliates | Investments in Affiliates. The Company uses the equity method of accounting for its investments in and earnings or losses of affiliates that it does not control, but over which it exerts significant influence. Significant influence is generally deemed to exist if the Company has an ownership interest in the voting stock of an investee between 20% and 50%. The Company also uses the equity method of accounting for its investments in a partnership or limited liability company with specific ownership accounts, if the Company has an ownership interest of 3% or more. The Company considers whether the fair values of any of its equity method investments have declined below their carrying values whenever adverse events or changes in circumstances indicate that recorded values may not be recoverable. If the Company considered any such decline to be other than temporary (based on various factors, including historical financial results, product development activities and the overall health of the affiliate’s industry), a write-down would be recorded to estimated fair value. |
Revenue Recognition | Revenue Recognition. The Company identifies a contract for revenue recognition when there is approval and commitment from both parties, the rights of the parties and payment terms are identified, the contract has commercial substance and the collectability of consideration is probable. The Company evaluates each contract to determine the number of distinct performance obligations in the contract, which requires the use of judgment. Education Revenue. Education revenue is primarily derived from postsecondary education and supplementary education services provided both domestically and abroad. Generally, tuition and other fees are paid upfront and recorded in deferred revenue in advance of the date when education services are provided to the student. In some instances, installment billing is available to students, which reduces the amount of cash consideration received in advance of performing the service. The contractual terms and conditions associated with installment billing indicate that the student is liable for the total contract price; therefore, mitigating the Company’s exposure to losses associated with nonpayment. The Company determined the installment billing does not represent a significant financing component. Kaplan International. Kaplan International provides higher education, professional education, and test preparation services and materials to students primarily in the United Kingdom (U.K.), Singapore, and Australia. Some Kaplan International contracts consist of one performance obligation that is a combination of indistinct promises to the student, while other Kaplan International contracts include multiple performance obligations as the promises in the contract are capable of being both distinct and distinct within the context of the contract. One Kaplan International business offers an option whereby students receive future services at a discount that is accounted for as a material right. The transaction price is stated in the contract and known at the time of contract inception; therefore, no variable consideration exists. Revenue is allocated to each performance obligation based on its standalone selling price. Any discounts within the contract are allocated across all performance obligations unless observable evidence exists that the discount relates to a specific performance obligation or obligations in the contract. Kaplan International generally determines standalone selling prices based on prices charged to students. Revenue is recognized ratably over the instruction period or access period for higher education, professional education and test preparation services. Kaplan International generally uses the time elapsed method, an input measure, as it best depicts the simultaneous consumption and delivery of these services. Course materials determined to be a separate performance obligation are recognized at the point in time when control transfers to the student, generally when the products are delivered to the student. One Kaplan International business has a contract with a customer consisting of two performance obligations which consisted entirely of variable consideration at contract inception. The Company allocates revenue to each performance obligation based on the expected cost plus a margin. The margin was determined by a market assessment. Revenue is recognized over time, using an input method, as the customer simultaneously benefits from the services as delivery occurs. The Company records a contract asset associated with this Kaplan International contract as the right to revenue is dependent on something other than the passage of time. Higher Education (KHE). KHE primarily provides non-academic operations support services to Purdue University Global (Purdue Global) pursuant to a Transition and Operations Support Agreement (TOSA). This contract has a 30-year term and consists of one performance obligation, which represents a series of daily promises to provide support services to Purdue Global. The transaction price is entirely made up of variable consideration related to the reimbursement of KHE support costs and the KHE fee. The TOSA outlines a payment structure, which dictates how cash will be distributed at the end of Purdue Global’s fiscal year, which is the 30th of June. The collectability of the KHE support costs and KHE fee is entirely dependent on the availability of cash at the end of the fiscal year. This variable consideration is constrained based on fiscal year forecasts prepared for Purdue Global. The forecasts are updated throughout the fiscal year until the uncertainty is ultimately resolved, which is at the end of each Purdue Global fiscal year. As KHE’s performance obligation is made up of a series, the variable consideration is allocated to the distinct service period to which it relates, which is the Purdue Global fiscal year. Support services revenue is recognized over time based on the expenses incurred to date and the percentage of expected reimbursement. KHE fee revenue is also recognized over time based on the amount of Purdue Global revenue recognized to date and the percentage of fee expected to be collected for the fiscal year. The Company used these input measures as Purdue Global simultaneously receives and consumes the benefits of the services provided by KHE. Kaplan Supplemental Education. Supplemental Education offers test preparation services and materials to students, as well as professional training and exam preparation for professional certifications and licensures to students. Generally, Supplemental Education contracts consist of multiple performance obligations as promises for these services are distinct within the context of the contract. The transaction price is stated in the contract and known at the time of contract inception, therefore no variable consideration exists. Revenue is allocated to each performance obligation based on its standalone selling price. Supplemental Education generally determines standalone selling prices based on the prices charged to students and professionals. Any discounts within the contract are allocated across all performance obligations unless observable evidence exists that the discount relates to a specific performance obligation in the contract. Supplemental Education services revenue is recognized ratably over the period of access to the education materials. An estimate of the average access period is developed for each course, and this estimate is evaluated on an ongoing basis and adjusted as necessary. The time elapsed method, an input measure, is used as it best depicts the simultaneous consumption and availability of access to the services. Revenue associated with distinct course materials is recognized at the point in time when control transfers to the student, generally when products are delivered to the student. Supplemental Education offers a guarantee on certain courses that gives students the ability to repeat a course if they are not satisfied with their exam score. The Company accounts for this guarantee as a separate performance obligation. Television Broadcasting Revenue. Television broadcasting revenue at Graham Media Group (GMG) is primarily comprised of television and internet advertising revenue, and retransmission revenue. Television Advertising Revenue. GMG accounts for the series of advertisements included in television advertising contracts as one performance obligation and recognizes advertising revenue over time. The Company elected the right to invoice practical expedient, an output method, as GMG has the right to consideration that equals the value provided to the customer for advertisements delivered to date. As a result of the election to use the right to invoice practical expedient, GMG does not determine the transaction price or allocate any variable consideration at contract inception. Rather, GMG recognizes revenue commensurate with the amount to which GMG has the right to invoice the customer. Payment is typically received in arrears within 60 days of revenue recognition. Retransmission Revenue. Retransmission revenue represents compensation paid by cable, satellite and other multichannel video programming distributors (MVPDs) to retransmit GMG’s stations’ broadcasts in their designated market areas. The retransmission rights granted to MVPDs are accounted for as a license of functional intellectual property as the retransmitted broadcast provides significant standalone functionality. As such, each retransmission contract with an MVPD includes one performance obligation for each station’s retransmission license. GMG recognizes revenue using the usage-based royalty method, in which revenue is recognized in the month the broadcast is retransmitted based on the number of MVPD subscribers and the applicable per user rate identified in the retransmission contract. Payment is typically received in arrears within 60 days of revenue recognition. Manufacturing Revenue. Manufacturing revenue consists primarily of product sales generated by four businesses: Hoover, Dekko, Joyce, and Forney. The Company has determined that each item ordered by the customer is a distinct performance obligation as it has standalone value and is distinct within the context of the contract. For arrangements with multiple performance obligations, the Company initially allocates the transaction price to each obligation based on its standalone selling price, which is the retail price charged to customers. Any discounts within the contract are allocated across all performance obligations unless observable evidence exists that the discount relates to a specific performance obligation or obligations in the contract. The Company sells some products and services with a right of return. This right of return constitutes variable consideration and is constrained from revenue recognition on a portfolio basis, using the expected value method until the refund period expires. The Company recognizes revenue when or as control transfers to the customer. Some manufacturing revenue is recognized ratably over the manufacturing period, if the product created for the customer does not have an alternative use to the Company and the Company has an enforceable right to payment for performance completed to date. The determination of the method by which the Company measures its progress toward the satisfaction of its performance obligations requires judgment. The Company measures its progress for these products using the units delivered method, an output measure. These arrangements represented 21%, 23% and 28% of the manufacturing revenue recognized for the years ended December 31, 2021, 2020 and 2019, respectively. Other manufacturing revenue is recognized at the point in time when control transfers to the customer, generally when the products are shipped. Some customers have a bill and hold arrangement with the Company. Revenue for bill and hold arrangements is recognized when control transfers to the customer, even though the customer does not have physical possession of the goods. Control transfers when the bill-and-hold arrangement has been requested from the customer, the product is identified as belonging to the customer and is ready for physical transfer, and the product cannot be directed for use by anyone but the customer. Payment terms and conditions vary by contract, although terms generally include a requirement of payment within 90 days of delivery. The Company evaluated the terms of the warranties and guarantees offered by its manufacturing businesses and determined that these should not be accounted for as a separate performance obligation as a distinct service is not identified. Healthcare Revenue. The Company contracts with patients to provide home health or hospice services. Payment is typically received from third-party payors such as Medicare, Medicaid, and private insurers. The payor is a third party to the contract that stipulates the transaction price of the contract. The Company identifies the patient as the party who benefits from its healthcare services and as such, the patient is its customer. The Centers for Medicare and Medicaid Services released a revised reimbursement structure under the Patient Driven Groupings Model (PDGM) for Medicare claims for home healthcare services effective for new and modified revenue contracts beginning on or after January 1, 2020. Home health services contracts generally have one performance obligation to provide home health services to patients. Under the PDGM model, the Company recognizes revenue using the right to invoice practical expedient, an output method, as the contractual right to revenue corresponds directly with the transfer of services to the patient. Given the election of the practical expedient, the Company does not determine the transaction price or allocate any variable consideration at contract inception. Rather, the Company recognizes revenue commensurate with the amount to which it has the right to invoice the customer, which is a function of the average length of stay within each of the two 30 day payment periods. Payment is typically received from Medicare within 30 days after a claim is filed. Medicare is the most common third-party payor for home health services. Home health revenue contracts may be modified to account for changes in the patient’s plan of care. The Company identifies contract modifications when the modification changes the existing enforceable rights and obligations. As modifications to the plan of care modify the original performance obligation, the Company accounts for the contract modification as an adjustment to revenue (either as an increase in or a reduction of revenue) on a cumulative catch-up basis. Hospice services contracts generally have one performance obligation to provide healthcare services to patients. The transaction price reflects the amount of revenue the Company expects to receive in exchange for providing these services. As the transaction price for healthcare services is known at the time of contract inception, no variable consideration exists. Hospice service revenue is recognized ratably over the period of care. The Company generally uses the time-elapsed method, an input measure as it best depicts the simultaneous delivery and consumption of healthcare services. Payment is received from third-party payors for hospice services within 60 days after a claim is filed, or in some cases in two installments, one during the contract and one after the services have been provided. Medicare is the most common third-party payor. Other Revenue. The Company recognizes revenue associated with management services it provides to its affiliates. The Company accounts for the management services provided as one performance obligation and recognizes revenue over time as the services are delivered. The Company uses the right to invoice practical expedient, an output method, as the Company’s right to revenue corresponds directly with the value delivered to the affiliate. As a result of the election to use the right to invoice practical expedient, the Company does not determine the transaction price or allocate any variable consideration at contract inception. Rather, the Company recognizes revenue commensurate with the amount to which it has the right to invoice the affiliate, which is based on contractually identified percentages. Payment is received monthly in arrears. Automotive Revenue. The automotive subsidiary generates revenue primarily through the sale of new and used vehicles, the arrangement of vehicle financing, insurance and other service contracts (F&I revenue) and the performance of vehicle repair and maintenance services. New and used vehicle revenue contracts generally contain one performance obligation to deliver the vehicle to the customer in exchange for the stated contract consideration. Revenue is recognized at the point in time when control of the vehicle passes to the customer. F&I revenue is recognized at the point in time when the agreement between the customer and financing, insurance or service provider is executed. As the automotive subsidiary acts as an agent in these F&I revenue transactions, revenue is recognized net of any financing, insurance and service provider costs. Repair and maintenance services revenue is recognized over time, as the service is performed. Other Revenue. Restaurant Revenue. Restaurant revenues consists of sales generated by Clyde’s Restaurant Group (CRG). Food and beverage revenue, net of discounts and taxes, is recognized at the point in time when it is delivered to the customer. Proceeds from the sale of gift cards are recorded as deferred revenue and recognized as revenue upon redemption by the customer. Custom Framing Services Revenue. Framebridge sells custom framing solutions to customers. Custom framing services revenue, net of discounts and taxes, is recognized when the products are delivered to the customer. Proceeds from the sale of gift cards are recorded as deferred revenue and recognized as revenue upon redemption by the customer. Code3 Revenue. Code3 generates media management revenue in exchange for providing social media marketing solutions to its clients. The Company determined that Code3 contracts generally have one performance obligation made up of a series of promises to manage the client’s media spend on advertising platforms for the duration of the contract period. Code3 recognizes revenue, net of media acquisition costs, over time as media management services are delivered to the customer. Generally, Code3 recognizes revenue using the right to invoice practical expedient, an output method, as Code3’s right to revenue corresponds directly with the value delivered to its customer. As a result of the election to use the right to invoice practical expedient, Code3 does not determine the transaction price or allocate any variable consideration at contract inception. Rather, Code3 recognizes revenue commensurate with the amount to which it has the right to invoice the customer which is a function of the cost of social media placement plus a management fee, less any applicable discounts. Payment is typically received within 100 days of revenue recognition. Code3 evaluates whether it is the principal (i.e. presents revenue on a gross basis) or agent (i.e. presents revenue on a net basis) in its contracts. Code3 presents revenue for media management services, net of media acquisition costs, as an agent, as Code3 does not control the media before placement on social media platforms. Leaf Group Revenue. Leaf Group (Leaf) generates revenue through its media and marketplace businesses. Media revenue is primarily derived from advertisements displayed on Leaf’s online media properties. Revenue is recognized over time as the performance obligation is delivered. Revenue is generally recognized based on an output measure including impressions delivered, cost per click or time-based advertisements. Marketplace revenue is primarily derived from the sale of products from Society6 and Saatchi Art Group. Each product ordered generally is accounted for as an individual performance obligation. Product revenue, net of discounts and taxes, is recognized when control of the promised good is transferred to the customer. Other Revenue. Other revenue primarily includes advertising, circulation and subscription revenue from Slate, Megaphone, Decile, Pinna and Foreign Policy. The Company accounts for other advertising revenues consistently with the advertising revenue streams addressed above. Circulation revenue consists of fees that provide customers access to online and print publications. The Company recognizes circulation and subscription revenue ratably over the subscription period beginning on the date that the publication or product is made available to the customer. Circulation revenue contracts are generally annual or monthly subscription contracts that are paid in advance of delivery of performance obligations. Revenue Policy Elections. The Company has elected to account for shipping and handling activities that occur after the customer has obtained control of the good as a fulfillment cost rather than as an additional promised service. Therefore, revenue for these performance obligations is recognized when control of the good transfers to the customer, which is when the good is ready for shipment. The Company accrues the related shipping and handling costs over the period when revenue is recognized. The Company has elected to exclude from the measurement of the transaction price all taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction and collected by the entity from a customer. Revenue Practical Expedients. The Company does not disclose the value of unsatisfied performance obligations for (i) contracts with an original expected length of one year or less, (ii) contracts for which the amount of revenue recognized is based on the amount to which the Company has the right to invoice the customer for services performed, (iii) contracts for which the consideration received is a usage-based royalty promised in exchange for a license of intellectual property and (iv) contracts for which variable consideration is allocated entirely to a wholly unsatisfied promise to transfer a distinct good or service that forms part of a single performance obligation. Costs to Obtain a Contract. The Company incurs costs to obtain a contract that are both incremental and expected to be recovered as the costs would not have been incurred if the contract was not obtained and the revenue from the contract exceeds the associated cost. The revenue guidance provides a practical expedient to expense sales commissions as incurred in instances where the amortization period is one year or less. The amortization period is defined in the guidance as the contract term, inclusive of any expected contract renewal periods. The Company has elected to apply this practical expedient to all contracts except for contracts in its education division. In the education division, costs to obtain a contract are amortized over the applicable amortization period except for cases in which commissions paid on initial contracts and renewals are commensurate. The Company amortizes these costs to obtain a contract on a straight-line basis over the amortization period. These expenses are included as cost of services or products in the Company’s Consolidated Statements of Operations.
|
Leases | Leases. The Company has operating leases for substantially all of its educational facilities, corporate offices and other facilities used in conducting its business, as well as certain equipment. The Company determines if an arrangement is a lease at inception. Operating leases are included in lease right-of-use (ROU) assets, current portion of lease liabilities, and lease liabilities on the Company’s Consolidated Balance Sheets. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. ROU assets also include any initial direct costs, prepaid lease payments and lease incentives received, when applicable. As most of the Company’s leases do not provide an implicit rate, the Company used its incremental borrowing rate based on the information available at the lease commencement date in determining the present value of lease payments. The Company used the incremental borrowing rate on December 31, 2018 for operating leases that commenced prior to that date. The Company’s lease terms may include options to extend or terminate the lease by to 10 years or more when it is reasonably certain that the option will be exercised. Leases with a term of twelve months or less are not recorded on the balance sheet; however, lease expense for these leases is recognized on a straight-line basis. The Company has elected the practical expedient to not separate lease components from nonlease components. As such, lease expense includes these nonlease components, when applicable. Fixed lease expense is recognized on a straight-line basis over the lease term. Variable lease expense is recognized when incurred. The Company’s lease agreements do not contain any significant residual value guarantees or restrictive covenants. In some instances, the Company subleases its leased real estate facilities to third parties. As of December 31, 2021 and 2020, the Company had $4.0 million and $5.9 million, respectively, in net, property, plant and equipment and current finance lease liabilities related to service loaner vehicles at the automotive subsidiary. Service loaner vehicles are generally purchased from the lessor within six months of contract commencement and upon purchase the vehicles are placed into used vehicle inventory at cost. The Company does not have any other significant financing leases.
|
Pensions and Other Postretirement Benefits | Pensions and Other Postretirement Benefits. The Company maintains various pension and incentive savings plans. Most of the Company’s employees are covered by these plans. The Company also provides healthcare and life insurance benefits to certain retired employees. These employees become eligible for benefits after meeting age and service requirements. The Company recognizes the overfunded or underfunded status of a defined benefit postretirement plan as an asset or liability in its Consolidated Balance Sheets and recognizes changes in that funded status in the year in which the changes occur through comprehensive income. The Company measures changes in the funded status of its plans using the projected unit credit method and several actuarial assumptions, the most significant of which are the discount rate, the expected return on plan assets and the rate of compensation increase. The Company uses a measurement date of December 31 for its pension and other postretirement benefit plans.
|
Self-Insurance | Self-Insurance. The Company uses a combination of insurance and self-insurance for a number of risks, including claims related to employee healthcare and dental care, disability benefits, workers’ compensation, general liability, property damage and business interruption. Liabilities associated with these plans are estimated based on, among other things, the Company’s historical claims experience, severity factors and other actuarial assumptions. The expected loss accruals are based on estimates, and, while the Company believes that the amounts accrued are adequate, the ultimate loss may differ from the amounts provided. |
Income Taxes | Income Taxes. The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial statements and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date. The Company records net deferred tax assets to the extent that it believes these assets will more likely than not be realized. In making such determination, the Company considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies and recent financial operations; this evaluation is made on an ongoing basis. In the event the Company were to determine that it was able to realize net deferred income tax assets in the future in excess of their net recorded amount, the Company would record an adjustment to the valuation allowance, which would reduce the provision for income taxes. The Company recognizes a tax benefit from an uncertain tax position when it is more likely than not that the position will be sustained upon examination, including resolutions of any related appeals or litigation processes, based on the technical merits. The Company records a liability for the difference between the benefit recognized and measured for financial statement purposes and the tax position taken or expected to be taken on the Company’s tax return. Changes in the estimate are recorded in the period in which such determination is made.
|
Foreign Currency Translation | Foreign Currency Translation. Income and expense accounts of the Company’s non-U.S. operations where the local currency is the functional currency are translated into U.S. dollars using the current rate method, whereby operating results are converted at the average rate of exchange for the period, and assets and liabilities are converted at the closing rates on the period end date. Gains and losses on translation of these accounts are accumulated and reported as a separate component of equity and other comprehensive income. Gains and losses on foreign currency transactions, including foreign currency denominated intercompany loans on entities with a functional currency in U.S. dollars, are recognized in the Consolidated Statements of Operations. |
Equity-Based Compensation | Equity-Based Compensation. The Company measures compensation expense for awards settled in shares based on the grant date fair value of the award. The Company measures compensation expense for awards settled in cash, or that may be settled in cash, based on the fair value at each reporting date. The Company recognizes the expense over the requisite service period, which is generally the vesting period of the award. Stock award forfeitures are accounted for as they occur. |
Earnings Per Share | Earnings Per Share. Basic earnings per share is calculated under the two-class method. The Company treats restricted stock as a participating security due to its nonforfeitable right to dividends. Under the two-class method, the Company allocates to the participating securities their portion of dividends declared and undistributed earnings to the extent the participating securities may share in the earnings as if all earnings for the period had been distributed. Basic earnings per share is calculated by dividing the income available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share is calculated similarly except that the weighted average number of common shares outstanding during the period includes the dilutive effect of the assumed exercise of options and restricted stock issuable under the Company’s stock plans. The dilutive effect of potentially dilutive securities is reflected in diluted earnings per share by application of the treasury stock method. |
Mandatorily Redeemable Noncontrolling Interest | Mandatorily Redeemable Noncontrolling Interest. The Company’s mandatorily redeemable noncontrolling interest represents the noncontrolling interest in GHC One LLC (GHC One), a subsidiary of Graham Healthcare Group (GHG). The minority shareholders must liquidate their 5% interest in GHC One upon its required liquidation in 2026. This interest is reported as a noncurrent liability at December 31, 2021 and 2020 in the Consolidated Balance Sheets. The Company presents this liability at fair value, which is computed quarterly at the current redemption value. Changes in the redemption value is recorded as interest expense or income in the Company’s Consolidated Statement of Operations. |
Redeemable Noncontrolling Interest | Redeemable Noncontrolling Interest. The Company’s redeemable noncontrolling interest represents the noncontrolling interest in CSI Pharmacy Holding Company, LLC (CSI), which is 75% owned, Framebridge, which is 93.4% owned, and Weiss, which is 50.1% owned. CSI’s minority shareholders may put up to 50% of their shares to the Company. The first put period begins in 2022. A second put period for another tranche of shares begins in 2024. The minority shareholder of Framebridge has an option to put 20% of the shares to the Company annually starting in 2024. The minority shareholder of Weiss has an option to put 10% of the shares to the Company annually starting in 2026 and may put all of the shares starting in 2033. In March 2021, Hoover’s minority shareholders put the remaining outstanding shares to the Company. Following the redemption, the Company owns 100% of Hoover. Prior to the redemption, the Company owned 98.01% of Hoover. The Company presents the redeemable noncontrolling interests at the greater of its carrying amount or redemption value at the end of each reporting period in the Consolidated Balance Sheets. Changes in the redemption value are recorded to capital in excess of par value in the Company’s Consolidated Balance Sheets. |
Comprehensive Income | Comprehensive Income. Comprehensive income consists of net income, foreign currency translation adjustments, net changes in cash flow hedges, and pension and other postretirement plan adjustments. |
Recently Adopted and Issued Accounting Pronouncemets | Recently Adopted and Issued Accounting Pronouncements. In March 2020, the FASB issued guidance providing optional practical expedients and exceptions to ease the potential accounting impacts associated with the discontinuation of the London Interbank Offered Rate (LIBOR) or by other reference rates expected to be discontinued. The Company adopted the contract modification practical expedient in the fourth quarter of 2021 as it is in the process of modifying any contracts that reference a discontinuing reference rate. This guidance is not expected to have a significant impact on the Company’s Consolidated Financial Statements. Other new accounting pronouncements issued but not effective until after December 31, 2021, are not expected to have a material impact on the Company’s Consolidated Financial Statements.
|
Acquisitions and Dispositions of Businesses (Tables) |
12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions And Dispositions [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of assets acquired and liabilities assumed | The aggregate purchase price of these acquisitions was allocated as follows, based on acquisition date fair values to the following assets and liabilities:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisition Pro Forma Financial Information | The following unaudited pro forma financial information presents the Company’s results as if the current year acquisitions had occurred at the beginning of 2020. The unaudited pro forma information also includes the 2020 acquisitions as if they occurred at the beginning of 2019 and the 2019 acquisitions as if they had occurred at the beginning of 2018:
|
Investments (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments in marketable equity securities | Investments in marketable equity securities consist of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on marketable equity securities | The net gain (loss) on marketable equity securities comprised the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summarized Financial Data of Nonconsolidated Affiliates | The summarized balance sheet data of the private equity fund investments consists of the following:
The summarized operating data of the private equity fund investments was as follows:
The summarized balance sheet data of the operating entity investments consists of the following:
The summarized operating data of the operating entity investments was as follows:
|
Accounts Receivable, Accounts Payable and Accrued Liabilities (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts Receivable Accounts Payable And Accrued Liabilities [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Accounts Receivable | Accounts receivable consist of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Changes in Estimated Credit Losses | The changes in estimated credit losses was as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Accounts Payable and Accrued Liabilities | Accounts payable and accrued liabilities consist of the following:
|
Inventories, Contracts in Progress and Vehicle Floor Plan Payable (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Inventory, Net of Allowances, Customer Advances and Progress Billings [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Inventories and Contracts in Progress | Inventories and contracts in progress consist of the following:
|
Property, Plant and Equipment (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment | Property, plant and equipment consist of the following:
|
Leases (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Components of Lease Expense | The components of lease expense were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Supplemental Cash Flow And Balance Sheet Information Related To Leases | Supplemental information related to leases was as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Maturities of Operating Lease Liabilities | At December 31, 2021, maturities of lease liabilities were as follows:
|
Goodwill and Other Intangible Assets (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes in Carrying Amount of Goodwill | The changes in the carrying amount of goodwill, by segment, were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Intangible Assets | Other intangible assets consist of the following:
____________
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Education [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Changes in Carrying Amount of Goodwill | The changes in carrying amount of goodwill at the Company’s education division were as follows:
|
Income Taxes (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Income Before Income Taxes, Domestic and Foreign | Income before income taxes consists of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Provision for Income Taxes on Income | The provision for income taxes consists of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Effective Income Tax Rate Reconciliation | The provision for income taxes differs from the amount of income tax determined by applying the U.S. Federal statutory rate of 21% to the income before taxes as a result of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Deferred Tax Assets and Liabilities | Deferred income taxes consist of the following:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Changes in Deferred Tax Valuation Allowance | Deferred tax valuation allowances and changes in deferred tax valuation allowances were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Unrecognized Tax Benefits Roll Forward | The following summarizes the Company’s unrecognized tax benefits, excluding interest and penalties, for the respective periods:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
State [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Income Tax Loss Carryforwards | The Company has $1,026.1 million of state income tax net operating loss carryforwards available to offset future state taxable income. During 2021, the Company recorded $115.4 million of state income tax loss carryforwards as a result of the Leaf acquisition. State income tax loss carryforwards, if unutilized, will start to expire approximately as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Federal [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Income Tax Loss Carryforwards | The Company has $331.0 million of U.S. Federal income tax loss carryforwards obtained as a result of prior stock acquisitions. During 2021, the Company recorded $262.5 million of U.S. Federal income tax loss carryforwards as a result of the Leaf acquisition. U.S. Federal income tax loss carryforwards are expected to be fully utilized as follows:
|
Debt (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Components of Debt | The Company’s borrowings consist of the following:
(1) The carrying value is net of $3.2 million and $3.9 million of unamortized debt issuance costs as of December 31, 2021 and 2020, respectively. (2) The carrying value is net of $0.1 million of unamortized debt issuance costs as of December 31, 2021.
|
Fair Value Measurements (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Fair Value, Assets and Liabilities Measured on Recurring Basis | The Company’s financial assets and liabilities measured at fair value on a recurring basis were as follows:
____________
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation | The following table provides a reconciliation of changes in the Company’s financial liabilities measured at fair value on a recurring basis, using Level 3 inputs:
|
Revenue from Contracts with Customers (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue from Contract with Customer [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Contract with Customer, Liability | The following table presents the change in the Company’s deferred revenue balance during the year ended December 31, 2021:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capitalized Contract Cost | The following table presents changes in the Company’s costs to obtain a contract asset:
|
Capital Stock, Stock Awards and Stock Options (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Stock, Stock Awards, and Stock Options [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Activity Related to Stock Awards | Activity related to stock awards under the 2012 incentive compensation plan for the year ended December 31, 2021 was as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Activity Related to Stock Options | Activity related to options outstanding for the year ended December 31, 2021 was as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Information related to Stock Options Outstanding and Exercisable | Information related to stock options outstanding and exercisable at December 31, 2021, is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value of Options Assumptions | The fair value of options at date of grant was estimated using the Black-Scholes method utilizing the following assumptions:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Earnings Per Share, Basic and Diluted | The following reflects the Company’s net income and share data used in the basic and diluted earnings per share computations using the two-class method:
Earnings per share amounts may not recalculate due to rounding.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Antidilutive Weighted Average Restricted Stock and Options | 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:
|
Pensions and Other Postretirement Plans (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plans [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plan Disclosure [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Amounts Recognized in Balance Sheet | The amounts recognized in the Company’s Consolidated Balance Sheets for its defined benefit pension plans are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Estimated Benefit Payments | At December 31, 2021, future estimated benefit payments, excluding charges for early retirement programs, are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Amounts Recognized in Accumulated Other Comprehensive Income (Loss) | Accumulated other comprehensive income (AOCI) includes the following components of unrecognized net periodic cost for the defined benefit plans:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plans [Member] | Benefit Obligation [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plan Disclosure [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Assumptions Used | Key assumptions utilized for determining the benefit obligation are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plans [Member] | Periodic Cost [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plan Disclosure [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Assumptions Used | The costs for the Company’s defined benefit pension plans are actuarially determined. Below are the key assumptions utilized to determine periodic cost:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Pension Plans [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plan Disclosure [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Obligation, Asset and Funding Information | The following table sets forth obligation, asset and funding information for the Company’s defined benefit pension plans:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Net (Benefit) Costs | The total (benefit) cost arising from the Company’s defined benefit pension plans consists of the following components:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Allocation of the Assets of the Company's Pension Plans | The assets of the Company’s pension plans were allocated as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value, Assets Measured on Recurring Basis | The Company’s pension plan assets measured at fair value on a recurring basis were as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Effect of Significant Unobservable Inputs, Changes in Plan Assets | The following table provides a reconciliation of changes in pension assets measured at fair value on a recurring basis, using Level 3 inputs:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Supplemental Executive Retirement Plan (SERP) [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plan Disclosure [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Obligation, Asset and Funding Information |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Net (Benefit) Costs |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Postretirement Plans [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Defined Benefit Plan Disclosure [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Obligation, Asset and Funding Information | The following table sets forth obligation, asset and funding information for the Company’s other postretirement plans:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Amounts Recognized in Balance Sheet | The amounts recognized in the Company’s Consolidated Balance Sheets for its other postretirement plans are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Estimated Benefit Payments | At December 31, 2021, future estimated benefit payments are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Net (Benefit) Costs | The total benefit arising from the Company’s other postretirement plans consists of the following components:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Amounts Recognized in Accumulated Other Comprehensive Income (Loss) | AOCI included the following components of unrecognized net periodic benefit for the postretirement plans:
|
Other Non-Operating Income (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Nonoperating Income (Expense) [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Other Non-Operating Income | A summary of non-operating income is as follows:
|
Accumulated Other Comprehensive Income (Loss) (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Other Comprehensive Income (Loss) | The other comprehensive income (loss) consists of the following components:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Changes in Accumulated Other Comprehensive Income (Loss) | The accumulated balances related to each component of other comprehensive income (loss) are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Amounts and Line Items of Reclassifications out of Accumulated Other Comprehensive Income (Loss) | The amounts and line items of reclassifications out of Accumulated Other Comprehensive Income (Loss) are as follows:
____________ (1) These accumulated other comprehensive income components are included in the computation of net periodic pension and postretirement plan cost (see Note 15) and are included in non-operating pension and postretirement benefit income in the Company’s Consolidated Statements of Operations.
|
Business Segments (Tables) |
12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting Information [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Restructuring Costs | Restructuring related costs across all businesses in 2020 were recorded as follows:
(1) These amounts are included in the segments’ Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Segment Reporting Information, by Operating Segment | Company information broken down by operating segment and education division:
Asset information for the Company’s business segments is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Education [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting Information [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Segment Reporting Information, by Operating Segment | The Company’s education division comprises the following operating segments:
Asset information for the Company’s education division is as follows:
|
Organization and Nature of Operations (Narrative) (Details) |
Dec. 31, 2021
televisionStation
category
|
---|---|
Education [Member] | |
Product Information [Line Items] | |
Number of education business categories | category | 3 |
Television Broadcasting [Member] | |
Product Information [Line Items] | |
Number of television broadcast stations owned | 7 |
JacksonvilleFL [Member] | Television Broadcasting [Member] | |
Product Information [Line Items] | |
Number of television broadcast stations owned | 2 |
Acquisitions and Dispositions of Businesses (Pro Forma Financials) (Details 2) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Acquisitions And Dispositions [Abstract] | |||
Pro Forma Operating revenues | $ 3,513,689 | $ 3,323,427 | $ 3,089,712 |
Pro Forma Net income | $ 358,890 | $ 279,810 | $ 304,734 |
Investments (Investments in Marketable Equity Securities) (Details 1) - USD ($) $ in Thousands |
Dec. 31, 2021 |
Dec. 31, 2020 |
---|---|---|
Investments [Abstract] | ||
Total cost | $ 273,201 | $ 232,847 |
Gross unrealized gains | 537,915 | 340,255 |
Gross unrealized losses | (1,119) | 0 |
Total Fair Value | $ 809,997 | $ 573,102 |
Investments Gain (Loss) on Marketable Equity Securities) (Details 2) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Investments [Abstract] | |||
Gain on marketable equity securities, net | $ 243,088 | $ 60,787 | $ 98,668 |
Less: Net (gains) losses in earnings from marketable equity securities sold and donated | (17,830) | 13,382 | (2,810) |
Net unrealized gains in earnings from marketable equity securities still held at the end of the year | $ 225,258 | $ 74,169 | $ 95,858 |
Accounts Receivable, Accounts Payable and Accrued Liabilities (Narrative) (Details) - USD ($) $ in Millions |
Dec. 31, 2021 |
Dec. 31, 2020 |
---|---|---|
Accounts Receivable Accounts Payable And Accrued Liabilities [Abstract] | ||
Cash overdrafts | $ 5.5 | $ 2.1 |
Inventories, Contracts in Progress and Vehicle Floor Plan Payable (Details) - USD ($) $ in Thousands |
Dec. 31, 2021 |
Dec. 31, 2020 |
---|---|---|
Inventory, Net of Allowances, Customer Advances and Progress Billings [Abstract] | ||
Raw materials | $ 54,944 | $ 45,382 |
Work-in-process | 11,506 | 10,402 |
Finished goods | 72,796 | 64,061 |
Contracts in progress | 2,225 | 777 |
Inventories and contracts in progress | $ 141,471 | $ 120,622 |
Property, Plant and Equipment (Details) - USD ($) $ in Thousands |
Dec. 31, 2021 |
Dec. 31, 2020 |
---|---|---|
Property, Plant and Equipment [Abstract] | ||
Land | $ 73,651 | $ 19,394 |
Buildings | 211,758 | 176,653 |
Machinery, equipment and fixtures | 419,778 | 398,334 |
Leasehold improvements | 215,640 | 229,512 |
Construction in progress | 19,517 | 25,301 |
Property, plant and equipment, gross | 940,344 | 849,194 |
Less accumulated depreciation | (472,218) | (470,908) |
Property, plant and equipment, net | $ 468,126 | $ 378,286 |
Property, Plant and Equipment (Narrative) (Details) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Property, Plant and Equipment [Abstract] | |||
Depreciation of property, plant and equipment | $ 71,415 | $ 74,257 | $ 59,253 |
Interest costs capitalized | 2,100 | ||
Property, plant and equipment impairment charges | $ 2,400 | $ 2,321 | $ 300 |
Leases (Narrative) (Details) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Lessee, Lease, Description [Line Items] | |||
Operating lease impairment | $ 3,900 | $ 11,448 | $ 1,100 |
Lease cost net of sublease income | 117,773 | 135,741 | 123,748 |
Lessee, operating lease, lease not yet commenced, payments due | $ 6,600 | ||
Minimum [Member] | |||
Lessee, Lease, Description [Line Items] | |||
Lessee, operating lease, lease not yet commenced, term of contract | 2 years | ||
Maximum [Member] | |||
Lessee, Lease, Description [Line Items] | |||
Lessee, operating lease, lease not yet commenced, term of contract | 11 years | ||
Sale Of KHE Campuses Business [Member] | |||
Lessee, Lease, Description [Line Items] | |||
Lease cost net of sublease income | $ 100 | $ 800 | $ 800 |
Leases (Components of Lease Expense) (Details) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Leases [Abstract] | |||
Operating lease cost | $ 96,078 | $ 113,669 | $ 104,007 |
Short-term and month-to-month lease cost | 17,724 | 21,862 | 19,267 |
Variable lease cost | 20,889 | 18,718 | 20,582 |
Sublease income | (16,918) | (18,508) | (20,108) |
Total net lease cost | $ 117,773 | $ 135,741 | $ 123,748 |
Leases (Supplemental Cash Flow And Balance Sheet Information (Details) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Leases [Abstract] | |||
Operating cash flows from operating leases (payments) | $ 105,164 | $ 113,664 | $ 112,671 |
Right-of-use assets obtained in exchange for operating lease liabilities | 59,409 | 27,031 | $ 236,714 |
Lease right-of-use assets | 437,969 | 462,560 | |
Current lease liabilities | 77,655 | 86,797 | |
Noncurrent lease liabilities | 405,200 | 428,849 | |
Operating Lease, Liability | $ 482,855 | $ 515,646 | |
Operating lease, weighted average remaining lease term | 10 years 7 months 6 days | 9 years 10 months 24 days | |
Operating lease, weighted average discount rate | 4.60% | 4.40% |
Leases (Maturities of Operating Lease Liabilities) (Details) - USD ($) $ in Thousands |
Dec. 31, 2021 |
Dec. 31, 2020 |
---|---|---|
Leases [Abstract] | ||
Operating lease payments due in 2022 | $ 97,501 | |
Operating lease payments due in 2023 | 79,854 | |
Operating lease payments due in 2024 | 64,030 | |
Operating lease payments due in 2025 | 50,392 | |
Operating lease payments due in 2026 | 45,897 | |
Operating lease payments due thereafter | 296,514 | |
Leases, operating lease, liability, payments, due, total | 634,188 | |
Less: Imputed interest | (151,333) | |
Total operating lease liability | $ 482,855 | $ 515,646 |
Goodwill and Other Intangible Assets (Goodwill) (Narrative) (Details) $ in Thousands |
3 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|
Sep. 30, 2021
USD ($)
segment
|
Mar. 31, 2020
USD ($)
|
Dec. 31, 2021
USD ($)
segment
|
Dec. 31, 2020
USD ($)
|
Dec. 31, 2019
USD ($)
|
|
Goodwill [Line Items] | |||||
Number of reportable segments | segment | 7 | 7 | |||
Goodwill, Impairment Loss | $ 26,686 | $ 6,878 | |||
Impairment of Long-Lived Assets | 32,940 | 30,170 | $ 9,152 | ||
Manufacturing [Member] | |||||
Goodwill [Line Items] | |||||
Goodwill, Impairment Loss | 26,686 | 0 | |||
Other Businesses [Member] | |||||
Goodwill [Line Items] | |||||
Goodwill, Impairment Loss | $ 0 | $ 6,878 | |||
Clyde's Restaurant Group [Member] | Other Businesses [Member] | |||||
Goodwill [Line Items] | |||||
Goodwill and Intangible Asset Impairment | $ 9,700 | ||||
Group Dekko [Member] | Manufacturing [Member] | |||||
Goodwill [Line Items] | |||||
Goodwill, Impairment Loss | $ 26,700 |
Goodwill and Other Intangible Assets (Indefinite-lived Intangible Assets) (Narrative) (Details) $ in Millions |
3 Months Ended | |
---|---|---|
Mar. 31, 2020
USD ($)
|
Dec. 31, 2019
USD ($)
televisionStation
|
|
Television Broadcasting [Member] | ||
Indefinite-lived Intangible Assets [Line Items] | ||
Impairment of intangible assets | $ 7.8 | |
Number of stations that recorded impairment of intangible assets | televisionStation | 2 | |
Automotive [Member] | ||
Indefinite-lived Intangible Assets [Line Items] | ||
Impairment of intangible assets | $ 6.7 |
Goodwill and Other Intangible Assets (Finite-lived Intangible Assets) (Narrative) (Details) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Amortized Intangible Assets [Line Items] | |||
Impairment of Long-Lived Assets | $ 32,940 | $ 30,170 | $ 9,152 |
Amortization of Intangible Assets | |||
Amortization of intangible assets | 57,870 | $ 56,780 | $ 53,243 |
Estimated amortization of intangible assets, 2022 | 59,000 | ||
Estimated amortization of intangible assets, 2023 | 51,000 | ||
Estimated amortization of intangible assets, 2024 | 39,000 | ||
Estimated amortization of intangible assets, 2025 | 31,000 | ||
Estimated amortization of intangible assets, 2026 | 26,000 | ||
Estimated amortization of intangible assets, after 2026 | $ 41,000 |
Income Taxes (Income from Operations) (Details 1) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Income before Income Taxes [Abstract] | |||
U.S. | $ 421,420 | $ 403,295 | $ 390,144 |
Non-U.S. | 28,207 | 3,973 | 36,335 |
Income Before Income Taxes | $ 449,627 | $ 407,268 | $ 426,479 |
Income Taxes (Provision for Income Taxes Components) (Details 2) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Income Tax Expense (Benefit), Continuing Operations [Abstract] | |||
U.S. Federal, Current | $ 20,806 | $ 77,882 | $ 16,500 |
State and Local, Current | 4,354 | 8,083 | 2,949 |
Non-U.S., Current | 6,094 | 6,958 | 9,400 |
Total income tax, Current | 31,254 | 92,923 | 28,849 |
U.S. Federal, Deferred | 64,356 | 6,669 | 63,838 |
State and Local, Deferred | (435) | 4,954 | 6,630 |
Non-U.S., Deferred | 1,125 | 2,754 | (717) |
Total income tax, Deferred | 65,046 | 14,377 | 69,751 |
U.S. Federal, Total | 85,162 | 84,551 | 80,338 |
State and Local, Total | 3,919 | 13,037 | 9,579 |
Non-U.S., Total | 7,219 | 9,712 | 8,683 |
Total provision for income tax | $ 96,300 | $ 107,300 | $ 98,600 |
Income Taxes (Income Tax Reconciliation) (Details 3) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Income Taxes [Line Items] | |||
U.S. Federal taxes at statutory rate | $ 94,422 | $ 85,526 | $ 89,561 |
State and local taxes, net of U.S. Federal tax | 2,238 | 15,366 | (4,064) |
Stock based compensation | (24) | 2,048 | (1,743) |
Other, net | (5,237) | 6,982 | 2,012 |
Total provision for income tax | 96,300 | 107,300 | 98,600 |
State [Member] | |||
Income Taxes [Line Items] | |||
Valuation allowance against tax benefits | 859 | (5,067) | 11,632 |
non-U.S. [Member] | |||
Income Taxes [Line Items] | |||
Valuation allowance against tax benefits | $ 4,042 | $ 2,445 | $ 1,202 |
Income Taxes (Deferred Tax Valuation Allowances) (Details 6) - Deferred Tax Valuation Allowance [Member] - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
SEC Schedule, 12-09, Movement in Valuation Allowances and Reserves [Roll Forward] | |||
Balance at Beginning of Period | $ 47,217 | $ 46,243 | $ 33,120 |
Tax Expense and Revaluation | 13,915 | 7,303 | 14,512 |
Deductions | (3,529) | (6,329) | (1,389) |
Balance at End of Period | $ 57,603 | $ 47,217 | $ 46,243 |
Income Taxes Income Taxes (Unrecognized Tax Benefits Rollforward) (Details 7) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Reconciliation of Unrecognized Tax Benefits, Excluding Amounts Pertaining to Examined Tax Returns [Roll Forward] | |||
Beginning unrecognized tax benefits | $ 1,898 | $ 1,572 | $ 2,483 |
Increases related to current year tax positions | 1,061 | 742 | 0 |
Increases related to prior year tax positions | 45 | 656 | 1,072 |
Decrease related to prior year tax positions | 0 | 0 | 0 |
Decreases related to settlement with tax authorities | 0 | (1,072) | (1,291) |
Decreases due to lapse of applicable statute of limitations | 0 | 0 | (692) |
Ending unrecognized tax benefits | $ 3,004 | $ 1,898 | $ 1,572 |
Debt (Narrative) (Details) |
12 Months Ended | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021
USD ($)
|
Dec. 28, 2021
USD ($)
|
Oct. 21, 2021
USD ($)
|
Jan. 26, 2021
USD ($)
|
May 30, 2018
USD ($)
|
Dec. 31, 2021
USD ($)
|
Dec. 31, 2020
USD ($)
|
Dec. 31, 2019
USD ($)
|
Dec. 31, 2021
GBP (£)
|
|||
Debt Instrument [Line Items] | |||||||||||
Average borrowings outstanding | $ 545,200,000 | $ 512,400,000 | |||||||||
Average annual interest rate of borrowings | 4.80% | 5.10% | |||||||||
Interest Expense, Net | $ (30,534,000) | $ (34,439,000) | $ (23,628,000) | ||||||||
Interest expense | 33,943,000 | 38,310,000 | 29,779,000 | ||||||||
Interest income | 3,409,000 | 3,871,000 | 6,151,000 | ||||||||
5.75% Unsecured Notes maturing in 2026 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Unamortized debt issuance costs | $ 3,200,000 | 3,200,000 | 3,900,000 | ||||||||
Debt instrument, face amount | $ 400,000,000 | $ 400,000,000 | |||||||||
Interest rate | 5.75% | 5.75% | 5.75% | ||||||||
Fair value of debt instrument | $ 417,500,000 | $ 417,500,000 | 421,700,000 | ||||||||
Five-Year Credit Agreement maturing in 2023 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Credit facility current borrowing capacity | $ 300,000,000 | ||||||||||
Debt Instrument, Term | 5 years | ||||||||||
Debt covenant net leverage ratio, maximum | 3.5 | ||||||||||
Debt covenant interest coverage ratio, minimum | 3.5 | ||||||||||
Line of credit facility outstanding | 209,643,000 | 209,643,000 | 74,686,000 | ||||||||
USD $200 million portion of revolver [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Line of credit facility outstanding | $ 137,000,000 | $ 137,000,000 | |||||||||
Multicurrency $100 million portion of revolver [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Line of credit facility outstanding | £ | £ 54,000,000 | ||||||||||
Commercial note with Truist Bank maturing in 2032 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 2.10% | 2.10% | 2.10% | ||||||||
Notes Payable to Bank | $ 22,500,000 | $ 22,500,000 | 0 | ||||||||
Commercial note with Truist Bank maturing in 2031 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Unamortized debt issuance costs | 100,000 | 100,000 | |||||||||
Notes Payable to Bank | [1] | $ 24,504,000 | $ 24,504,000 | 0 | |||||||
Pinnacle Bank Term Loan maturing in 2024 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 4.15% | 4.15% | 4.15% | ||||||||
Loans Payable to Bank | $ 9,558,000 | $ 9,558,000 | 10,692,000 | ||||||||
Pinnacle Bank Line Of Credit maturing in 2022 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 3.25% | 3.25% | 3.25% | ||||||||
Line of credit facility outstanding | $ 0 | $ 0 | 2,295,000 | ||||||||
Commercial note with Truist Bank maturing in 2029 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Notes Payable to Bank | $ 0 | $ 0 | 25,250,000 | ||||||||
Minimum [Member] | Five-Year Credit Agreement maturing in 2023 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 1.52% | 1.52% | 1.52% | ||||||||
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage | 0.15% | ||||||||||
Minimum [Member] | Commercial note with Truist Bank maturing in 2031 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 1.84% | 1.84% | 1.84% | ||||||||
Minimum [Member] | Commercial note with Truist Bank maturing in 2029 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 2.08% | 2.08% | 2.08% | ||||||||
Minimum [Member] | Other Indebtedness [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 0.00% | 0.00% | 0.00% | ||||||||
Maximum [Member] | Five-Year Credit Agreement maturing in 2023 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 3.75% | 3.75% | 3.75% | ||||||||
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage | 0.25% | ||||||||||
Maximum [Member] | Commercial note with Truist Bank maturing in 2031 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 1.85% | 1.85% | 1.85% | ||||||||
Maximum [Member] | Commercial note with Truist Bank maturing in 2029 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 2.14% | 2.14% | 2.14% | ||||||||
Maximum [Member] | Other Indebtedness [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 16.00% | 16.00% | 16.00% | ||||||||
Fed Funds Effective Rate Overnight Index Swap Rate [Member] | Five-Year Credit Agreement maturing in 2023 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Applicable interest rate margin | 0.50% | ||||||||||
Eurodollar [Member] | Five-Year Credit Agreement maturing in 2023 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Applicable interest rate margin | 1.00% | ||||||||||
London Interbank Offered Rate (LIBOR) [Member] | USD $200 million portion of revolver [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Applicable interest rate margin | 1.50% | ||||||||||
Prime Rate [Member] | USD $200 million portion of revolver [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Applicable interest rate margin | 0.50% | ||||||||||
Sterling Overnight Interbank Average Rate (SONIA) [Member] | Multicurrency $100 million portion of revolver [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Applicable interest rate margin | 1.50% | ||||||||||
Automotive [Member] | Commercial note with Truist Bank maturing in 2032 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Debt Instrument, Term | 10 years | ||||||||||
Notes Payable to Bank | $ 22,500,000 | ||||||||||
Debt Instrument, Periodic Payment, Principal | $ 200,000 | ||||||||||
Automotive [Member] | Commercial note with Truist Bank maturing in 2031 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Debt Instrument, Term | 10 years | ||||||||||
Notes Payable to Bank | $ 24,750,000 | ||||||||||
Debt Instrument, Periodic Payment, Principal | 100,000 | ||||||||||
Automotive [Member] | Interest Rate Swap maturing in 2031 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Derivative, Notional Amount | $ 24,750,000 | ||||||||||
Derivative, Fixed Interest Rate | 4.118% | ||||||||||
Automotive [Member] | Secured Overnight Financing Rates (SOFR) [Member] | Commercial note with Truist Bank maturing in 2032 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Applicable interest rate margin | 2.05% | ||||||||||
Automotive [Member] | Secured Overnight Financing Rates (SOFR) [Member] | Commercial note with Truist Bank maturing in 2031 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Applicable interest rate margin | 1.80% | ||||||||||
Automotive [Member] | Secured Overnight Financing Rates (SOFR) [Member] | Interest Rate Swap maturing in 2031 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Derivative, Basis Spread on Variable Rate | 1.80% | ||||||||||
Graham Healthcare Group [Member] | Pinnacle Bank Term Loan maturing in 2024 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 4.15% | ||||||||||
Loans Payable to Bank | $ 10,600,000 | ||||||||||
Graham Healthcare Group [Member] | Pinnacle Bank Line Of Credit maturing in 2022 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest rate | 3.25% | ||||||||||
Debt Instrument, Term | 2 years | ||||||||||
Line of Credit Facility, Maximum Borrowing Capacity | $ 6,000,000 | ||||||||||
Graham Healthcare Group [Member] | London Interbank Offered Rate (LIBOR) [Member] | Pinnacle Bank Line Of Credit maturing in 2022 [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Applicable interest rate margin | 2.75% | ||||||||||
Securities Subject to Mandatory Redemption [Member] | Graham Healthcare Group [Member] | |||||||||||
Debt Instrument [Line Items] | |||||||||||
Interest expense | $ 4,100,000 | $ 8,500,000 | |||||||||
Interest income | $ 100,000 | ||||||||||
|
Fair Value Measurements (Fair Value of Financial Assets and Liabilities) (Details 1) - USD ($) $ in Thousands |
Dec. 31, 2021 |
Dec. 31, 2020 |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||||||||||
Money market investments | $ 0 | $ 268,800 | ||||||||||||||||
Marketable equity securities | 809,997 | 573,102 | ||||||||||||||||
Fair Value, Recurring [Member] | ||||||||||||||||||
Assets | ||||||||||||||||||
Money market investments | [1] | 268,841 | ||||||||||||||||
Marketable equity securities | [2] | 809,997 | 573,102 | |||||||||||||||
Other current investments | [3] | 14,448 | 14,480 | |||||||||||||||
Total Financial Assets | 824,445 | 856,423 | ||||||||||||||||
Liabilities | ||||||||||||||||||
Deferred compensation plan liabilities | [4] | 31,589 | 31,178 | |||||||||||||||
Contingent consideration liabilities | [5] | 14,881 | 37,174 | |||||||||||||||
Interest rate swap | [6] | 2,049 | 2,342 | |||||||||||||||
Foreign exchange swap | [7] | 484 | 259 | |||||||||||||||
Mandatorily redeemable noncontrolling interest | [8] | 13,661 | 9,240 | |||||||||||||||
Total Financial Liabilities | 62,664 | 80,193 | ||||||||||||||||
Level 1 [Member] | Fair Value, Recurring [Member] | ||||||||||||||||||
Assets | ||||||||||||||||||
Money market investments | [1] | 0 | ||||||||||||||||
Marketable equity securities | [2] | 809,997 | 573,102 | |||||||||||||||
Other current investments | [3] | 7,230 | 10,397 | |||||||||||||||
Total Financial Assets | 817,227 | 583,499 | ||||||||||||||||
Liabilities | ||||||||||||||||||
Deferred compensation plan liabilities | [4] | 0 | 0 | |||||||||||||||
Contingent consideration liabilities | [5] | 0 | 0 | |||||||||||||||
Interest rate swap | [6] | 0 | 0 | |||||||||||||||
Foreign exchange swap | [7] | 0 | 0 | |||||||||||||||
Mandatorily redeemable noncontrolling interest | [8] | 0 | 0 | |||||||||||||||
Total Financial Liabilities | 0 | 0 | ||||||||||||||||
Level 2 [Member] | Fair Value, Recurring [Member] | ||||||||||||||||||
Assets | ||||||||||||||||||
Money market investments | [1] | 268,841 | ||||||||||||||||
Marketable equity securities | [2] | 0 | 0 | |||||||||||||||
Other current investments | [3] | 7,218 | 4,083 | |||||||||||||||
Total Financial Assets | 7,218 | 272,924 | ||||||||||||||||
Liabilities | ||||||||||||||||||
Deferred compensation plan liabilities | [4] | 31,589 | 31,178 | |||||||||||||||
Contingent consideration liabilities | [5] | 0 | 0 | |||||||||||||||
Interest rate swap | [6] | 2,049 | 2,342 | |||||||||||||||
Foreign exchange swap | [7] | 484 | 259 | |||||||||||||||
Mandatorily redeemable noncontrolling interest | [8] | 0 | 0 | |||||||||||||||
Total Financial Liabilities | 34,122 | 33,779 | ||||||||||||||||
Level 3 [Member] | Fair Value, Recurring [Member] | ||||||||||||||||||
Assets | ||||||||||||||||||
Money market investments | [1] | 0 | ||||||||||||||||
Marketable equity securities | [2] | 0 | 0 | |||||||||||||||
Other current investments | [3] | 0 | 0 | |||||||||||||||
Total Financial Assets | 0 | 0 | ||||||||||||||||
Liabilities | ||||||||||||||||||
Deferred compensation plan liabilities | [4] | 0 | 0 | |||||||||||||||
Contingent consideration liabilities | [5] | 14,881 | 37,174 | |||||||||||||||
Interest rate swap | [6] | 0 | 0 | |||||||||||||||
Foreign exchange swap | [7] | 0 | 0 | |||||||||||||||
Mandatorily redeemable noncontrolling interest | [8] | 13,661 | 9,240 | |||||||||||||||
Total Financial Liabilities | $ 28,542 | $ 46,414 | ||||||||||||||||
|
Fair Value Measurements (Reconciliation of Changes in Financial Liabilities Fair Value Using Level 3 Inputs) (Details 2) - Level 3 [Member] - USD ($) $ in Thousands |
12 Months Ended | |||
---|---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
|||
Contingent consideration liabilities [Member] | ||||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability Value, Beginning Balance | $ 37,174 | $ 13,546 | ||
Acquisition of business | 1,868 | 50,609 | ||
Changes in fair value | [1] | (5,482) | (2,051) | |
Capital contributions | 0 | |||
Accretion of value included in net income | [1] | 1,275 | 2,895 | |
Settlements or distributions | (19,942) | (28,061) | ||
Foreign currency exchange rate changes | (12) | 236 | ||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability Value, Ending Balance | 14,881 | 37,174 | ||
Mandatorily redeemable noncontrolling interest [Member] | ||||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability Value, Beginning Balance | 9,240 | 829 | ||
Acquisition of business | 0 | 0 | ||
Changes in fair value | [1] | 4,077 | 8,483 | |
Capital contributions | 427 | |||
Accretion of value included in net income | [1] | 0 | 0 | |
Settlements or distributions | (83) | (72) | ||
Foreign currency exchange rate changes | 0 | 0 | ||
Fair Value, Measurement with Unobservable Inputs Reconciliation, Recurring Basis, Liability Value, Ending Balance | $ 13,661 | $ 9,240 | ||
|
Fair Value Measurements (Narrative) (Details) $ in Thousands |
3 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|
Sep. 30, 2021
USD ($)
investment
|
Mar. 31, 2020
USD ($)
investment
|
Dec. 31, 2021
USD ($)
|
Dec. 31, 2020
USD ($)
investment
|
Dec. 31, 2019
USD ($)
|
|
Fair Value Disclosures [Abstract] | |||||
Impairment of goodwill and other long-lived assets | $ 32,940 | $ 30,170 | $ 9,152 | ||
Net gain on cost method investments | 11,756 | 4,209 | 5,080 | ||
Impairment of a cost method investment | 0 | 7,327 | $ 0 | ||
Equity Method Investment Impairment | $ 6,600 | $ 3,600 | $ 6,600 | $ 3,600 | |
Number of investments in affiliates impaired | investment | 1 | 2 | 2 |
Revenue from Contracts with Customers (Narrative) (Details) - USD ($) $ in Millions |
1 Months Ended | 3 Months Ended | 12 Months Ended | ||
---|---|---|---|---|---|
Apr. 30, 2020 |
Jun. 30, 2020 |
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Disaggregation of Revenue [Line Items] | |||||
Deferred revenue recognized in period related to beginning balance | $ 278.6 | ||||
Provider Relief Fund [Member] | Graham Healthcare Group [Member] | CARES Act relief from COVID-19 [Member] | |||||
Disaggregation of Revenue [Line Items] | |||||
Government Relief, CARES Act | $ 7.4 | ||||
Amount of Revenue Recognized From Provider Relief Fund | $ 5.7 | ||||
Medicare Accelerated Advanced Payment Program Relief Fund [Member] | Graham Healthcare Group [Member] | CARES Act relief from COVID-19 [Member] | |||||
Disaggregation of Revenue [Line Items] | |||||
Government Relief, CARES Act | $ 31.5 | ||||
Amount of Revenue Recognized From Government Relief, CARES Act | $ 18.9 | ||||
Transferred over Time [Member] | |||||
Disaggregation of Revenue [Line Items] | |||||
Percentage of Revenue | 67.00% | 73.00% | 73.00% | ||
Transferred at Point in Time [Member] | |||||
Disaggregation of Revenue [Line Items] | |||||
Percentage of Revenue | 33.00% | 27.00% | 27.00% | ||
U.S. [Member] | |||||
Disaggregation of Revenue [Line Items] | |||||
Percentage of Revenue | 78.00% | 78.00% | 76.00% | ||
Non U.S. [Member] | |||||
Disaggregation of Revenue [Line Items] | |||||
Percentage of Revenue | 22.00% | 22.00% | 24.00% | ||
Kaplan International [Member] | |||||
Disaggregation of Revenue [Line Items] | |||||
Contract with Customer, Asset, Net, Noncurrent | $ 17.7 | $ 8.7 | |||
Supplemental Education [Member] | Long-term Contract with Customer [Member] | |||||
Disaggregation of Revenue [Line Items] | |||||
Minimum Term of Contract | 12 months | ||||
Revenue Remaining Performance Obligation Percentage of Revenue Expected to be Recognized Over Next 12 Months | 72.00% |
Revenue from Contract with Customer (Narrative 2) (Details) - Long-term Contract with Customer [Member] - Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2022-01-01 $ in Millions |
Dec. 31, 2021
USD ($)
|
---|---|
Kaplan International [Member] | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Revenue, Remaining Performance Obligation, Amount | $ 495.9 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period | 11 years |
Supplemental Education [Member] | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Revenue, Remaining Performance Obligation, Amount | $ 8.8 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period | 12 months |
Revenue from Contracts with Customers (Contract Liability) (Details) - USD ($) $ in Thousands |
12 Months Ended | |
---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
|
Revenue from Contract with Customer [Abstract] | ||
Deferred Revenue | $ 363,065 | $ 343,322 |
Deferred Revenue, Period Increase Percentage | 6.00% |
Revenue from Contracts with Customers (Capitalized Contract Cost) (Details) - USD ($) $ in Thousands |
12 Months Ended | |||
---|---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
Dec. 31, 2018 |
|
Revenue from Contract with Customer [Abstract] | ||||
Contract costs capitalized during the period | $ 61,214 | $ 51,891 | $ 66,607 | |
Costs amortized during the period | (59,116) | (58,855) | (57,741) | |
Change in capitalized contract cost, other | (380) | 307 | 843 | |
Balance of costs to obtain a contract | $ 26,081 | $ 24,363 | $ 31,020 | $ 21,311 |
Capital Stock, Stock Awards, and Stock Options (Narrative) (Details) - USD ($) |
1 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|
Jan. 31, 2022 |
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
Sep. 10, 2020 |
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Cost of shares repurchased by company | $ 55,683,000 | $ 161,829,000 | $ 2,103,000 | ||
Shares subject to award outstanding | 31,571 | 27,240 | |||
Number of shares forfeited due to modification | 3,056 | ||||
Number of shares awarded in 2021 | 20,258 | ||||
Exercised, Number of Shares | 0 | ||||
Number of shares granted | 0 | ||||
Stock options outstanding | 183,189 | 183,189 | |||
Dividends declared per common share | $ 6.04 | $ 5.80 | $ 5.56 | ||
Kaplan Stock Option [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Exercised, Number of Shares | 0 | 0 | 0 | ||
Number of shares granted | 0 | 0 | 0 | ||
Stock options outstanding | 0 | ||||
Share-based Payment Arrangement, Option [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Shares excluded from earnings per share | 104,000 | 181,258 | 104,000 | ||
Maximum [Member] | Kaplan Stock Option [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Vesting period | 5 years | ||||
Minimum [Member] | Kaplan Stock Option [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Vesting period | 4 years | ||||
Education [Member] | Kaplan Stock Option and Restricted Stock [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Stock-based compensation expense (credit) | $ 1,300,000 | $ (1,100,000) | $ (1,300,000) | ||
Accrual balance related to stock based compensation | 10,300,000 | ||||
Stock compensation payouts | $ 0 | $ 0 | $ 0 | ||
Class B Common Stock [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Right to elect Board of Directors percentage | 30.00% | ||||
Shares repurchased by company | 93,969 | 406,112 | 3,392 | ||
Cost of shares repurchased by company | $ 55,700,000 | $ 161,800,000 | $ 2,100,000 | ||
Number of shares authorized to be repurchased | 500,000 | ||||
Authorized shares remaining for repurchase | 270,182 | ||||
Market value of company's stock (in dollars per share) | $ 629.83 | ||||
Class B Common Stock [Member] | Restricted Stock [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Share awards outstanding, restriction will lapse in 2023 | 12,820 | ||||
Share awards outstanding, restriction will lapse in 2025 | 16,751 | ||||
Share awards outstanding, restriction will lapse in 2027 | 2,000 | ||||
Stock-based compensation expense (credit) | $ 3,900,000 | 4,100,000 | 4,200,000 | ||
Total unrecognized compensation expense | $ 9,800,000 | ||||
Years over which cost expected to be recognized | 2 years 3 months 18 days | ||||
Class B Common Stock [Member] | Share-based Payment Arrangement, Option [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Stock-based compensation expense (credit) | $ 1,700,000 | $ 2,200,000 | $ 2,000,000 | ||
Total unrecognized compensation expense | $ 5,700,000 | ||||
Years over which cost expected to be recognized | 4 years 8 months 12 days | ||||
Options outstanding exercisable now | 118,139 | ||||
Options outstanding exercisable in 2022 (shares) | 13,209 | ||||
Options outstanding exercisable in 2023 (shares) | 13,211 | ||||
Options outstanding exercisable in 2024 (shares) | 12,876 | ||||
Options outstanding exercisable in 2025 (shares) | 12,877 | ||||
Options outstanding exercisable in 2026 (shares) | 12,877 | ||||
Intrinsic value of options outstanding | $ 16,400,000 | ||||
Intrinsic value of options exercisable | 3,400,000 | ||||
Intrinsic value of options unvested | $ 13,100,000 | ||||
Options unvested, shares | 65,050 | 82,385 | |||
Options unvested, average exercise price (in dollars per share) | $ 431.16 | $ 453.97 | |||
Options unvested, weighted average remaining contractual term, years | 8 years 8 months 12 days | 9 years 4 months 24 days | |||
Exercised, Number of Shares | 0 | 77,258 | 1,743 | ||
Intrinsic value of options exercised | $ 11,100,000 | $ 600,000 | |||
Tax benefit from stock option exercises | $ 2,900,000 | $ 200,000 | |||
Class B Common Stock [Member] | 2012 Incentive Compensation Plan [Member] | Share-based Payment Arrangement [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Shares reserved for stock awards granted under the plan | 772,588 | ||||
Shares reserved for issuance | 545,000 | ||||
Shares subject to award outstanding | 214,760 | ||||
Shares available for future awards | 330,240 | ||||
Class B Common Stock [Member] | 2012 Incentive Compensation Plan [Member] | Maximum [Member] | Share-based Payment Arrangement, Option [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Vesting period | 10 years | ||||
Class B Common Stock [Member] | 2012 Incentive Compensation Plan [Member] | Minimum [Member] | Share-based Payment Arrangement, Option [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Vesting period | 6 years | ||||
Kaplan Restricted Stock [Member] | Senior Manager [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Shares subject to award outstanding | 7,206 | ||||
Kaplan Restricted Stock [Member] | Subsequent Event [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Fair value of company common stock (in dollars per share) | $ 1,425 | ||||
Exercise Price Above Fair Market Value Of Common Stock [Member] | Class B Common Stock [Member] | Share-based Payment Arrangement, Option [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Number of shares granted | 0 | 77,258 | 0 | ||
Weighted average fair value, granted options (in dollars per share) | $ 93.79 |
Capital Stock, Stock Awards, and Stock Options (Stock Awards Rollforward) (Details 1) |
12 Months Ended |
---|---|
Dec. 31, 2021
$ / shares
shares
| |
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Number of Shares [Roll Forward] | |
Beginning of year, unvested, Number of Shares | shares | 27,240 |
Awarded, Number of Shares | shares | 20,258 |
Vested, Number of Shares | shares | (12,871) |
Forfeited, Number of Shares | shares | (3,056) |
End of year, unvested, Number of Shares | shares | 31,571 |
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Weighted Average Grant Date Fair Value [Abstract] | |
Beginning of year, Average Grant-Date Fair Value (in dollars per share) | $ / shares | $ 584.24 |
Awarded, Average Grant-Date Fair Value (in dollars per share) | $ / shares | 539.36 |
Vested, Average Grant-Date Fair Value (in dollars per share) | $ / shares | 522.17 |
Forfeited, Average Grant-Date Fair Value (in dollars per share) | $ / shares | 598.44 |
End of year, Average Grant-Date Fair Value (in dollars per share) | $ / shares | $ 579.37 |
Capital Stock, Stock Awards, and Stock Options (Stock Options Rollforward) (Details 2) - $ / shares |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward] | |||
Beginning, Number of Shares | 183,189 | ||
Granted, Number of Shares | 0 | ||
Exercised, Number of Shares | 0 | ||
Expired or forfeited, Number of Shares | 0 | ||
End, Number of Shares | 183,189 | 183,189 | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Abstract] | |||
Beginning, Average Option Price (in dollars per share) | $ 612.16 | ||
Granted, Average Option Price (in dollars per share) | 0 | ||
Exercised, Average Option Price (in dollars per share) | 0 | ||
Expired or forfeited, Average Option Price (in dollars per share) | 0 | ||
End, Average Option Price (in dollars per share) | $ 612.16 | $ 612.16 | |
Share-based Payment Arrangement, Option [Member] | Common Class B [Member] | |||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward] | |||
Exercised, Number of Shares | 0 | (77,258) | (1,743) |
Capital Stock, Stock Awards, and Stock Options (Options Outstanding and Exercisable) (Details 3) - $ / shares |
12 Months Ended | |
---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
|
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Options Outstanding, Shares Outstanding | 183,189 | 183,189 |
Options Outstanding, Weighted Average Remaining Contractual Life (in years) | 5 years 6 months | |
Options Outstanding, Weighted Average Exercise Price (in dollars per share) | $ 612.16 | $ 612.16 |
Options Exercisable, Shares Exercisable | 118,139 | |
Options Exercisable, Weighted Average Remaining Contractual Life (in years) | 3 years 8 months 12 days | |
Options Exercisable, Weighted Average Exercise Price (in dollars per share) | $ 711.83 | |
Exercise Price $244 [Member] | ||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Low Exercise Price Range | $ 244 | |
Options Outstanding, Shares Outstanding | 1,931 | |
Options Outstanding, Weighted Average Remaining Contractual Life (in years) | 10 months 24 days | |
Options Outstanding, Weighted Average Exercise Price (in dollars per share) | $ 243.85 | |
Options Exercisable, Shares Exercisable | 1,931 | |
Options Exercisable, Weighted Average Remaining Contractual Life (in years) | 10 months 24 days | |
Options Exercisable, Weighted Average Exercise Price (in dollars per share) | $ 243.85 | |
Exercise Price $427 [Member] | ||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Low Exercise Price Range | $ 427 | |
Options Outstanding, Shares Outstanding | 77,258 | |
Options Outstanding, Weighted Average Remaining Contractual Life (in years) | 8 years 8 months 12 days | |
Options Outstanding, Weighted Average Exercise Price (in dollars per share) | $ 426.86 | |
Options Exercisable, Shares Exercisable | 12,876 | |
Options Exercisable, Weighted Average Remaining Contractual Life (in years) | 8 years 8 months 12 days | |
Options Exercisable, Weighted Average Exercise Price (in dollars per share) | $ 426.86 | |
Exercise Price $719 [Member] | ||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Low Exercise Price Range | $ 719 | |
Options Outstanding, Shares Outstanding | 77,258 | |
Options Outstanding, Weighted Average Remaining Contractual Life (in years) | 2 years 9 months 18 days | |
Options Outstanding, Weighted Average Exercise Price (in dollars per share) | $ 719.15 | |
Options Exercisable, Shares Exercisable | 77,258 | |
Options Exercisable, Weighted Average Remaining Contractual Life (in years) | 2 years 9 months 18 days | |
Options Exercisable, Weighted Average Exercise Price (in dollars per share) | $ 719.15 | |
Exercise Price Range of $805-$872 [Member] | ||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Options Outstanding, Shares Outstanding | 26,742 | |
Options Outstanding, Weighted Average Remaining Contractual Life (in years) | 4 years | |
Options Outstanding, Weighted Average Exercise Price (in dollars per share) | $ 865.02 | |
Options Exercisable, Shares Exercisable | 26,074 | |
Options Exercisable, Weighted Average Remaining Contractual Life (in years) | 3 years 10 months 24 days | |
Options Exercisable, Weighted Average Exercise Price (in dollars per share) | $ 865.51 | |
Exercise Price Range of $805-$872 [Member] | Minimum [Member] | ||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Low Exercise Price Range | 805 | |
Exercise Price Range of $805-$872 [Member] | Maximum [Member] | ||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Low Exercise Price Range | $ 872 |
Capital Stock, Stock Awards, and Stock Options (Fair Value Assumptions) (Details 4) |
12 Months Ended |
---|---|
Dec. 31, 2020 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Expected life (in years) | 8 years |
Interest rate | 0.53% |
Volatility (percentage) | 27.70% |
Dividend yield | 1.45% |
Capital Stock, Stock Awards, and Stock Options (Earnings Per Share) (Details 5) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Schedule of Earnings Per Share, Basic and Diluted, Including Two Class Method [Line Items] | |||
Net income attributable to Graham Holdings Company common stockholders | $ 352,075 | $ 300,365 | $ 327,855 |
Less: Dividends paid–common stock outstanding and unvested restricted shares | (30,136) | (29,970) | (29,553) |
Undistributed earnings | $ 321,939 | $ 270,395 | $ 298,302 |
Percent allocated to common stockholders | 99.36% | 99.45% | 99.45% |
Undistributed earnings allocated to common stockholders | $ 319,867 | $ 268,917 | $ 296,665 |
Add: Dividends paid–common stock outstanding | 29,946 | 29,812 | 29,387 |
Numerator for basic earnings per share | 349,813 | 298,729 | 326,052 |
Add: Additional undistributed earnings due to dilutive stock options | 5 | 4 | 13 |
Numerator for diluted earnings per share | $ 349,818 | $ 298,733 | $ 326,065 |
Weighted average shares outstanding (shares) | 4,951 | 5,124 | 5,285 |
Denominator for diluted earnings per share (shares) | 4,965 | 5,139 | 5,327 |
Graham Holdings Company Common Stockholders: | |||
Basic net income per common share (in USD per share) | $ 70.65 | $ 58.30 | $ 61.70 |
Earnings Per Share, Diluted (in usd per share) | $ 70.45 | $ 58.13 | $ 61.21 |
Stock Option Plan [Member] | |||
Schedule of Earnings Per Share, Basic and Diluted, Including Two Class Method [Line Items] | |||
Add: Effect of dilutive stock options (shares) | 14 | 15 | 42 |
Capital Stock, Stock Awards, and Stock Options (Antidilutive Shares) (Details 6) - shares shares in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Capital Stock, Stock Awards, and Stock Options [Abstract] | |||
Antidilutive Restricted Stock | 13 | 12 | 12 |
Pensions and Other Postretirement Plans (Narrative) (Details) |
1 Months Ended | 3 Months Ended | 12 Months Ended | |||||
---|---|---|---|---|---|---|---|---|
Dec. 31, 2019
USD ($)
retirees_beneficiaries
|
Jun. 30, 2021
USD ($)
|
Sep. 30, 2020
USD ($)
|
Jun. 30, 2020
USD ($)
|
Jun. 30, 2019
USD ($)
|
Dec. 31, 2021
USD ($)
country
multiemployer_plan
investment
|
Dec. 31, 2020
USD ($)
multiemployer_plan
investment
|
Dec. 31, 2019
USD ($)
multiemployer_plan
|
|
Retirement Benefits Disclosure [Line Items] | ||||||||
Special separation benefit expense | $ 13,781,000 | |||||||
Number of multiemployer plans contributed to | multiemployer_plan | 1 | 1 | 1 | |||||
Contributions to multiemployer pension plans | $ 100,000 | $ 100,000 | $ 100,000 | |||||
Expense associated with the retirement benefits provided under incentive savings plans | 10,900,000 | 8,800,000 | 9,800,000 | |||||
Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Settlement | 0 | 0 | 91,676,000 | |||||
Special separation benefit expense | 1,132,000 | 13,781,000 | 6,432,000 | |||||
Accumulated benefit obligation | 1,052,700,000 | 1,064,300,000 | ||||||
Company contributions | 0 | 0 | ||||||
Estimated employer contributions in next fiscal year | 0 | |||||||
Net Periodic Cost (Benefit) for the Year | $ (93,030,000) | $ (55,354,000) | (52,665,000) | |||||
Percent of Plan Assets Managed Internally by Company | 39.00% | |||||||
Percent Of Plan Assets Managed By Investment Companies | 61.00% | |||||||
Number of investment companies actively managing plan assets | country | 2 | |||||||
Percentage of total plan assets | 100.00% | 100.00% | ||||||
Pension Plans [Member] | Irrevocable Group Annuity Contract Purchase [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Payment for settlement | $ 216,800,000 | |||||||
Settlement of obligation | $ 212,100,000 | |||||||
Number of retirees and beneficiaries | retirees_beneficiaries | 3,800 | |||||||
Settlement | $ 91,700,000 | |||||||
Supplemental Executive Retirement Plan (SERP) [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Accumulated benefit obligation | $ 112,200,000 | $ 121,700,000 | ||||||
Company contributions | 5,918,000 | 5,974,000 | ||||||
Other Postretirement Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Settlement | 120,000 | 0 | 0 | |||||
Company contributions | 375,000 | 405,000 | ||||||
Net Periodic Cost (Benefit) for the Year | $ (3,425,000) | $ (4,362,000) | $ (11,434,000) | |||||
Discount rate to determine benefit obligation | 2.23% | 1.78% | ||||||
Discount rate to determine periodic cost | 1.78% | 2.68% | 3.69% | |||||
Other Postretirement Plans [Member] | Pre-Age 65 [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Assumed health care cost trend rate | 6.17% | |||||||
Direction of change for assumed health care cost trend rate | decreasing | |||||||
Ultimate health care cost trend rate | 4.50% | |||||||
Year that rate reaches ultimate trend rate | 2032 | |||||||
Other Postretirement Plans [Member] | Post-Age 65 [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Assumed health care cost trend rate | 6.52% | |||||||
Direction of change for assumed health care cost trend rate | decreasing | |||||||
Ultimate health care cost trend rate | 4.50% | |||||||
Year that rate reaches ultimate trend rate | 2032 | |||||||
Other Postretirement Plans [Member] | Medicare Advantage [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Assumed health care cost trend rate | 8.00% | |||||||
Direction of change for assumed health care cost trend rate | decreasing | |||||||
Ultimate health care cost trend rate | 4.50% | |||||||
Year that rate reaches ultimate trend rate | 2032 | |||||||
Private investment fund [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Percentage of total plan assets | 17.00% | 18.00% | ||||||
Single Equity Concentration [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Defined benefit plan, target allocation maximum percentage of assets, singular equity security, without prior approval by plan administrator | 10.00% | 10.00% | ||||||
Value of investments | $ 998,800,000 | $ 850,600,000 | ||||||
Percentage of total plan assets | 29.00% | 30.00% | ||||||
Single Equity Concentration [Member] | Equity securities [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Number of investments the company's pension plan held which individually exceed 10% of total plan assets | investment | 1 | 1 | ||||||
Single Equity Concentration [Member] | Private investment fund [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Number of investments the company's pension plan held which individually exceed 10% of total plan assets | investment | 1 | 1 | ||||||
Defined Benefit Plan Assets Total [Member] | Concentration In Single Entity, Type Of Industry, Foreign Country Or Individual Fund [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Minimum percentage of plan assets considered as significant concentrations in pension plans | 10.00% | |||||||
Separation Incentive Program [Member] | Pension Plans [Member] | Group Dekko [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Special separation benefit expense | $ 1,100,000 | |||||||
Education [Member] | Separation Incentive Program [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Special separation benefit expense | $ 7,800,000 | $ 6,400,000 | ||||||
Education Code3 And Decile [Member] | Separation Incentive Program [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Special separation benefit expense | $ 6,000,000 | |||||||
Investment Manager 1 [Member] | Alphabet And Berkshire Hathaway Common Stock [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Defined benefit plan, target allocation maximum percentage of assets, singular equity security, without prior approval by plan administrator | 15.00% | |||||||
Investment Manager 1 [Member] | Maximum [Member] | Foreign Investments [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Defined benefit plan, target allocation percentage of assets | 30.00% | |||||||
Investment Manager 2 [Member] | Berkshire Hathaway Common Stock [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Defined benefit plan, target allocation maximum percentage of assets, singular equity security, without prior approval by plan administrator | 20.00% | |||||||
Investment Manager 2 [Member] | Maximum [Member] | Foreign Investments [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Defined benefit plan, target allocation percentage of assets | 15.00% | |||||||
Investment Manager 2 [Member] | Minimum [Member] | Fixed income securities [Member] | Pension Plans [Member] | ||||||||
Retirement Benefits Disclosure [Line Items] | ||||||||
Defined benefit plan, target allocation percentage of assets | 10.00% |
Pensions and Other Postretirement Plans (Obligation, Asset, and Funding Information) (Details 1) - USD ($) |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Defined Benefit Plan, Change in Benefit Obligation [Roll Forward] | |||
Service cost | $ 22,991,000 | $ 22,656,000 | $ 20,422,000 |
Pension Plans [Member] | |||
Defined Benefit Plan, Change in Benefit Obligation [Roll Forward] | |||
Benefit obligation at begining of year | 1,095,117,000 | 1,020,356,000 | |
Service cost | 22,991,000 | 22,656,000 | 20,422,000 |
Interest cost | 26,917,000 | 32,587,000 | 46,821,000 |
Amendments | 2,000 | 69,000 | |
Actuarial (gain) loss | 5,660,000 | 78,900,000 | |
Benefits paid | (63,510,000) | (73,232,000) | |
Special termination benefits | 1,132,000 | 13,781,000 | |
Benefit obligation at end of year | 1,088,309,000 | 1,095,117,000 | 1,020,356,000 |
Defined Benefit Plan, Change in Fair Value of Plan Assets [Roll Forward] | |||
Fair value of assets at beginning of year | 2,803,422,000 | 2,312,706,000 | |
Actual return on plan assets | 654,911,000 | 563,948,000 | |
Employer contributions | 0 | 0 | |
Benefits paid | (63,510,000) | (73,232,000) | |
Fair value of assets at end of year | 3,394,823,000 | 2,803,422,000 | 2,312,706,000 |
Funded status | 2,306,514,000 | 1,708,305,000 | |
Supplemental Executive Retirement Plan (SERP) [Member] | |||
Defined Benefit Plan, Change in Benefit Obligation [Roll Forward] | |||
Benefit obligation at begining of year | 122,299,000 | 116,193,000 | |
Service cost | 1,022,000 | 954,000 | 858,000 |
Interest cost | 2,943,000 | 3,678,000 | 4,314,000 |
Actuarial (gain) loss | (7,640,000) | 7,448,000 | |
Benefits paid | (5,918,000) | (5,974,000) | |
Benefit obligation at end of year | 112,706,000 | 122,299,000 | 116,193,000 |
Defined Benefit Plan, Change in Fair Value of Plan Assets [Roll Forward] | |||
Fair value of assets at beginning of year | 0 | 0 | |
Employer contributions | 5,918,000 | 5,974,000 | |
Benefits paid | (5,918,000) | (5,974,000) | |
Fair value of assets at end of year | 0 | 0 | 0 |
Funded status | (112,706,000) | (122,299,000) | |
Other Postretirement Plans [Member] | |||
Defined Benefit Plan, Change in Benefit Obligation [Roll Forward] | |||
Benefit obligation at begining of year | 5,587,000 | 6,816,000 | |
Interest cost | 92,000 | 167,000 | 289,000 |
Actuarial (gain) loss | (582,000) | (991,000) | |
Benefits paid, net of Medicare subsidy | (375,000) | (405,000) | |
Benefit obligation at end of year | 4,722,000 | 5,587,000 | 6,816,000 |
Defined Benefit Plan, Change in Fair Value of Plan Assets [Roll Forward] | |||
Fair value of assets at beginning of year | 0 | 0 | |
Employer contributions | 375,000 | 405,000 | |
Benefits paid, net of Medicare subsidy | (375,000) | (405,000) | |
Fair value of assets at end of year | 0 | 0 | $ 0 |
Funded status | $ (4,722,000) | $ (5,587,000) |
Pensions and Other Postretirement Plans (Consolidated Balance Sheet) (Details 2) - USD ($) $ in Thousands |
Dec. 31, 2021 |
Dec. 31, 2020 |
---|---|---|
Defined Benefit Plan Disclosure [Line Items] | ||
Noncurrent asset | $ 2,306,514 | $ 1,708,305 |
Pension Plans [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Noncurrent asset | 2,306,514 | 1,708,305 |
Current liability | 0 | 0 |
Noncurrent liability | 0 | 0 |
Recognized asset (liability) | 2,306,514 | 1,708,305 |
Supplemental Executive Retirement Plan (SERP) [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Noncurrent asset | 0 | 0 |
Current liability | (6,334) | (6,495) |
Noncurrent liability | (106,372) | (115,804) |
Recognized asset (liability) | (112,706) | (122,299) |
Other Postretirement Plans [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Current liability | (671) | (797) |
Noncurrent liability | (4,051) | (4,790) |
Recognized asset (liability) | $ (4,722) | $ (5,587) |
Pensions and Other Postretirement Plans (Key Assumptions - Obligation) (Details 3) - Benefit Obligation [Member] |
12 Months Ended | |
---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
|
Pension Plans [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Discount rate (percent) | 2.90% | 2.50% |
Cash balance interest crediting rate | 1.41% | 1.41% |
Ultimate cash balance interest crediting rate | 2.90% | 2.50% |
Year that reaches ultimate cash balance interest crediting rate | 2024 | 2023 |
Supplemental Executive Retirement Plan (SERP) [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Discount rate (percent) | 2.90% | 2.50% |
Cash balance interest crediting rate | 0.00% | 0.00% |
Maximum [Member] | Pension Plans [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Rate of compensation increase (percent) | 5.00% | 5.00% |
Maximum [Member] | Supplemental Executive Retirement Plan (SERP) [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Rate of compensation increase (percent) | 5.00% | 5.00% |
Minimum [Member] | Pension Plans [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Rate of compensation increase (percent) | 1.00% | 1.00% |
Minimum [Member] | Supplemental Executive Retirement Plan (SERP) [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Rate of compensation increase (percent) | 1.00% | 1.00% |
Pensions and Other Postretirement Plans (Future Estimated Benefit Payments) (Details 4) $ in Thousands |
Dec. 31, 2021
USD ($)
|
---|---|
Pension Plans [Member] | |
Defined Benefit Plan Disclosure [Line Items] | |
2022 | $ 61,330 |
2023 | 61,487 |
2024 | 62,710 |
2025 | 63,299 |
2026 | 63,102 |
2027-2031 | 316,913 |
Supplemental Executive Retirement Plan (SERP) [Member] | |
Defined Benefit Plan Disclosure [Line Items] | |
2022 | 6,425 |
2023 | 6,706 |
2024 | 6,897 |
2025 | 7,029 |
2026 | 7,118 |
2027-2031 | 35,476 |
Other Postretirement Plans [Member] | |
Defined Benefit Plan Disclosure [Line Items] | |
2022 | 671 |
2023 | 590 |
2024 | 485 |
2025 | 393 |
2026 | 335 |
2027-2031 | $ 2,474 |
Pensions and Other Postretirement Plans (Total Benefit/Cost) (Details 5) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Defined Benefit Plan Disclosure [Line Items] | |||
Service cost | $ 22,991 | $ 22,656 | $ 20,422 |
Special separation benefit expense | 13,781 | ||
Defined Benefit Plan, Amounts Recognized in Other Comprehensive Income (Loss) [Abstract] | |||
Current year actuarial gain (loss) | (519,595) | (365,164) | (231,104) |
Current year prior service cost | 2 | 69 | 5,725 |
Amortization of prior service credit (cost) | (3,170) | (2,680) | 4,142 |
Recognized net actuarial gain (loss) | 5,486 | (1,219) | 2,046 |
Curtailments and settlements | 120 | 0 | 91,676 |
Total Recognized in Other Comprehensive Income (Before Tax Effects) | (517,157) | (368,994) | (127,515) |
Pension Plans [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Service cost | 22,991 | 22,656 | 20,422 |
Interest cost | 26,917 | 32,587 | 46,821 |
Expected return on assets | (137,878) | (113,427) | (122,790) |
Amortization of prior service cost (credit) | 2,846 | 2,830 | 2,882 |
Recognized actuarial loss (gain) | (7,906) | 0 | 0 |
Net Periodic Cost (Benefit) for the Year | (93,030) | (55,354) | (52,665) |
Settlement | 0 | 0 | (91,676) |
Special separation benefit expense | 1,132 | 13,781 | 6,432 |
Total Cost (Benefit) for the Year | (91,898) | (41,573) | (137,909) |
Defined Benefit Plan, Amounts Recognized in Other Comprehensive Income (Loss) [Abstract] | |||
Current year actuarial gain (loss) | (511,373) | (371,621) | (245,402) |
Current year prior service cost | 2 | 69 | 5,725 |
Amortization of prior service credit (cost) | (2,846) | (2,830) | (2,882) |
Recognized net actuarial gain (loss) | 7,906 | 0 | 0 |
Curtailments and settlements | 0 | 0 | 91,676 |
Total Recognized in Other Comprehensive Income (Before Tax Effects) | (506,311) | (374,382) | (150,883) |
Total Recognized in Total (Benefit) Cost and Other Comprehensive Income (Before Tax Effects) | (598,209) | (415,955) | (288,792) |
Supplemental Executive Retirement Plan (SERP) [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Service cost | 1,022 | 954 | 858 |
Interest cost | 2,943 | 3,678 | 4,314 |
Amortization of prior service cost (credit) | 331 | 331 | 339 |
Recognized actuarial loss (gain) | 5,930 | 5,267 | 2,314 |
Total Cost (Benefit) for the Year | 10,226 | 10,230 | 7,825 |
Defined Benefit Plan, Amounts Recognized in Other Comprehensive Income (Loss) [Abstract] | |||
Current year actuarial gain (loss) | (7,640) | 7,448 | 15,544 |
Amortization of prior service credit (cost) | (331) | (331) | (339) |
Recognized net actuarial gain (loss) | (5,930) | (5,267) | (2,314) |
Total Recognized in Other Comprehensive Income (Before Tax Effects) | (13,901) | 1,850 | 12,891 |
Total Recognized in Total (Benefit) Cost and Other Comprehensive Income (Before Tax Effects) | (3,675) | 12,080 | 20,716 |
Other Postretirement Plans [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Interest cost | 92 | 167 | 289 |
Amortization of prior service cost (credit) | (7) | (481) | (7,363) |
Recognized actuarial loss (gain) | (3,510) | (4,048) | (4,360) |
Net Periodic Cost (Benefit) for the Year | (3,425) | (4,362) | (11,434) |
Settlement | (120) | 0 | 0 |
Total Cost (Benefit) for the Year | (3,545) | (4,362) | (11,434) |
Defined Benefit Plan, Amounts Recognized in Other Comprehensive Income (Loss) [Abstract] | |||
Current year actuarial gain (loss) | (582) | (991) | (1,246) |
Amortization of prior service credit (cost) | 7 | 481 | 7,363 |
Recognized net actuarial gain (loss) | 3,510 | 4,048 | 4,360 |
Curtailments and settlements | 120 | 0 | 0 |
Total Recognized in Other Comprehensive Income (Before Tax Effects) | 3,055 | 3,538 | 10,477 |
Total Recognized in Total (Benefit) Cost and Other Comprehensive Income (Before Tax Effects) | $ (490) | $ (824) | $ (957) |
Pensions and Other Postretirement Plans (Key Assumptions - Cost) (Details 6) - Periodic Cost [Member] |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Pension Plans [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Discount rate (percent) | 2.50% | 3.30% | 4.30% |
Expected return on plan assets (percent) | 6.25% | 6.25% | 6.25% |
Cash balance interest crediting rate | 1.41% | 2.77% | 3.45% |
Ultimate cash balance interest crediting rate | 2.50% | 3.30% | 4.30% |
Year that reaches ultimate cash balance interest crediting rate | 2023 | 2022 | 2021 |
Pension Plans [Member] | Minimum [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Rate of compensation increase (percent) | 1.00% | 1.00% | 1.00% |
Pension Plans [Member] | Maximum [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Rate of compensation increase (percent) | 5.00% | 5.00% | 5.00% |
Supplemental Executive Retirement Plan (SERP) [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Discount rate (percent) | 2.50% | 3.30% | 4.30% |
Expected return on plan assets (percent) | 0.00% | 0.00% | 0.00% |
Cash balance interest crediting rate | 0.00% | 0.00% | 0.00% |
Supplemental Executive Retirement Plan (SERP) [Member] | Minimum [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Rate of compensation increase (percent) | 1.00% | 1.00% | 1.00% |
Supplemental Executive Retirement Plan (SERP) [Member] | Maximum [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Rate of compensation increase (percent) | 5.00% | 5.00% | 5.00% |
Pensions and Other Postretirement Plans (Accumulated Other Comprehensive Income) (Details 7) - USD ($) $ in Thousands |
Dec. 31, 2021 |
Dec. 31, 2020 |
---|---|---|
Defined Benefit Plan Disclosure [Line Items] | ||
Net amount | $ (979,157) | $ (595,287) |
Pension Plans [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Unrecognized actuarial (gain) loss | (1,342,623) | (839,156) |
Unrecognized prior service cost | 4,511 | 7,355 |
Gross amount | (1,338,112) | (831,801) |
Deferred tax liability (asset) | 355,078 | 224,586 |
Net amount | (983,034) | (607,215) |
Supplemental Executive Retirement Plan (SERP) [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Unrecognized actuarial (gain) loss | 19,111 | 32,681 |
Unrecognized prior service cost | 36 | 367 |
Gross amount | 19,147 | 33,048 |
Deferred tax liability (asset) | (5,340) | (8,923) |
Net amount | 13,807 | 24,125 |
Other Postretirement Plans [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Unrecognized actuarial (gain) loss | (13,642) | (16,690) |
Unrecognized prior service cost | (12) | (19) |
Gross amount | (13,654) | (16,709) |
Deferred tax liability (asset) | 3,724 | 4,512 |
Net amount | $ (9,930) | $ (12,197) |
Pensions and Other Postretirement Plans (Asset Allocation) (Details 8) - Pension Plans [Member] |
Dec. 31, 2021 |
Dec. 31, 2020 |
---|---|---|
Defined Benefit Plan Disclosure [Line Items] | ||
Defined Benefit Plan Assets Allocation (Percent) | 100.00% | 100.00% |
U.S. equities [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Defined Benefit Plan Assets Allocation (Percent) | 61.00% | 58.00% |
Private investment fund [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Defined Benefit Plan Assets Allocation (Percent) | 17.00% | 18.00% |
U.S. stock index fund [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Defined Benefit Plan Assets Allocation (Percent) | 9.00% | 9.00% |
International equities [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Defined Benefit Plan Assets Allocation (Percent) | 9.00% | 8.00% |
U.S. fixed income [Member] | ||
Defined Benefit Plan Disclosure [Line Items] | ||
Defined Benefit Plan Assets Allocation (Percent) | 4.00% | 7.00% |
Pensions and Other Postretirement Plans (Fair Value of Pension Plan Assets) (Details 9) - USD ($) $ in Thousands |
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
---|---|---|---|
Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | $ 3,394,823 | $ 2,803,422 | $ 2,312,706 |
Cash equivalents and other short-term investments [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 147,842 | 199,873 | |
U.S. equities [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 2,067,152 | 1,614,879 | |
International equities [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 301,640 | 233,818 | |
Private investment fund [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 573,970 | 496,458 | |
U.S. stock index fund [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 302,478 | 256,291 | |
Total investments [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 3,393,082 | 2,801,319 | |
Receivables (Payables) for settlement of investments purchased, net [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 1,741 | 2,103 | |
Fair Value, Inputs, Level 1, 2 and 3 [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 3,394,823 | 2,803,422 | |
Level 1 [Member] | Cash equivalents and other short-term investments [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 2,159 | 2,218 | |
Level 1 [Member] | U.S. equities [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 2,067,152 | 1,614,879 | |
Level 1 [Member] | International equities [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 301,640 | 233,818 | |
Level 1 [Member] | Private investment fund [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 0 | 0 | |
Level 1 [Member] | U.S. stock index fund [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 0 | 0 | |
Level 1 [Member] | Total investments [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 2,370,951 | 1,850,915 | |
Level 2 [Member] | Cash equivalents and other short-term investments [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 145,683 | 197,655 | |
Level 2 [Member] | U.S. equities [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 0 | 0 | |
Level 2 [Member] | International equities [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 0 | 0 | |
Level 2 [Member] | Private investment fund [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 0 | 0 | |
Level 2 [Member] | U.S. stock index fund [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 0 | 0 | |
Level 2 [Member] | Total investments [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 145,683 | 197,655 | |
Level 3 [Member] | Cash equivalents and other short-term investments [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 0 | 0 | |
Level 3 [Member] | U.S. equities [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 0 | 0 | |
Level 3 [Member] | International equities [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 0 | 0 | |
Level 3 [Member] | Private investment fund [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 573,970 | 496,458 | 151,854 |
Level 3 [Member] | Private investment fund [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 573,970 | 496,458 | |
Level 3 [Member] | U.S. stock index fund [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 302,478 | 256,291 | $ 322,229 |
Level 3 [Member] | U.S. stock index fund [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | 302,478 | 256,291 | |
Level 3 [Member] | Total investments [Member] | Fair Value, Recurring [Member] | Pension Plan [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Pension plan assets at fair value | $ 876,448 | $ 752,749 |
Pensions and Other Postretirement Plans (Reconciliation of Change in Pension Plan Assets Fair Value Using Level 3 Inputs) (Details 10) - Level 3 [Member] - USD ($) $ in Thousands |
12 Months Ended | |
---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
|
Private investment fund [Member] | ||
Defined Benefit Plan, Change in Fair Value of Plan Assets, Level 3 Reconciliation [Roll Forward] | ||
Fair value of assets at beginning of year | $ 496,458 | $ 151,854 |
Purchases, sales and settlements, net | 3,912 | 130,000 |
Gains (losses) relating to assets sold | 0 | 0 |
Gains relating to assets still held at year-end | 73,600 | 214,604 |
Fair value of assets at end of year | 573,970 | 496,458 |
U.S. stock index fund [Member] | ||
Defined Benefit Plan, Change in Fair Value of Plan Assets, Level 3 Reconciliation [Roll Forward] | ||
Fair value of assets at beginning of year | 256,291 | 322,229 |
Purchases, sales and settlements, net | (25,000) | (100,000) |
Gains (losses) relating to assets sold | 3,715 | (5,763) |
Gains relating to assets still held at year-end | 67,472 | 39,825 |
Fair value of assets at end of year | $ 302,478 | $ 256,291 |
Other Non-Operating Income (Details 1) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Other Nonoperating Income (Expense) [Abstract] | |||
Net gain on cost method investments | $ 11,756 | $ 4,209 | $ 5,080 |
Gain on sale of cost method investments | 9,355 | 1,039 | 267 |
Net gain (loss) on sale of businesses | 3,789 | 213,302 | (564) |
Foreign currency loss, net | (179) | (2,153) | (1,070) |
Impairment of a cost method investment | 0 | (7,327) | 0 |
Gain on acquiring a controlling interest in an equity affiliate | 0 | 3,708 | 0 |
Gain on sale of equity affiliates | 0 | 1,370 | 28,994 |
Other, net | 7,833 | 386 | (276) |
Total Other Non-Operating Income | $ 32,554 | $ 214,534 | $ 32,431 |
Other Non-Operating Income (Narrative) (Details) - USD ($) $ in Thousands |
3 Months Ended | 12 Months Ended | ||||
---|---|---|---|---|---|---|
Dec. 31, 2020 |
Jun. 30, 2020 |
Mar. 31, 2019 |
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Schedule of Non-Operating Income [Line Items] | ||||||
Gain on acquiring a controlling interest in an equity affiliate | $ 0 | $ 3,708 | $ 0 | |||
Net gain (loss) on sale of businesses | 3,789 | 213,302 | (564) | |||
Gain on sale of an equity affiliate | 0 | 1,370 | 28,994 | |||
Framebridge [Member] | ||||||
Schedule of Non-Operating Income [Line Items] | ||||||
Gain on acquiring a controlling interest in an equity affiliate | $ 3,700 | |||||
Megaphone [Member] | ||||||
Schedule of Non-Operating Income [Line Items] | ||||||
Net gain (loss) on sale of businesses | $ 209,800 | |||||
Gimlet Media [Member] | ||||||
Schedule of Non-Operating Income [Line Items] | ||||||
Gain on sale of an equity affiliate | $ 29,000 | |||||
Education [Member] | Higher Education [Member] | Kaplan University Transaction [Member] | ||||||
Schedule of Non-Operating Income [Line Items] | ||||||
Gain related to contingent consideration | $ 3,900 | $ 3,500 | $ 1,400 |
Accumulated Other Comprehensive Income (Loss) (Components of OCI) (Details 1) - USD ($) $ in Thousands |
12 Months Ended | ||||
---|---|---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|||
Other Comprehensive Income (Loss) [Line Items] | |||||
Other Comprehensive Income (Loss), Before Tax | $ 501,454 | $ 399,354 | $ 133,553 | ||
Other Comprehensive Income (Loss), Income Tax | (133,380) | (99,335) | (34,087) | ||
Other Comprehensive Income (Loss), Net of Tax | 368,074 | 300,019 | 99,466 | ||
Foreign Currency Translation Adjustment [Member] | |||||
Other Comprehensive Income (Loss) [Line Items] | |||||
Other Comprehensive Income (Loss), before Reclassifications, before Tax | 5,371 | ||||
Other Comprehensive Income (Loss) before Reclassifications, Tax | 0 | ||||
Other Comprehensive Income (Loss), before Reclassifications, Net of Tax | (16,052) | 31,642 | 5,371 | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, before Tax | 2,011 | ||||
Reclassification from AOCI, Current Period, Tax | 0 | ||||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax | 0 | 0 | 2,011 | ||
Other Comprehensive Income (Loss), Before Tax | (16,052) | 31,642 | 7,382 | ||
Other Comprehensive Income (Loss), Income Tax | 0 | 0 | 0 | ||
Other Comprehensive Income (Loss), Net of Tax | (16,052) | 31,642 | 7,382 | ||
Pension and Other Postretirement Plans [Member] | |||||
Other Comprehensive Income (Loss) [Line Items] | |||||
Other Comprehensive Income (Loss), before Reclassifications, Net of Tax | 385,679 | 266,520 | |||
Reclassification from Accumulated Other Comprehensive Income, Current Period, before Tax | (2,436) | 3,899 | (97,864) | ||
Reclassification from AOCI, Current Period, Tax | 627 | (1,053) | 26,422 | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax | (1,809) | 2,846 | (71,442) | ||
Other Comprehensive Income (Loss), Before Tax | 517,157 | 368,994 | 127,515 | ||
Other Comprehensive Income (Loss), Income Tax | (133,287) | (99,628) | (34,430) | ||
Other Comprehensive Income (Loss), Net of Tax | 383,870 | 269,366 | 93,085 | ||
Net Actuarial Loss [Member] | |||||
Other Comprehensive Income (Loss) [Line Items] | |||||
Other Comprehensive Income (Loss), before Reclassifications, before Tax | 519,595 | 365,164 | 231,104 | ||
Other Comprehensive Income (Loss) before Reclassifications, Tax | (133,915) | (98,594) | (62,398) | ||
Other Comprehensive Income (Loss), before Reclassifications, Net of Tax | 385,680 | 266,570 | 168,706 | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, before Tax | [1] | (5,486) | 1,219 | (2,046) | |
Reclassification from AOCI, Current Period, Tax | 1,414 | (329) | 552 | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax | (4,072) | 890 | (1,494) | ||
Net Prior Service Cost [Member] | |||||
Other Comprehensive Income (Loss) [Line Items] | |||||
Other Comprehensive Income (Loss), before Reclassifications, before Tax | (2) | (69) | (5,725) | ||
Other Comprehensive Income (Loss) before Reclassifications, Tax | 1 | 19 | 1,546 | ||
Other Comprehensive Income (Loss), before Reclassifications, Net of Tax | (1) | (50) | (4,179) | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, before Tax | [1] | 3,170 | 2,680 | (4,142) | |
Reclassification from AOCI, Current Period, Tax | (817) | (724) | 1,118 | ||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax | 2,353 | 1,956 | (3,024) | ||
Curtailments and settlements Included in Net Income [Member] | |||||
Other Comprehensive Income (Loss) [Line Items] | |||||
Reclassification from Accumulated Other Comprehensive Income, Current Period, before Tax | [1] | (120) | 0 | (91,676) | |
Reclassification from AOCI, Current Period, Tax | 30 | 24,752 | |||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax | (90) | (66,924) | |||
Cash Flow Hedges | |||||
Other Comprehensive Income (Loss) [Line Items] | |||||
Other Comprehensive Income (Loss), before Reclassifications, Net of Tax | (375) | (1,476) | |||
Reclassification from Accumulated Other Comprehensive Income, Current Period, Net of Tax | 631 | 487 | |||
Other Comprehensive Income (Loss), Before Tax | 349 | (1,282) | (1,344) | ||
Other Comprehensive Income (Loss), Income Tax | (93) | 293 | 343 | ||
Other Comprehensive Income (Loss), Net of Tax | $ 256 | $ (989) | $ (1,001) | ||
|
Accumulated Other Comprehensive Income (Loss) (AOCI balances) (Details 2) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | |||
As of | $ 3,766,393 | $ 3,326,796 | $ 2,916,782 |
Other Comprehensive Income, Net of Tax | 368,074 | 300,019 | 99,466 |
As of | 4,411,669 | 3,766,393 | 3,326,796 |
AOCI Including Portion Attributable to Noncontrolling Interest [Member] | |||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | |||
As of | 603,314 | 303,295 | |
Other comprehensive (loss) income before reclassifications | 369,252 | 296,686 | |
Net amount reclassified from accumulated other comprehensive income | (1,178) | 3,333 | |
Other Comprehensive Income, Net of Tax | 368,074 | 300,019 | |
As of | 971,388 | 603,314 | 303,295 |
Foreign Currency Translation Adjustments [Member] | |||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | |||
As of | 9,754 | (21,888) | |
Other comprehensive (loss) income before reclassifications | (16,052) | 31,642 | 5,371 |
Net amount reclassified from accumulated other comprehensive income | 0 | 0 | 2,011 |
Other Comprehensive Income, Net of Tax | (16,052) | 31,642 | 7,382 |
As of | (6,298) | 9,754 | (21,888) |
Unrealized Gain (Loss) on Pensions and Other Postretirement Plans [Member] | |||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | |||
As of | 595,287 | 325,921 | |
Other comprehensive (loss) income before reclassifications | 385,679 | 266,520 | |
Net amount reclassified from accumulated other comprehensive income | (1,809) | 2,846 | (71,442) |
Other Comprehensive Income, Net of Tax | 383,870 | 269,366 | 93,085 |
As of | 979,157 | 595,287 | 325,921 |
Cash Flow Hedges | |||
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward] | |||
As of | (1,727) | (738) | |
Other comprehensive (loss) income before reclassifications | (375) | (1,476) | |
Net amount reclassified from accumulated other comprehensive income | 631 | 487 | |
Other Comprehensive Income, Net of Tax | 256 | (989) | (1,001) |
As of | $ (1,471) | $ (1,727) | $ (738) |
Accumulated Other Comprehensive Income (Loss) (Reclassifications out of AOCI) (Details 3) - USD ($) $ in Thousands |
12 Months Ended | ||||
---|---|---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Other income, net | $ (32,554) | $ (214,534) | $ (32,431) | ||
Interest expense | 33,943 | 38,310 | 29,779 | ||
Provision for Income Taxes | 96,300 | 107,300 | 98,600 | ||
Net of Tax | (353,327) | (299,968) | (327,879) | ||
Reclassification out of Accumulated Other Comprehensive Income [Member] | |||||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Net of Tax | (1,178) | 3,333 | (69,526) | ||
Foreign Currency Translation Adjustments [Member] | |||||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Reclassifications, before tax | 2,011 | ||||
Provision for income taxes | 0 | ||||
Reclassifications, net of tax | 0 | 0 | 2,011 | ||
Foreign Currency Translation Adjustments [Member] | Reclassification out of Accumulated Other Comprehensive Income [Member] | |||||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Other income, net | 0 | 0 | 2,011 | ||
Pension and Other Postretirement Plans [Member] | |||||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Reclassifications, before tax | (2,436) | 3,899 | (97,864) | ||
Provision for income taxes | 627 | (1,053) | 26,422 | ||
Reclassifications, net of tax | (1,809) | 2,846 | (71,442) | ||
Net Actuarial Loss [Member] | |||||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Reclassifications, before tax | [1] | (5,486) | 1,219 | (2,046) | |
Provision for income taxes | 1,414 | (329) | 552 | ||
Reclassifications, net of tax | (4,072) | 890 | (1,494) | ||
Net Prior Service Cost [Member] | |||||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Reclassifications, before tax | [1] | 3,170 | 2,680 | (4,142) | |
Provision for income taxes | (817) | (724) | 1,118 | ||
Reclassifications, net of tax | 2,353 | 1,956 | (3,024) | ||
Curtailment (Gains) Losses Included in Net Income [Member] | |||||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Reclassifications, before tax | [1] | (120) | 0 | (91,676) | |
Provision for income taxes | 30 | 24,752 | |||
Reclassifications, net of tax | (90) | (66,924) | |||
Cash Flow Hedges | |||||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Reclassifications, net of tax | 631 | 487 | |||
Cash Flow Hedges | Reclassification out of Accumulated Other Comprehensive Income [Member] | |||||
Reclassification Adjustment Out Of Accumulated Other Comprehensive Income [Line Items] | |||||
Interest expense | 631 | 474 | (146) | ||
Provision for Income Taxes | 0 | 13 | 51 | ||
Net of Tax | $ 631 | $ 487 | $ (95) | ||
|
Contingencies and Other Commitments (Details) $ in Millions |
1 Months Ended | 12 Months Ended | ||||
---|---|---|---|---|---|---|
Aug. 23, 2021
program
|
Nov. 30, 2021
program
|
Jul. 31, 2021
USD ($)
investment
|
Jun. 30, 2021
program
|
May 31, 2021
claim
|
Dec. 31, 2021
USD ($)
investment
claim
|
|
Loss Contingencies [Line Items] | ||||||
Number of existing legal claims or proceedings that are likely to have a material effect on the Company's business | claim | 0 | |||||
Maximum [Member] | ||||||
Loss Contingencies [Line Items] | ||||||
Loss contingency, estimate of possible loss | $ | $ 15.0 | |||||
Education [Member] | ||||||
Loss Contingencies [Line Items] | ||||||
Claims received | 1,449 | |||||
Claims discharge loan amount | $ | $ 35.0 | |||||
Education [Member] | Minimum [Member] | ||||||
Loss Contingencies [Line Items] | ||||||
Potential claims per ED | claim | 800 | |||||
Education [Member] | Kaplan Singapore [Member] | ||||||
Loss Contingencies [Line Items] | ||||||
Programs to Cease New Enrollments, Number | program | 4 | 23 | 3 | |||
Programs Still Offered, Number | 449 | |||||
Education [Member] | Kaplan Singapore [Member] | Diplomas [Member] | ||||||
Loss Contingencies [Line Items] | ||||||
Programs Still Offered, Number | 16 | |||||
Education [Member] | Kaplan Singapore [Member] | Bachelors [Member] | ||||||
Loss Contingencies [Line Items] | ||||||
Programs Still Offered, Number | 361 | |||||
Television Broadcasting [Member] | ||||||
Loss Contingencies [Line Items] | ||||||
Long-term Purchase Commitment, Amount | $ | $ 14.2 |
Business Segments (Narrative) (Details) $ in Thousands |
3 Months Ended | 12 Months Ended | |||
---|---|---|---|---|---|
Mar. 22, 2018
USD ($)
|
Sep. 30, 2021
segment
|
Dec. 31, 2021
USD ($)
automotiveDealership
televisionStation
restaurant
segment
|
Dec. 31, 2020
USD ($)
|
Dec. 31, 2019
USD ($)
|
|
Segment Reporting Information [Line Items] | |||||
Number of reportable segments | segment | 7 | 7 | |||
Operating Revenues | $ 3,185,974 | $ 2,889,121 | $ 2,932,099 | ||
Clyde's Restaurant Group [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Accelerated Depreciation | 5,700 | ||||
Education [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Accrued restructuring costs | $ 1,200 | 4,700 | |||
Television Broadcasting [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Number of television broadcast stations owned | televisionStation | 7 | ||||
Automotive [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Number of dealerships | automotiveDealership | 4 | ||||
Other Businesses [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Number of Restaurants | restaurant | 11 | ||||
Non U.S. [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Operating Revenues | $ 709,000 | 642,000 | 691,000 | ||
Foreign assets | 476,000 | 442,000 | |||
UNITED KINGDOM | Education [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Operating Revenues | 404,000 | $ 375,000 | $ 384,000 | ||
Kaplan University Transaction [Member] | Higher Education [Member] | Education [Member] | Purdue University Global [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Accounts receivable | 97,400 | ||||
Accounts receivable, noncurrent | $ 19,200 | ||||
Advance Related To Kaplan University Transaction | $ 20,000 |
Business Segments (Restructuring Costs) (Details 1) - USD ($) $ in Thousands |
12 Months Ended | ||||
---|---|---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|||
Restructuring Cost and Reserve [Line Items] | |||||
Severance | $ 6,163 | ||||
Operating Lease Cost | 9,942 | ||||
Accelerated depreciation of property, plant and equipment | 3,573 | ||||
Total Restructuring Costs Included in Segment Results | [1] | 19,678 | |||
Lease right-of-use assets | $ 3,900 | 11,448 | $ 1,100 | ||
Property, plant and equipment | $ 2,400 | 2,321 | $ 300 | ||
Non-operating pension and postretirement benefit income, net | 13,781 | ||||
Total Restructuring Related Costs | 47,228 | ||||
Operating Segments [Member] | Education [Member] | |||||
Restructuring Cost and Reserve [Line Items] | |||||
Severance | 6,163 | ||||
Operating Lease Cost | 9,942 | ||||
Accelerated depreciation of property, plant and equipment | 3,573 | ||||
Total Restructuring Costs Included in Segment Results | [1] | 19,678 | |||
Lease right-of-use assets | 10,043 | ||||
Property, plant and equipment | 2,235 | ||||
Non-operating pension and postretirement benefit income, net | 12,782 | ||||
Total Restructuring Related Costs | 44,738 | ||||
Operating Segments [Member] | Education [Member] | Reportable Subsegments [Member] | Kaplan International [Member] | |||||
Restructuring Cost and Reserve [Line Items] | |||||
Severance | 4,366 | ||||
Operating Lease Cost | 2,905 | ||||
Accelerated depreciation of property, plant and equipment | 1,620 | ||||
Total Restructuring Costs Included in Segment Results | [1] | 8,891 | |||
Lease right-of-use assets | 3,976 | ||||
Property, plant and equipment | 1,248 | ||||
Non-operating pension and postretirement benefit income, net | 1,100 | ||||
Total Restructuring Related Costs | 15,215 | ||||
Operating Segments [Member] | Education [Member] | Reportable Subsegments [Member] | Higher Education [Member] | |||||
Restructuring Cost and Reserve [Line Items] | |||||
Severance | 0 | ||||
Operating Lease Cost | 3,451 | ||||
Accelerated depreciation of property, plant and equipment | 152 | ||||
Total Restructuring Costs Included in Segment Results | [1] | 3,603 | |||
Lease right-of-use assets | 2,062 | ||||
Property, plant and equipment | 174 | ||||
Non-operating pension and postretirement benefit income, net | 2,233 | ||||
Total Restructuring Related Costs | 8,072 | ||||
Operating Segments [Member] | Education [Member] | Reportable Subsegments [Member] | Supplemental Education [Member] | |||||
Restructuring Cost and Reserve [Line Items] | |||||
Severance | 1,797 | ||||
Operating Lease Cost | 3,586 | ||||
Accelerated depreciation of property, plant and equipment | 1,801 | ||||
Total Restructuring Costs Included in Segment Results | [1] | 7,184 | |||
Lease right-of-use assets | 4,005 | ||||
Property, plant and equipment | 813 | ||||
Non-operating pension and postretirement benefit income, net | 8,566 | ||||
Total Restructuring Related Costs | 20,568 | ||||
Operating Segments [Member] | Education [Member] | Kaplan Corporate and Other [Member] | |||||
Restructuring Cost and Reserve [Line Items] | |||||
Severance | 0 | ||||
Operating Lease Cost | 0 | ||||
Accelerated depreciation of property, plant and equipment | 0 | ||||
Total Restructuring Costs Included in Segment Results | [1] | 0 | |||
Lease right-of-use assets | 0 | ||||
Property, plant and equipment | 0 | ||||
Non-operating pension and postretirement benefit income, net | 883 | ||||
Total Restructuring Related Costs | 883 | ||||
Operating Segments [Member] | Other Businesses [Member] | |||||
Restructuring Cost and Reserve [Line Items] | |||||
Severance | 0 | ||||
Operating Lease Cost | 0 | ||||
Accelerated depreciation of property, plant and equipment | 0 | ||||
Total Restructuring Costs Included in Segment Results | [1] | 0 | |||
Lease right-of-use assets | 1,405 | ||||
Property, plant and equipment | 86 | ||||
Non-operating pension and postretirement benefit income, net | 999 | ||||
Total Restructuring Related Costs | $ 2,490 | ||||
|
Business Segments (Information by Operating Segment) (Details 2) - USD ($) $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Segment Reporting Information [Line Items] | |||
Operating Revenues | $ 3,185,974 | $ 2,889,121 | $ 2,932,099 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 168,185 | 187,357 | 206,941 |
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 90,810 | 86,950 | 62,395 |
Income (Loss) from Operations | 77,375 | 100,407 | 144,546 |
Equity in Earnings of Affiliates, Net | 17,914 | 6,664 | 11,664 |
Interest Expense, Net | (30,534) | (34,439) | (23,628) |
Non-operating pension and postretirement benefit income, net | 109,230 | 59,315 | 162,798 |
Gain on marketable equity securities, net | 243,088 | 60,787 | 98,668 |
Other income, net | 32,554 | 214,534 | 32,431 |
Income Before Income Taxes | 449,627 | 407,268 | 426,479 |
Depreciation of property, plant and equipment | 71,415 | 74,257 | 59,253 |
Pension service cost | 22,991 | 22,656 | 20,422 |
Capital Expenditures | 162,769 | 65,874 | 93,947 |
Identifiable Assets | 4,153,570 | 4,006,935 | |
Marketable equity securities | 809,997 | 573,102 | |
Investments in Affiliates | 155,444 | 155,777 | |
Prepaid Pension Cost | 2,306,514 | 1,708,305 | |
Total Assets | 7,425,525 | 6,444,119 | |
Amortization of Intangible Assets | 57,870 | 56,780 | 53,243 |
Impairment of Long-Lived Assets | 32,940 | 30,170 | 9,152 |
Operating Segments [Member] | Education [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 1,361,245 | 1,305,713 | 1,451,750 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 69,892 | 41,056 | 63,680 |
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 19,319 | 29,452 | 15,608 |
Income (Loss) from Operations | 50,573 | 11,604 | 48,072 |
Depreciation of property, plant and equipment | 32,113 | 31,759 | 25,655 |
Pension service cost | 9,357 | 10,024 | 10,385 |
Capital Expenditures | 100,780 | 33,553 | 57,246 |
Identifiable Assets | 2,026,782 | 1,975,104 | |
Amortization of Intangible Assets | 16,001 | 17,174 | 14,915 |
Impairment of Long-Lived Assets | 3,318 | 12,278 | 693 |
Operating Segments [Member] | Education [Member] | Reportable Subsegments [Member] | Kaplan International [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 726,875 | 653,892 | 750,245 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 33,457 | 15,248 | 42,129 |
Income (Loss) from Operations | 33,457 | 15,248 | 42,129 |
Depreciation of property, plant and equipment | 21,472 | 19,562 | 15,394 |
Pension service cost | 291 | 433 | 454 |
Capital Expenditures | 92,532 | 24,085 | 48,362 |
Identifiable Assets | 1,493,868 | 1,455,722 | |
Operating Segments [Member] | Education [Member] | Reportable Subsegments [Member] | Higher Education [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 317,854 | 316,095 | 305,672 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 24,134 | 24,364 | 13,960 |
Income (Loss) from Operations | 24,134 | 24,364 | 13,960 |
Depreciation of property, plant and equipment | 3,658 | 3,082 | 2,883 |
Pension service cost | 4,440 | 4,150 | 4,535 |
Capital Expenditures | 3,629 | 3,234 | 3,463 |
Identifiable Assets | 187,789 | 187,123 | |
Operating Segments [Member] | Education [Member] | Reportable Subsegments [Member] | Supplemental Education [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 309,069 | 327,087 | 388,814 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 36,919 | 19,705 | 34,487 |
Income (Loss) from Operations | 36,919 | 19,705 | 34,487 |
Depreciation of property, plant and equipment | 6,544 | 8,724 | 7,132 |
Pension service cost | 3,814 | 4,207 | 4,734 |
Capital Expenditures | 4,297 | 6,030 | 5,362 |
Identifiable Assets | 286,877 | 274,687 | |
Operating Segments [Member] | Education [Member] | Kaplan Corporate and Other [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 14,759 | 12,643 | 9,480 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | (24,715) | (18,266) | (26,891) |
Income (Loss) from Operations | (44,034) | (47,718) | (42,499) |
Depreciation of property, plant and equipment | 439 | 391 | 246 |
Pension service cost | 812 | 1,234 | 662 |
Capital Expenditures | 322 | 204 | 59 |
Identifiable Assets | 58,248 | 57,572 | |
Operating Segments [Member] | Education [Member] | Intersubsegment Eliminations [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | (7,312) | (4,004) | (2,461) |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 97 | 5 | (5) |
Income (Loss) from Operations | 97 | 5 | (5) |
Operating Segments [Member] | Television Broadcasting [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 494,177 | 525,212 | 463,464 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 154,862 | 199,938 | 166,076 |
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 5,440 | 5,440 | 13,408 |
Income (Loss) from Operations | 149,422 | 194,498 | 152,668 |
Depreciation of property, plant and equipment | 14,018 | 13,830 | 12,817 |
Pension service cost | 3,575 | 3,263 | 3,025 |
Capital Expenditures | 6,803 | 13,470 | 19,362 |
Identifiable Assets | 448,627 | 453,988 | |
Operating Segments [Member] | Manufacturing [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 458,125 | 416,137 | 449,053 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 36,926 | 40,427 | 46,809 |
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 52,974 | 28,099 | 26,342 |
Income (Loss) from Operations | (16,048) | 12,328 | 20,467 |
Depreciation of property, plant and equipment | 9,808 | 10,333 | 10,036 |
Pension service cost | 1,282 | 1,424 | 80 |
Capital Expenditures | 7,190 | 8,034 | 11,218 |
Identifiable Assets | 486,304 | 551,611 | |
Operating Segments [Member] | Graham Healthcare Group [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 223,030 | 198,196 | 161,768 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 29,912 | 30,327 | 14,319 |
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 3,106 | 4,220 | 6,411 |
Income (Loss) from Operations | 26,806 | 26,107 | 7,908 |
Depreciation of property, plant and equipment | 1,313 | 1,665 | 2,314 |
Pension service cost | 561 | 543 | 492 |
Capital Expenditures | 3,671 | 2,481 | 2,303 |
Identifiable Assets | 194,823 | 160,654 | |
Operating Segments [Member] | Automotive [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 327,069 | 258,144 | 236,319 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 11,771 | 502 | 531 |
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 0 | 6,698 | 0 |
Income (Loss) from Operations | 11,771 | (6,196) | 531 |
Depreciation of property, plant and equipment | 2,156 | 2,017 | 2,180 |
Pension service cost | 0 | 0 | 0 |
Capital Expenditures | 31,124 | 3,181 | 1,402 |
Identifiable Assets | 238,200 | 151,789 | |
Operating Segments [Member] | Other Businesses [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 324,353 | 187,347 | 170,412 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | (76,153) | (72,915) | (33,317) |
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 9,971 | 13,041 | 626 |
Income (Loss) from Operations | (86,124) | (85,956) | (33,943) |
Depreciation of property, plant and equipment | 11,376 | 13,947 | 5,376 |
Pension service cost | 1,755 | 1,698 | 1,640 |
Capital Expenditures | 13,176 | 5,075 | 2,301 |
Identifiable Assets | 689,872 | 365,744 | |
Corporate office [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | 0 | 0 | 0 |
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | (59,025) | (51,978) | (51,157) |
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets | 0 | 0 | 0 |
Income (Loss) from Operations | (59,025) | (51,978) | (51,157) |
Depreciation of property, plant and equipment | 631 | 706 | 875 |
Pension service cost | 6,461 | 5,704 | 4,800 |
Capital Expenditures | 25 | 80 | 115 |
Identifiable Assets | 68,962 | 348,045 | |
Intersegment Elimination [Member] | |||
Segment Reporting Information [Line Items] | |||
Operating Revenues | $ (2,025) | $ (1,628) | $ (667) |
Summary of Quarterly Operating Results and Comprehensive Income (Loss) (Unaudited) (Quarterly Results) (Details 1) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands |
12 Months Ended | ||
---|---|---|---|
Dec. 31, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
|
Operating Revenues | |||
Operating Revenues | $ 3,185,974 | $ 2,889,121 | $ 2,932,099 |
Operating Costs and Expenses | |||
Selling, general and administrative | 831,853 | 715,401 | 717,659 |
Depreciation of property, plant and equipment | 71,415 | 74,257 | 59,253 |
Amortization of intangible assets | 57,870 | 56,780 | 53,243 |
Impairment of goodwill and other long-lived assets | 32,940 | 30,170 | 9,152 |
Costs and Expenses | 3,108,599 | 2,788,714 | 2,787,553 |
Income from Operations | 77,375 | 100,407 | 144,546 |
Equity in Earnings of Affiliates, Net | 17,914 | 6,664 | 11,664 |
Interest income | 3,409 | 3,871 | 6,151 |
Interest expense | (33,943) | (38,310) | (29,779) |
Non-operating pension and postretirement benefit income, net | 109,230 | 59,315 | 162,798 |
(Loss) gain on marketable equity securities, net | 243,088 | 60,787 | 98,668 |
Other income (expense), net | 32,554 | 214,534 | 32,431 |
Income (Loss) Before Income Taxes | 449,627 | 407,268 | 426,479 |
Provision for (Benefit From) Income Taxes | 96,300 | 107,300 | 98,600 |
Net Income (Loss) | 353,327 | 299,968 | 327,879 |
Net Loss (Income) Attributable to Noncontrolling Interests | (1,252) | 397 | (24) |
Net income (loss) attributable to the entity | 352,075 | 300,365 | 327,855 |
Quarterly Comprehensive (Loss) Income | $ 720,149 | $ 600,384 | $ 427,321 |
Per Share Information Attributable to Graham Holdings Company Common Stockholders | |||
Basic net income (loss) per common share (in usd per share) | $ 70.65 | $ 58.30 | $ 61.70 |
Basic average number of common shares outstanding (in shares) | 4,951 | 5,124 | 5,285 |
Diluted net income per common share (in USD per share) | $ 70.45 | $ 58.13 | $ 61.21 |
Services [Member] | |||
Operating Revenues | |||
Operating Revenues | $ 2,089,800 | $ 2,056,228 | $ 2,111,035 |
Operating Costs and Expenses | |||
Cost of services and goods | 1,243,384 | 1,239,241 | 1,315,928 |
Goods [Member] | |||
Operating Revenues | |||
Operating Revenues | 1,096,174 | 832,893 | 821,064 |
Operating Costs and Expenses | |||
Cost of services and goods | $ 871,137 | $ 672,865 | $ 632,318 |