Loading...

Major Indexes

Financial Summary


Graham Holdings Company

Graham Holdings Company (GHC)

$372.53
-6.54 (-1.73%)
Buy
A+
Market Info
Financial Info
Financial Modelling
Symbol GHC
Price 372.53$
Beta 0.31
Volume Avrg. 0.05M
Market Cap 1.95B
Shares (2018) 5,370.00K
Last Div 5.68
Dividend Yield 1.42%
DCF Unlevered 6,381.32 Strong Buy
DCF Levered 6,446.97 Strong Buy
ROE 9.30% Neutral
ROA 5.69% Neutral
Operating Margin 9.13% Neutral
Debt / Equity 63.33% Buy
P/E 12.98 Strong Buy
P/B 1.21 Strong Buy

Income Statement

Download GHC income statement Download GHC income statement Download GHC income statement
Year 2018 2017 2016 2015 2014 2013 2012 2011 2010
Earnings Per Share Basic 9.7814.7017.3932.10195.81-17.8729.9554.2450.55
Net Profit Margin 0.020.030.030.070.37-0.040.070.120.10
Earnings Per Share Diluted 9.7814.7017.3932.05195.03-17.8729.8053.8950.20
Revenue 4,326.044,214.834,017.653,487.863,535.172,586.112,481.892,591.852,695.97
Weighted Average Shares Outstanding 9.407.837.367.246.475.735.565.525.33
Gross Profit 2,446.834,214.834,017.653,487.863,535.172,586.112,481.892,591.852,695.97
Weighted Average Shares Outstanding (Diluted) 9.337.917.407.256.505.735.595.555.37
Sales, General and Administrative Expense 1,831.721,652.051,591.651,327.321,325.561,104.16904.52909.59-
Dividend per Share 0.000.000.00-0.000.000.000.000.00
Operating Income 290.40295.96144.53345.56407.93-80.83303.53209.10246.16
Gross Margin 0.571.001.001.001.001.001.001.001.00
Earnings before Tax 181.77217.63120.61301.231,327.11-120.89250.66182.79323.51
EBITDA Margin 0.120.140.110.180.180.030.160.120.13
Net Income 92.77117.15132.11236.871,293.84-100.66168.59302.04271.21
EBIT Margin 0.050.070.040.100.12-0.030.120.080.09
Net Income - Discounted ops ---------
Profit Margin 0.020.030.030.070.37-0.040.070.120.10
Preferred Dividends 0.93--------
Free Cash Flow margin 0.000.000.000.000.00-0.000.000.000.00
R&D Expenses ---------
Interest Expense 31.5733.2335.9436.0736.5932.6535.3933.8937.90
Earnings Before Tax Margin 0.040.050.030.090.38-0.050.100.070.12
Consolidated Income 91.20117.15132.11236.871,293.84-100.66168.59302.04271.21
EBIT 213.34295.96144.53345.56407.93-80.83303.53209.10246.16
EBITDA 535.85582.27435.97610.42632.3187.91396.43322.41358.41
Income Tax Expense 89.0096.3071.60110.00406.1020.5081.20-119.7052.10
Operating Expenses 2,156.433,625.223,471.882,892.232,887.922,310.322,085.462,269.432,217.02
Cost of Revenue 1,879.21--------
Net Income Com 91.85117.15132.11236.871,293.84-100.66168.59302.04271.21
Net Income - Non-Controlling int -1.57--------

Balance Sheet Statement

Download GHC balance shet statement Download GHC balance sheet statement Download GHC balance sheet statement
Year 2018 2017 2016 2015 2014 2013 2012 2011 2010
Total current liabilities 989.58995.561,126.29934.111,050.79725.15818.96878.61812.16
Other Liabilities 431.05314.20300.17264.53314.93263.18230.40228.83184.00
Long-term debt 396.24452.23453.38447.61399.55399.93485.72486.56470.78
Cash and cash equivalents 477.67381.10512.43569.72772.75754.21648.88390.01253.26
Total debt 399.30565.21696.71450.78445.92399.93491.85493.29477.14
Cash and short-term investments 862.67603.50512.43569.721,503.351,316.811,627.681,469.311,198.86
Deferred revenue 423.00387.53395.84366.83410.15297.13312.11339.45308.73
Inventories 16.026.577.992.9211.3132.0734.8260.6169.48
Tax Liabilities 430.89-0.73-128.90-17.336.1110.50
Goodwill and Intangible Assets 2,034.791,945.641,857.641,829.901,865.461,039.401,188.981,401.901,396.76
Deposit Liabilities ---------
Tax assets 14.6313.343.97-0.93-41.6323.9019.17
Total non-current liabilities 1,238.171,105.331,092.591,312.341,246.29873.92930.37915.24851.10
Total current assets 1,388.061,245.631,453.761,702.391,690.701,860.721,871.351,735.801,532.34
Total liabilities 2,227.752,415.092,519.042,510.982,612.021,862.251,979.732,022.681,847.26
Payables 555.48495.04486.40505.70464.34428.01500.73526.32486.58
Other comprehensive income 104.51--------
Short-term investments 385.00222.40451.45624.08730.60562.60978.801,079.30945.60
Retained earnings (deficit) 4,324.294,561.994,546.774,782.786,008.515,447.685,588.945,791.726,236.13
Property, Plant & Equipment Net 1,239.691,152.391,081.24927.54860.83231.12233.66259.36293.08
Total non-current assets 3,798.143,771.363,651.314,108.664,061.622,492.232,561.323,202.023,231.70
Other Assets 78.70--------
Net Debt -463.38184.11184.28-118.94-326.83-354.28-157.04103.27223.88
Investments 439.72239.50451.45624.08750.41621.831,037.611,207.891,089.41
Total shareholders equity 2,939.552,601.902,586.033,300.073,140.302,490.702,452.942,915.142,916.78
Total assets 5,186.215,016.995,105.075,811.055,752.324,352.954,432.674,937.824,764.04
Long-term investments 54.7217.10--19.8159.2358.81128.59143.81
Receivables 430.67392.73399.20428.65571.36572.43615.10620.32582.28
Short-term debt 3.06112.98243.333.1746.38-6.136.736.36

Cash Flow Statement

Download GHC cash flow statement Download GHC cash flow statement Download GHC cash flow statement
Year 2018 2017 2016 2015 2014 2013 2012 2011 2010
Insurance (repayment) of debt ---------
Net Cash/Marketcap 0.00--------
Insurance (buybacks) of shares ---------
Depreciation & Amortization 322.51286.31291.44264.86224.38168.7492.89113.31112.25
Dividend payments -81.77-75.49-147.33-66.0152.0526.9628.06-28.42
Operating Cash Flow 651.39393.29477.21327.86372.3774.80261.26268.06287.02
Acquisitions and disposals -21.34-83.70-40.34-20.03-206.03-159.32-245.08-299.94-111.55
Free Cash Flow 393.63176.91259.22103.77135.08-62.05194.64207.70188.83
Net cash flow / Change in cash 85.56-56.64131.3357.29204.27-19.78-104.14-263.25-143.45
Effect of forex changes on cash 8.57-2.244.01-1.75-8.50-11.16-11.0310.82-7.15
Financing Cash Flow -293.27-186.96-121.84-243.43-388.62342.15-43.08-100.11-192.36
Investment purchases and sales -10.52-248.06-103.20-4.20-327.72-48.32-108.95-50.77-118.03
Capital Expenditure -257.76216.38218.00224.09237.29136.8666.6160.3698.19
Stock-based compensation --1.30-1.1025.1617.5848.0313.4210.176.41
Investing Cash Flow ---------

Retained Earning Schedule

Year 2018 2017 2016 2015 2014 2013 2012 2011 2010
Retained Earnings (Previous Year) -4,3244,5624,5474,7836,0095,4485,5895,792
Net Income 931171322371,294-101169302271
Stock Dividends 4,313196--1-134-512-54-127202
Dividend Paid -82-75-147-66522728-28
Retained Earnings 4,3244,5624,5474,7836,0095,4485,5895,7926,236

PPE Schedule

Year 2018 2017 2016 2015 2014 2013 2012 2011 2010
Gross PPE -1,2401,1521,081928861231234259
Annual Depreciation 1,497-304-289-378-304-767-64-35-64
Capital Expenditure -258216218224237137676098
Net PPE 1,2401,1521,081928861231234259293

Intangible and Goodwill Schedule

Year 2018 2017 2016 2015 2014 2013 2012 2011 2010
Intangible and Goodwill (Previous Year) -2,0351,9461,8581,8301,8651,0391,1891,402
New Purchases -11-248-103-4-328-48-109-51-118
Intangible and Goodwill 2,0351,9461,8581,8301,8651,0391,1891,4021,397

About


Timothy J. O┬┐Shaughnessy
Consumer Cyclical
Publishing
New York Stock Exchange

Graham Holdings Co is an education and media company that provides educational services; television broadcasting; online, print and local TV news; home health and hospice care; and manufacturing. It provides a range of education and related services.