Loading...

Operating Data

Graham Holdings Company

Graham Holdings Company (GHC)

Consumer Cyclical

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 3,487.863,535.302,586.072,481.852,591.802,695.992,582.492,473.772,369.622,269.862,174.30
Revenue (%)
EBITDA 610.38632.4687.93396.35322.42358.30346.57331.98318.00304.62291.79
EBITDA (%)
EBIT 345.65407.97-80.69303.53209.16246.14205.57196.91188.62180.68173.07
EBIT (%)
Depreciation 264.73224.49168.6192.82113.26112.15141.00135.07129.38123.93118.72
Depreciation (%)




EBIT (Operating profit)(Operating income)(Operating earning) = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT)
EBIT = (1*) (2*) -> operating process (leverage -> interest -> EBT -> tax -> net Income)
EBITDA = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT) + Depreciation + amortization
EBITA = (1*) (2*) (3*) (4*) company's CURRENT operating profitability (i.e., how much profit it makes with its present assets and its operations on the products it produces and sells, as well as providing a proxy for cash flow) -> performance of a company
(1*) discounting the effects of interest payments from different forms of financing (by ignoring interest payments),
(2*) political jurisdictions (by ignoring tax), collections of assets (by ignoring depreciation of assets), and different takeover histories (by ignoring amortization often stemming from goodwill)
(3*) collections of assets (by ignoring depreciation of assets)
(4*) different takeover histories (by ignoring amortization often stemming from goodwill)