XML 87 R77.htm IDEA: XBRL DOCUMENT v3.24.2
Business Segments (Information by Operating Segment) (Details 1) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Segment Reporting Information [Line Items]          
Operating Revenues $ 1,185,280 $ 1,104,999 $ 2,337,942 $ 2,136,545  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 62,256 71,359 108,449 113,704  
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 36,345 13,304 47,096 27,993  
Income (Loss) from Operations 25,911 58,055 61,353 85,711  
Equity in earnings (losses) of affiliates, net 2,560 (6,115) 4,891 (1,454)  
Interest Expense, Net (89,272) (10,226) (106,422) (23,316)  
Non-operating pension and postretirement benefit income, net 24,655 29,815 67,072 61,660  
Gain on marketable equity securities, net 19,628 78,648 123,780 96,670  
Other Income, Net 1,791 15,794 3,438 18,877  
(Loss) Income Before Income Taxes (14,727) 165,971 154,112 238,148  
Depreciation of property, plant and equipment 22,173 21,103 44,700 41,128  
Pension Service Cost 14,071 7,573 28,105 16,816  
Capital Expenditures 20,764 22,525 42,237 44,839  
Identifiable Assets 4,105,913   4,105,913   $ 4,197,459
Marketable equity securities 813,444   813,444   690,153
Investments in Affiliates 185,500   185,500   186,480
Prepaid Pension Cost 2,129,196   2,129,196   2,113,638
Total Assets 7,234,053   7,234,053   7,187,730
Amortization of Intangible Assets 10,058 13,304 20,809 27,248  
Impairment of goodwill and other long-lived assets 26,287 0 26,287 745  
Operating Segments [Member] | Education [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 422,899 402,227 845,497 780,268  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 38,149 34,100 71,710 61,556  
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 2,872 3,984 5,846 8,400  
Income (Loss) from Operations 35,277 30,116 65,864 53,156  
Depreciation of property, plant and equipment 8,855 9,460 18,160 18,428  
Pension Service Cost 4,712 2,256 8,822 4,454  
Capital Expenditures 5,138 7,166 12,657 15,200  
Identifiable Assets 1,924,838   1,924,838   2,021,471
Amortization of Intangible Assets 2,872 3,984 5,846 7,923  
Impairment of goodwill and other long-lived assets 0 0 0 477  
Operating Segments [Member] | Education [Member] | Kaplan Corporate and Other [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 2,993 2,887 5,581 5,259  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets (8,055) (7,824) (15,640) (12,662)  
Income (Loss) from Operations (10,927) (11,808) (21,486) (21,062)  
Depreciation of property, plant and equipment 22 25 49 52  
Pension Service Cost 407 229 755 401  
Capital Expenditures 0 22 0 22  
Identifiable Assets 46,912   46,912   45,991
Operating Segments [Member] | Education [Member] | Intersubsegment Eliminations [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues (1,294) (3,230) (3,326) (6,565)  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 354 (134) 89 25  
Income (Loss) from Operations 354 (134) 89 25  
Operating Segments [Member] | Education [Member] | Kaplan International [Member] | Reportable Subsegments [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 267,026 237,663 536,824 464,739  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 25,824 20,751 57,136 42,052  
Income (Loss) from Operations 25,824 20,751 57,136 42,052  
Depreciation of property, plant and equipment 7,177 6,903 14,533 13,233  
Pension Service Cost 166 81 329 161  
Capital Expenditures 4,503 6,161 11,520 13,302  
Identifiable Assets 1,440,409   1,440,409   1,537,989
Operating Segments [Member] | Education [Member] | Higher Education [Member] | Reportable Subsegments [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 81,041 90,291 161,163 168,632  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 14,354 17,795 19,873 24,878  
Income (Loss) from Operations 14,354 17,795 19,873 24,878  
Depreciation of property, plant and equipment 799 1,071 1,702 2,173  
Pension Service Cost 2,045 923 3,826 1,845  
Capital Expenditures 174 566 233 638  
Identifiable Assets 205,601   205,601   187,972
Operating Segments [Member] | Education [Member] | Supplemental Education [Member] | Reportable Subsegments [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 73,133 74,616 145,255 148,203  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 5,672 3,512 10,252 7,263  
Income (Loss) from Operations 5,672 3,512 10,252 7,263  
Depreciation of property, plant and equipment 857 1,461 1,876 2,970  
Pension Service Cost 2,094 1,023 3,912 2,047  
Capital Expenditures 461 417 904 1,238  
Identifiable Assets 231,916   231,916   249,519
Operating Segments [Member] | Television Broadcasting [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 115,478 118,829 228,536 231,706  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 32,488 34,553 63,471 64,498  
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 1,360 1,363 2,710 2,725  
Income (Loss) from Operations 31,128 33,190 60,761 61,773  
Depreciation of property, plant and equipment 2,870 3,087 5,738 6,123  
Pension Service Cost 1,416 805 3,055 1,665  
Capital Expenditures 1,708 1,680 3,337 3,177  
Identifiable Assets 413,786   413,786   419,557
Operating Segments [Member] | Manufacturing [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 103,626 120,082 205,529 234,666  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 6,913 16,314 13,102 28,504  
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 2,648 4,332 5,768 9,194  
Income (Loss) from Operations 4,265 11,982 7,334 19,310  
Depreciation of property, plant and equipment 2,694 2,287 5,409 4,569  
Pension Service Cost 292 281 919 556  
Capital Expenditures 2,608 4,805 8,268 10,591  
Identifiable Assets 420,789   420,789   431,712
Operating Segments [Member] | Healthcare [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 147,528 113,282 275,729 215,341  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 13,335 9,259 20,062 13,149  
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 598 882 1,234 1,836  
Income (Loss) from Operations 12,737 8,377 18,828 11,313  
Depreciation of property, plant and equipment 1,683 1,287 3,277 2,391  
Pension Service Cost 4,851 2,685 9,609 7,042  
Capital Expenditures 2,890 3,446 4,826 5,153  
Identifiable Assets 293,406   293,406   265,150
Operating Segments [Member] | Automotive [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 308,814 260,672 612,654 493,233  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 10,208 9,460 19,860 20,303  
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 5 0 5 0  
Income (Loss) from Operations 10,203 9,460 19,855 20,303  
Depreciation of property, plant and equipment 1,716 1,148 3,429 2,261  
Pension Service Cost 42 5 57 10  
Capital Expenditures 1,165 1,854 2,369 4,103  
Identifiable Assets 616,260   616,260   597,267
Operating Segments [Member] | Other Businesses [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 86,991 90,449 170,289 182,457  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets (24,100) (21,118) (50,383) (49,024)  
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 28,862 2,743 31,533 5,838  
Income (Loss) from Operations (52,962) (23,861) (81,916) (54,862)  
Depreciation of property, plant and equipment 4,204 3,681 8,387 7,050  
Pension Service Cost 1,674 613 3,614 1,185  
Capital Expenditures 6,898 3,574 10,375 6,612  
Identifiable Assets 333,875   333,875   368,542
Corporate Office [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues 575 850 1,151 850  
Income (Loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets (14,737) (11,209) (29,373) (25,282)  
Amortization of Intangible Assets and Impairment of Goodwill and Other Long-Lived Assets 0 0 0 0  
Income (Loss) from Operations (14,737) (11,209) (29,373) (25,282)  
Depreciation of property, plant and equipment 151 153 300 306  
Pension Service Cost 1,084 928 2,029 1,904  
Capital Expenditures 357 0 405 3  
Identifiable Assets 102,959   102,959   $ 93,760
Intersegment Elimination [Member]          
Segment Reporting Information [Line Items]          
Operating Revenues $ (631) $ (1,392) $ (1,443) $ (1,976)