XML 86 R76.htm IDEA: XBRL DOCUMENT v3.26.1
Business Segments (Information by Operating Segment) (Details 1) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Dec. 31, 2025
Segment Reporting Information [Line Items]      
Operating Revenues $ 1,235,992 $ 1,165,915  
Depreciation Expense 18,394 20,554  
Amortization of Intangible Assets (6,055) (7,824)  
Impairment of Goodwill and Asset Group Held for Sale (19,029) 0  
Income from Operations 57,833 47,473  
Equity in earnings (losses) of affiliates, net 34,850 (8,428)  
Interest Expense, Net (13,754) (79,777)  
Non-operating pension and postretirement benefit income, net 31,073 34,617  
(Loss) gain on marketable equity securities, net (68,923) 43,801  
Other expense, net (428) (4,065)  
Income Before Income Taxes 40,651 33,621  
Capital Expenditures 20,869 14,103  
Investments in Marketable Equity Securities 966,719   $ 1,081,938
Investments in Affiliates 237,053   229,565
Prepaid Pension Cost 2,792,300   2,772,394
Total Assets 8,180,489   8,395,713
Operating Segments [Member] | Reportable Segment, Aggregation before Other Operating Segment [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 1,154,030 1,081,022  
Cost of Revenue [1] 616,320 576,246  
Payroll and Fringe Benefits Expense [2] 164,934 160,513  
Occupancy Expense 29,409 29,793  
Advertising and Marketing Expense 19,429 19,220  
Networking and Programming Expenses 30,123 31,357  
Management Services [3] 2,292 2,052  
Other Segment Items [4] 145,573 134,734  
EBITDAP 145,950 127,107  
Pension Service Cost 9,060 9,744  
Depreciation Expense 15,284 16,610  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 121,606 100,753  
Capital Expenditures 17,372 9,409  
Identifiable Assets 3,759,531   3,875,019
Operating Segments [Member] | Education [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 440,479 424,731  
Cost of Revenue [1] 167,427 166,087  
Payroll and Fringe Benefits Expense [2] 117,657 113,320  
Occupancy Expense 27,377 27,922  
Advertising and Marketing Expense 19,429 19,220  
Other Segment Items [5] 46,371 44,043  
EBITDAP 62,218 54,139  
Pension Service Cost 4,439 4,223  
Depreciation Expense 6,054 7,764  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 51,725 42,152  
Capital Expenditures 4,450 4,741  
Identifiable Assets 1,867,647   2,008,574
Operating Segments [Member] | Education [Member] | Kaplan Corporate and Other [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 271 12  
Payroll and Fringe Benefits Expense [2] 4,502 5,010  
Occupancy Expense 374 63  
Advertising and Marketing Expense 93 128  
Other Segment Items [5] (764) 1,065  
EBITDAP (3,934) (6,254)  
Pension Service Cost 407 388  
Depreciation Expense 9 6  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale (4,350) (6,648)  
Capital Expenditures 0 0  
Identifiable Assets 38,053   34,973
Operating Segments [Member] | Education [Member] | Intersubsegment Eliminations [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues (695) (427)  
Cost of Revenue [1] (339) (427)  
Payroll and Fringe Benefits Expense [2] (74)    
Occupancy Expense (267)    
Other Segment Items [5] 266 37  
EBITDAP (281) (37)  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale (281) (37)  
Operating Segments [Member] | Education [Member] | Kaplan International [Member] | Reportable Subsegments [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 271,636 261,256  
Cost of Revenue [1] 90,001 88,097  
Payroll and Fringe Benefits Expense [2] 76,392 70,666  
Occupancy Expense 26,278 27,025  
Advertising and Marketing Expense 8,199 8,185  
Other Segment Items [6] 34,285 30,532  
EBITDAP 36,481 36,751  
Pension Service Cost 126 140  
Depreciation Expense 4,968 6,549  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 31,387 30,062  
Capital Expenditures 3,300 2,787  
Identifiable Assets 1,431,048   1,551,682
Operating Segments [Member] | Education [Member] | Higher Education [Member] | Reportable Subsegments [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 92,403 88,487  
Cost of Revenue [1] 66,243 66,662  
Payroll and Fringe Benefits Expense [2] 3,805 4,477  
Occupancy Expense 158 176  
Advertising and Marketing Expense 1,920 1,877  
Other Segment Items [7] 401 224  
EBITDAP 19,876 15,071  
Pension Service Cost 1,920 1,808  
Depreciation Expense 267 456  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 17,689 12,807  
Capital Expenditures 815 173  
Identifiable Assets 164,418   174,738
Operating Segments [Member] | Education [Member] | Supplemental Education [Member] | Reportable Subsegments [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 76,864 75,403  
Cost of Revenue [1] 11,522 11,755  
Payroll and Fringe Benefits Expense [2] 33,032 33,167  
Occupancy Expense 834 658  
Advertising and Marketing Expense 9,217 9,030  
Other Segment Items [8] 12,183 12,185  
EBITDAP 10,076 8,608  
Pension Service Cost 1,986 1,887  
Depreciation Expense 810 753  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 7,280 5,968  
Capital Expenditures 335 1,781  
Identifiable Assets 234,128   247,181
Operating Segments [Member] | Television Broadcasting [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 111,553 103,554  
Payroll and Fringe Benefits Expense [2] 27,285 27,764  
Networking and Programming Expenses 30,123 31,357  
Other Segment Items [9] 15,018 14,628  
EBITDAP 39,127 29,805  
Pension Service Cost 1,488 1,419  
Depreciation Expense 2,336 2,628  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 35,303 25,758  
Capital Expenditures 2,936 198  
Identifiable Assets 388,564   393,097
Operating Segments [Member] | Healthcare [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 209,340 173,741  
Cost of Revenue [1] 133,936 100,115  
Other Segment Items [10] 54,082 50,406  
EBITDAP 21,322 23,220  
Pension Service Cost 1,886 2,999  
Depreciation Expense 1,914 1,786  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 17,522 18,435  
Capital Expenditures 2,165 617  
Identifiable Assets 380,712   355,627
Operating Segments [Member] | Healthcare [Member] | Other Healthcare [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 91,559 83,493  
Cost of Revenue [1] 42,792 36,141  
Other Segment Items [10] 34,071 33,984  
EBITDAP 14,696 13,368  
Pension Service Cost 1,886 2,999  
Depreciation Expense 1,621 1,610  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 11,189 8,759  
Capital Expenditures 598 319  
Identifiable Assets 183,373   227,457
Operating Segments [Member] | Healthcare [Member] | CSI [Member] | Reportable Subsegments [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 117,781 90,248  
Cost of Revenue [1] 91,144 63,974  
Other Segment Items [11] 20,011 16,422  
EBITDAP 6,626 9,852  
Pension Service Cost 0 0  
Depreciation Expense 293 176  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 6,333 9,676  
Capital Expenditures 1,567 298  
Identifiable Assets 197,339   128,170
Operating Segments [Member] | Manufacturing [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 125,034 98,005  
Cost of Revenue [1] 88,214 69,737  
Other Segment Items [12] 20,712 16,578  
EBITDAP 16,108 11,690  
Pension Service Cost 1,230 1,076  
Depreciation Expense 3,135 2,703  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 11,743 7,911  
Capital Expenditures 1,688 3,373  
Identifiable Assets 542,933   535,006
Operating Segments [Member] | Automotive [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues 267,624 280,991  
Cost of Revenue [1] 226,743 240,307  
Payroll and Fringe Benefits Expense [2] 19,992 19,429  
Occupancy Expense 2,032 1,871  
Management Services [3] 2,292 2,052  
Other Segment Items [13] 9,390 9,079  
EBITDAP 7,175 8,253  
Pension Service Cost 17 27  
Depreciation Expense 1,845 1,729  
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale 5,313 6,497  
Capital Expenditures 6,133 480  
Identifiable Assets 579,675   582,715
Operating Segments [Member] | Other Businesses [Member]      
Segment Reporting Information [Line Items]      
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale [14] (23,600) (29,447)  
Identifiable Assets 345,737   357,408
Operating Segments [Member] | Other Businesses and Corporate Office [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues [15] 82,599 85,517  
Capital Expenditures [16] 3,497 4,694  
Corporate Office [Member]      
Segment Reporting Information [Line Items]      
Income (loss) from Operations before Amortization of Intangible Assets and Impairment of Goodwill and Asset Group Held for Sale (15,089) (16,009)  
Identifiable Assets 79,149   $ 79,389
Intersegment Elimination [Member]      
Segment Reporting Information [Line Items]      
Operating Revenues $ (637) $ (624)  
[1] Cost of revenue reflects the amounts reported and provided to the CODM and does not necessarily reconcile to the Company's Consolidated Statement of Operations or align across reportable segments. Cost of revenue excludes charges related to depreciation, which is shown separately above.
[2] Excludes pension service cost, which is shown separately above. Excludes any payroll and related benefits costs captured in cost of revenue.
[3] Management and operating services provided by Christopher J. Ourisman and his team of industry professionals.
[4] Other segment items for each reportable segment include:
[5] Education (includes Kaplan International, Kaplan Higher Education and Kaplan Supplemental Education) - training and employment expense, travel meals and entertainment expense, operating fees and other general and administrative (G&A) expenses.
[6] Kaplan international - travel meals and entertainment expense, training and employment expense, operating fees and other G&A expenses.
[7] Higher education - training and employment expense, operating fees and other G&A expenses.
[8] Supplemental education - training and employment expense, operating fees and other G&A expenses.
[9] Television Broadcasting - other broadcast expenses, facilities expenses, third-party commission costs and other selling, general and administrative (SG&A) expenses.
[10] Healthcare - indirect costs (e.g. payroll and benefits expenses, general and administrative expenses) and other SG&A expenses.
[11] Other segment items for CSI include indirect costs (e.g. payroll and benefits expenses, general and administrative expenses) and other SG&A expenses.
[12] Manufacturing - payroll and fringe benefits expense (SG&A) and other SG&A expenses.
[13] Automotive - advertising and marketing expense and other G&A expenses.
[14] Profit or loss from operating segments below the quantitative thresholds attributable to Other Businesses as described above. These operating segments did not meet any of the quantitative thresholds for determining reportable segments.
[15] Revenue from segments below the quantitative thresholds is attributable to Other Businesses and the Corporate Office, as described above. None of these operating segments meet the quantitative thresholds for determining reportable segments.
[16] Capital Expenditures from operating segments below the quantitative thresholds are attributable to Other Businesses and the Corporate Office, as described above. None of these operating segments meet the quantitative thresholds for determining reportable segments.