Grand Canyon Education Inc
NASDAQ:LOPE
Cash Flow Statement
Cash Flow Statement
Grand Canyon Education Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
94
|
98
|
105
|
112
|
119
|
122
|
126
|
131
|
141
|
143
|
139
|
149
|
161
|
173
|
183
|
203
|
221
|
227
|
222
|
229
|
229
|
234
|
258
|
259
|
257
|
253
|
247
|
257
|
264
|
266
|
262
|
260
|
240
|
216
|
199
|
185
|
186
|
190
|
195
|
205
|
213
|
|
Depreciation & Amortization |
26
|
27
|
28
|
30
|
31
|
32
|
34
|
36
|
38
|
41
|
43
|
46
|
49
|
51
|
54
|
54
|
55
|
55
|
46
|
36
|
28
|
21
|
24
|
27
|
28
|
28
|
29
|
30
|
30
|
30
|
30
|
30
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
32
|
33
|
|
Change in Deffered Taxes |
5
|
4
|
3
|
3
|
3
|
3
|
2
|
5
|
6
|
8
|
8
|
8
|
9
|
9
|
10
|
(5)
|
(7)
|
(7)
|
(23)
|
(12)
|
(11)
|
(11)
|
4
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
6
|
5
|
5
|
4
|
0
|
1
|
1
|
1
|
0
|
0
|
|
Stock-Based Compensation |
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
20
|
20
|
19
|
18
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
0
|
|
Other Non-Cash Items |
21
|
21
|
21
|
21
|
24
|
23
|
25
|
28
|
30
|
30
|
32
|
32
|
24
|
24
|
24
|
35
|
37
|
37
|
50
|
43
|
40
|
35
|
14
|
14
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
7
|
8
|
8
|
9
|
13
|
13
|
14
|
13
|
13
|
12
|
|
Cash Taxes Paid |
50
|
42
|
45
|
49
|
55
|
74
|
74
|
76
|
71
|
76
|
72
|
66
|
65
|
58
|
61
|
70
|
70
|
82
|
93
|
78
|
78
|
69
|
55
|
60
|
60
|
27
|
68
|
68
|
68
|
104
|
63
|
62
|
62
|
64
|
55
|
49
|
48
|
52
|
55
|
59
|
59
|
|
Cash Interest Paid |
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
6
|
9
|
12
|
11
|
9
|
7
|
4
|
4
|
3
|
3
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(6)
|
14
|
17
|
3
|
5
|
(21)
|
(7)
|
(26)
|
(23)
|
(16)
|
(4)
|
3
|
(2)
|
(18)
|
4
|
18
|
9
|
(86)
|
(163)
|
(97)
|
(130)
|
54
|
(3)
|
5
|
20
|
44
|
2
|
8
|
4
|
(14)
|
30
|
9
|
9
|
(11)
|
(27)
|
(9)
|
(18)
|
(3)
|
(2)
|
(6)
|
7
|
|
Cash from Operating Activities |
140
N/A
|
164
+17%
|
173
+6%
|
167
-4%
|
182
+9%
|
159
-12%
|
179
+13%
|
174
-3%
|
193
+11%
|
205
+6%
|
218
+7%
|
238
+9%
|
241
+1%
|
240
-1%
|
275
+15%
|
305
+11%
|
314
+3%
|
227
-28%
|
132
-42%
|
199
+51%
|
156
-21%
|
333
+113%
|
298
-10%
|
306
+3%
|
316
+3%
|
338
+7%
|
291
-14%
|
309
+6%
|
313
+1%
|
298
-5%
|
338
+13%
|
313
-7%
|
294
-6%
|
249
-15%
|
215
-14%
|
221
+3%
|
214
-3%
|
232
+9%
|
238
+2%
|
244
+3%
|
266
+9%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(105)
|
(131)
|
(164)
|
(169)
|
(187)
|
(199)
|
(197)
|
(218)
|
(230)
|
(247)
|
(248)
|
(239)
|
(211)
|
(159)
|
(125)
|
(124)
|
(130)
|
(143)
|
(273)
|
(256)
|
(256)
|
(357)
|
(207)
|
(193)
|
(164)
|
(100)
|
(105)
|
(105)
|
(108)
|
(224)
|
(219)
|
(219)
|
(217)
|
(29)
|
(34)
|
(36)
|
(38)
|
(38)
|
(44)
|
(45)
|
(46)
|
|
Other Items |
(133)
|
(108)
|
(64)
|
8
|
56
|
73
|
43
|
17
|
19
|
36
|
37
|
23
|
3
|
(40)
|
(39)
|
(28)
|
(12)
|
10
|
17
|
18
|
(285)
|
(300)
|
(247)
|
(213)
|
97
|
100
|
116
|
86
|
56
|
45
|
202
|
1 170
|
1 133
|
1 140
|
901
|
(62)
|
(27)
|
(27)
|
(28)
|
(35)
|
(3)
|
|
Cash from Investing Activities |
(238)
N/A
|
(239)
0%
|
(228)
+4%
|
(161)
+29%
|
(131)
+19%
|
(126)
+4%
|
(154)
-23%
|
(201)
-30%
|
(211)
-5%
|
(210)
+0%
|
(212)
-1%
|
(216)
-2%
|
(209)
+3%
|
(199)
+5%
|
(165)
+17%
|
(152)
+8%
|
(142)
+7%
|
(133)
+6%
|
(256)
-93%
|
(238)
+7%
|
(541)
-127%
|
(657)
-21%
|
(454)
+31%
|
(406)
+11%
|
(67)
+84%
|
(1)
+99%
|
12
N/A
|
(19)
N/A
|
(52)
-170%
|
(179)
-242%
|
(17)
+90%
|
951
N/A
|
916
-4%
|
1 111
+21%
|
867
-22%
|
(97)
N/A
|
(65)
+34%
|
(66)
-2%
|
(72)
-10%
|
(80)
-11%
|
(49)
+40%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
8
|
3
|
3
|
3
|
(1)
|
(0)
|
(1)
|
(12)
|
(25)
|
(23)
|
(21)
|
(7)
|
2
|
2
|
0
|
(4)
|
(9)
|
(11)
|
(18)
|
(20)
|
(26)
|
(24)
|
(25)
|
(40)
|
(89)
|
(99)
|
(116)
|
(133)
|
(134)
|
(224)
|
(393)
|
(801)
|
(1 134)
|
(1 164)
|
(1 020)
|
(604)
|
(246)
|
(163)
|
(148)
|
(137)
|
(126)
|
|
Net Issuance of Debt |
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
18
|
5
|
18
|
(7)
|
(32)
|
(19)
|
(32)
|
(7)
|
(7)
|
(7)
|
(7)
|
185
|
195
|
196
|
83
|
(116)
|
(132)
|
(140)
|
(33)
|
(33)
|
2
|
(33)
|
(108)
|
(99)
|
(126)
|
(83)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
7
|
8
|
8
|
8
|
4
|
4
|
4
|
4
|
1
|
0
|
0
|
(0)
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
9
N/A
|
4
-54%
|
4
N/A
|
3
-17%
|
(4)
N/A
|
(3)
+18%
|
(4)
-13%
|
(15)
-334%
|
(32)
-110%
|
(5)
+84%
|
(16)
-216%
|
11
N/A
|
6
-48%
|
(20)
N/A
|
(9)
+57%
|
(36)
-315%
|
(15)
+57%
|
(18)
-18%
|
(25)
-37%
|
(27)
-7%
|
157
N/A
|
168
+7%
|
170
+1%
|
40
-76%
|
(205)
N/A
|
(231)
-13%
|
(256)
-11%
|
(166)
+35%
|
(167)
-1%
|
(222)
-33%
|
(427)
-92%
|
(909)
-113%
|
(1 234)
-36%
|
(1 290)
-5%
|
(1 103)
+15%
|
(604)
+45%
|
(246)
+59%
|
(163)
+34%
|
(148)
+9%
|
(137)
+8%
|
(126)
+8%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(89)
N/A
|
(71)
+20%
|
(51)
+28%
|
9
N/A
|
47
+400%
|
31
-35%
|
22
-29%
|
(42)
N/A
|
(50)
-19%
|
(11)
+79%
|
(9)
+15%
|
33
N/A
|
38
+17%
|
21
-45%
|
102
+389%
|
117
+15%
|
157
+34%
|
76
-52%
|
(149)
N/A
|
(66)
+56%
|
(227)
-244%
|
(156)
+31%
|
14
N/A
|
(60)
N/A
|
44
N/A
|
107
+144%
|
47
-56%
|
123
+162%
|
93
-24%
|
(103)
N/A
|
(106)
-3%
|
355
N/A
|
(24)
N/A
|
70
N/A
|
(21)
N/A
|
(481)
-2 176%
|
(97)
+80%
|
4
N/A
|
17
+382%
|
26
+53%
|
91
+250%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
36
N/A
|
33
-7%
|
9
-73%
|
(2)
N/A
|
(6)
-250%
|
(39)
-600%
|
(18)
+55%
|
(44)
-149%
|
(38)
+16%
|
(42)
-12%
|
(30)
+29%
|
(1)
+96%
|
30
N/A
|
81
+170%
|
150
+85%
|
181
+21%
|
185
+2%
|
84
-55%
|
(142)
N/A
|
(57)
+60%
|
(99)
-73%
|
(24)
+76%
|
91
N/A
|
114
+25%
|
152
+33%
|
238
+57%
|
187
-22%
|
204
+9%
|
205
+1%
|
75
-64%
|
118
+59%
|
94
-21%
|
76
-19%
|
220
+189%
|
180
-18%
|
185
+3%
|
176
-5%
|
193
+10%
|
194
+0%
|
198
+2%
|
220
+11%
|