Grand Canyon Education Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	219.9	216.17	226.23	204.99	184.68	260.34
Depreciation & Amortization	40.79	39.9	36.55	31.97	31.18	30.41
Stock-Based Compensation	13.61	13.64	14.23	13.2	12.64	11.53
Other Adjustments	13.68	17	1.06	-0.04	1.25	1.35
Change in Receivables	2.45	-1.33	-4.14	-1.4	-7.35	-2.86
Changes in Accounts Payable	2.59	-3.45	9.66	-3.11	-3.89	7.39
Changes in Accrued Expenses	2.57	2.19	4.25	-1.97	-1.02	4.15
Changes in Income Taxes Payable	-3.52	-7.11	-0.87	-0.45	4.76	0.51
Changes in Unearned Revenue	4.59	-	-	-	-0.01	0.01
Changes in Other Operating Activities	-1.21	-3.52	2.97	0.47	-1.41	0.29
Operating Cash Flow	294.07	273.49	289.96	243.66	220.82	313.12
Operating Cash Flow Growth	7.87%	-5.68%	19.00%	10.35%	-29.48%	1.39%
Capital Expenditures	-34.02	-34.84	-37.25	-44.54	-35.23	-28.88
Purchases of Intangible Assets	-0.06	-0.06	-0.41	-0.9	-0.4	-0.52
Purchases of Investments	-105.32	-242.72	-48.59	-98.85	-171.55	-246.34
Proceeds from Sale of Investments	111.17	55.53	147.62	63.82	110.04	1,227
Other Investing Activities	0.1	0.5	-	-	-	-
Investing Cash Flow	-27.63	-221.59	61.37	-80.47	-97.14	950.98
Long-Term Debt Repaid	-	-	-	-	-	-107.77
Net Long-Term Debt Issued (Repaid)	-	-	-	-	-	-107.77
Issuance of Common Stock	-	-	-	-	-	2.68
Repurchase of Common Stock	-314.81	-264.76	-173.18	-137.12	-604.21	-803.83
Net Common Stock Issued (Repurchased)	-314.81	-264.76	-173.18	-137.12	-604.21	-801.15
Financing Cash Flow	-314.81	-264.76	-173.18	-137.12	-604.21	-908.93
Net Cash Flow	-48.36	-212.86	178.15	26.07	-480.53	355.17
Free Cash Flow	260.04	238.65	252.71	199.13	185.59	284.24
Free Cash Flow Growth	8.97%	-5.56%	26.91%	7.29%	-34.71%	1.73%
FCF Margin	23.10%	21.58%	24.46%	20.72%	20.36%	31.70%
Free Cash Flow Per Share	9.41	8.52	8.63	6.61	5.76	6.47
Levered Free Cash Flow	231.7	209.34	241.56	187.36	179.04	166.46
Unlevered Free Cash Flow	221.29	198.57	229.2	179.13	177.03	235.65

SEC Filings: 10-K · 10-Q