PHOENIX, Feb. 20, 2014 /PRNewswire/ -- Grand Canyon Education, Inc. (NASDAQ: LOPE), a regionally accredited provider of postsecondary education services focused on offering graduate and undergraduate degree programs in its core disciplines of education, healthcare, business and liberal arts, today announced financial results for the quarter ended December 31, 2013.

For the three months ended December 31, 2013:


    --  Net revenue increased 15.0% to $162.4 million for the fourth quarter of
        2013, compared to $141.3 million for the fourth quarter of 2012.
    --  At December 31, 2013, our enrollment was 59,658, an increase of 14.1%
        from our enrollment of 52,292 at December 31, 2012.  Ground enrollment
        increased 32.6% to 10,078 from enrollment of 7,602 at December 31, 2012.
        Online enrollment increased 10.9% to 49,580 from enrollment of 44,690 at
        December 31, 2012.
    --  Operating income for the fourth quarter of 2013 was $40.9 million, an
        increase of 22.9% as compared to $33.2 million for the same period in
        2012. The operating margin for the fourth quarter of 2013 was 25.2%,
        compared to 23.5% for the same period in 2012.  Excluding contributions
        made in lieu of state income taxes recorded during the periods,
        operating income would have been $43.4 million and $35.2 million for the
        fourth quarter of 2013 and 2012, respectively and operating margin was
        26.7% and 24.9% respectively.
    --  Adjusted EBITDA increased 20.4% to $52.5 million for the fourth quarter
        of 2013, compared to $43.6 million for the same period in 2012.
    --  The tax rate in the fourth quarter of 2013 was 35.2% compared to 36.7%
        in the fourth quarter of 2012.  The low effective tax rates in the
        fourth quarters of both 2013 and 2012 were primarily due to the
        University making contributions of $2.5 million in 2013 and $2.0 million
        in 2012 to school tuition organizations in lieu of state income taxes,
        which had the effect of increasing operating expenses and decreasing
        income tax expenses.  Excluding contributions made in lieu of state
        income taxes recorded during the period, the effective tax rate would
        have been 39.0% and 40.3% for the fourth quarter of 2013 and 2012,
        respectively.
    --  Net income increased 25.1% to $26.2 million for the fourth quarter of
        2013, compared to $20.9 million for the same period in 2012.
    --  Diluted net income per share was $0.56 for the fourth quarter of 2013,
        compared to $0.46 for the same period in 2012.

For the year ended December 31, 2013:


    --  Net revenue increased 17.0% to $598.3 million for the year ended
        December 31, 2013, compared to $511.3 million for the year ended
        December 31, 2012.
    --  Operating income for the year ended December 31, 2013 was $143.3
        million, an increase of 25.6% as compared to $114.1 million for the same
        period in 2012. The operating margin for the year ended December 31,
        2013 was 23.9%, compared to 22.3% for the same period in 2012. 
        Excluding the contributions we made in lieu of state income taxes,
        operating income and operating margin for the year ended December 31,
        2013 would have been $145.8 million and 24.4%, respectively.  Excluding
        the contributions we made in lieu of state income taxes, operating
        income and operating margin for the year ended December 31, 2012 would
        have been $116.1 million and 22.7%, respectively.
    --  Adjusted EBITDA increased 23.7% to $185.1 million for the year ended
        December 31, 2013, compared to $149.6 million for the same period in
        2012.
    --  The tax rate for the years ended December 31, 2013 and 2012 was 38.8%
        for both of the years.  Excluding contributions made in lieu of state
        income taxes recorded during the period, the effective tax rate would
        have been 39.8% for both the years ended December 31, 2013 and 2012.
    --  Net income increased 27.7% to $88.7 million for the year ended December
        31, 2013, compared to $69.4 million for the same period in 2012.
    --  Diluted net income per share was $1.92 for the year ended December 31,
        2013, compared to $1.53 for the same period in 2012.

Balance Sheet and Cash Flow

As of December 31, 2013, the University had unrestricted cash and cash equivalents and investments of $164.2 million compared to $105.1 million at December 31, 2012 and restricted cash and cash equivalents at December 31, 2013 and December 31, 2012 of $64.4 million and $56.2 million, respectively.

The University generated $118.4 million in cash from operating activities for the year ended December 31, 2013 compared to $144.2 million for the same period in 2012. The decrease in cash generated from operating activities between the years ended December 31, 2013 and 2012 is primarily due to the timing of income tax and employee related payments and changes in student deposits and our working capital.

Net cash used in investing activities was $172.5 million and $131.5 million for the years ended December 31, 2013 and 2012, respectively. Our cash used in investing activities during 2013 was primarily related to the purchase of short-term investments and property and equipment, partially offset by proceeds received from the settlement of a note receivable and proceeds from the sale or maturity of short-term investments. Purchases of short-term investments, net of proceeds of these investments, was $108.4 million during the year ended December 31, 2013. Capital expenditures were $78.9 million and $97.7 million for the years ended December 31, 2013 and 2012, respectively. In 2013, capital expenditures primarily consisted of ground campus building projects including the construction costs for two additional dormitories and an expansion of our student union, which includes additional food services and library space to support our growing traditional student enrollment as well as purchases of computer equipment, other internal use software projects and furniture and equipment to support our increasing employee headcount. Also in late fall 2013 we commenced construction on an additional classroom building and a 1,000 bed residence hall to increase our capacity on the Phoenix, Arizona campus.In addition, during 2013 we spent $14.5 million to refurbish a building that is located less than two miles from our Phoenix, Arizona campus and is being used as office space for our employees. In 2012, capital expenditures primarily consisted of construction costs associated with two additional dormitories, an Arts and Science classroom building, a remodel of our student union, and a parking garage to support our increasing traditional student enrollment as well as purchases of computer equipment, internal use software projects and furniture and equipment. Also in 2012, we purchased an on campus dormitory that was previously leased. In the first half of 2014, we expect to complete construction on the new classroom building, a residence hall, and a second parking garage. In the second half of 2014 we will start construction on an additional classroom building that will be dedicated to our new Engineering and Information Technology programs, an additional residence hall that will accommodate another 1,000 students, and a new bookstore. In addition, in the Spring of 2014 we will begin construction of our Mesa, Arizona campus. The University currently has plans to spend approximately $170 million in the next two years in infrastructure and construction costs for the Mesa, Arizona campus which we believe will bring this new campus to a capacity of 5,000 students. We anticipate capital expenditures in the next two years for the projects described above as well as for technology enhancements and equipment for our growing employee base will be approximately $300 million.

Net cash provided by financing activities was $4.8 million and $71.3 million for the years ended December 31, 2013 and 2012, respectively. During 2013 proceeds from the exercise of stock options of $16.3 million and excess tax benefits from share-based compensation of $4.5 million were partially offset by $9.3 million used to purchase treasury stock in accordance with the University's share repurchase program and principal payments on notes payable and capital leases totaling $6.7 million. During 2012, we received $99.2 million from our new credit facility, $8.0 million from the exercise of stock options partially offset by $15.2 million utilized to repurchase our common stock and $21.7 million used for payments on notes payable and capital lease obligations.

2014 Outlook by Quarter



    Q1 2014:                              Net revenue of
                                          $165.0 million;
                                          Target Operating
                                          Margin 24.7%;
                                          Diluted EPS of
                                          $0.51 using 47.0
                                          million diluted
                                          shares; student
                                          counts of 60,200

    Q2 2014:                              Net revenue of
                                          $154.5 million;
                                          Target Operating
                                          Margin 22.5%;
                                          Diluted EPS of
                                          $0.43 using 47.5
                                          million diluted
                                          shares; student
                                          counts of 55,700

    Q3 2014:                              Net revenue of
                                          $167.5 million;
                                          Target Operating
                                          Margin 24.7%;
                                          Diluted EPS of
                                          $0.51 using 47.8
                                          million diluted
                                          shares; student
                                          counts of 66,400

    Q4 2014:                              Net revenue of
                                          $181.0 million;
                                          Target Operating
                                          Margin 27.5%;
                                          Diluted EPS of
                                          $0.62 using 48.0
                                          million diluted
                                          shares; student
                                          counts of 66,200


    Full Year 2014:                       Net revenue of
                                          $668.0 million;
                                          Target Operating
                                          Margin 24.9%;
                                          Diluted EPS of
                                          $2.07 using 47.7
                                          million diluted
                                          shares

Forward-Looking Statements

This news release contains "forward-looking statements" which include information relating to future events, future financial performance, strategies expectations, competitive environment, regulation, and availability of resources. These forward-looking statements include, without limitation, statements regarding: projections, predictions, expectations, estimates, and forecasts as to our business, financial and operating results, and future economic performance; and statements of management's goals and objectives and other similar expressions concerning matters that are not historical facts. Words such as "may," "should," "could," "would," "predicts," "potential," "continue," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar expressions, as well as statements in future tense, identify forward-looking statements.

Forward-looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. Forward-looking statements are based on information available at the time those statements are made or management's good faith belief as of that time with respect to future events, and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements. Important factors that could cause such differences include, but are not limited to: our failure to comply with the extensive regulatory framework applicable to our industry, including Title IV of the Higher Education Act and the regulations thereunder, state laws and regulatory requirements, and accrediting commission requirements; the ability of our students to obtain federal Title IV funds, state financial aid, and private financing; risks associated with changes in applicable federal and state laws and regulations and accrediting commission standards, including pending rulemaking by the Department of Education; potential damage to our reputation or other adverse effects as a result of negative publicity in the media, in the industry or in connection with governmental reports or investigations or otherwise, affecting us or other companies in the for-profit postsecondary education sector; our ability to properly manage risks and challenges associated with potential acquisitions of, or investments in, new businesses, acquisitions of new properties, or the expansion of our campus to new locations; our ability to hire and train new, and develop and train existing, faculty and employees; the pace of growth of our enrollment; our ability to convert prospective students to enrolled students and to retain active students; our success in updating and expanding the content of existing programs and developing new programs in a cost-effective manner or on a timely basis; industry competition, including competition for qualified executives and other personnel; risks associated with the competitive environment for marketing our programs; failure on our part to keep up with advances in technology that could enhance the online experience for our students; the extent to which obligations under our loan agreement, including the need to comply with restrictive and financial covenants and to pay principal and interest payments, limits our ability to conduct our operations or seek new business opportunities; our ability to manage future growth effectively; general adverse economic conditions or other developments that affect job prospects in our core disciplines; and other factors discussed in reports on file with the Securities and Exchange Commission.

Forward-looking statements speak only as of the date the statements are made. You should not put undue reliance on any forward-looking statements. We assume no obligation to update forward-looking statements to reflect actual results, changes in assumptions, or changes in other factors affecting forward-looking information, except to the extent required by applicable securities laws. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.

Conference Call

Grand Canyon Education, Inc. will discuss its fourth quarter 2013 results and 2014 outlook during a conference call scheduled for today, February 20, 2014 at 4:30 p.m. Eastern time (ET). To participate in the live call, investors should dial 877-815-5362 (domestic and Canada) or 706-679-7806 (international), passcode 36746840 at 4:25 p.m. (ET). The Webcast will be available on the Grand Canyon Education, Inc. Web site at www.gcu.edu.

A replay of the call will be available approximately two hours following the conclusion of the call, at 855-859-2056 (domestic) or 404-537-3406 (international), passcode 36746840. It will also be archived at www.gcu.edu in the investor relations section for 60 days.

About Grand Canyon Education, Inc.

Grand Canyon Education, Inc. is a regionally accredited provider of postsecondary education services focused on offering graduate and undergraduate degree programs in its core disciplines of education, healthcare, business, and liberal arts. In addition to its online programs, it offers programs on ground at its approximately 133 acre traditional campus in Phoenix, Arizona and onsite at facilities we lease and at facilities owned by third party employers. Approximately 59,700 students were enrolled as of December 31, 2013. For more information about Grand Canyon Education, Inc., please visit http://www.gcu.edu.

____________

Grand Canyon Education, Inc. is regionally accredited by The Higher Learning Commission of the North Central Association of Colleges and Schools (NCA), http://www.ncahlc.org. Grand Canyon University, 3300 W. Camelback Road, Phoenix, AZ 85017, www.gcu.edu.



                                                       GRAND CANYON EDUCATION, INC.
                                                      Consolidated Income Statements


                                                                                             Three Months
                                                                                                Ended                Year Ended
                                                                                            December 31,            December 31,
                                                                                            ------------            ------------

                                                                                            2013            2012      2013         2012
                                                                                            ----            ----      ----         ----

    (In thousands, except per share data)                                            (Unaudited)     (Unaudited)
    ------------------------------------                                             ----------      ----------

    Net revenue                                                                         $162,443        $141,298  $598,335     $511,257

    Costs and expenses:

    Instructional costs and services                                                      67,971          58,819   254,419      220,403

    Admissions advisory and related, including $838 and $647 for the three
     months ended December 31, 2013 and 2012, respectively, and $3,412 and
     $2,313 for the year ended December 31, 2013 and 2012, respectively, to
     related parties                                                                      26,160          23,215    97,077       85,917

    Advertising                                                                           15,038          13,008    60,985       51,023

    Marketing and promotional                                                              1,527           1,313     5,644        4,360

    General and administrative                                                            10,870          11,696    36,934       35,502
                                                                                          ------          ------    ------       ------

    Total costs and expenses                                                             121,566         108,051   455,059      397,205
                                                                                         -------         -------   -------      -------

    Operating income                                                                      40,877          33,247   143,276      114,052

    Interest expense                                                                        (609)           (260)   (2,244)        (699)

    Interest and other income                                                                104              19     3,863           71
                                                                                             ---             ---     -----          ---

    Income before income taxes                                                            40,372          33,006   144,895      113,424

    Income tax expense                                                                    14,215          12,097    56,184       43,977
                                                                                          ------          ------    ------       ------

    Net income                                                                           $26,157         $20,909   $88,711      $69,447
                                                                                         =======         =======   =======      =======

    Earnings per share:

    Basic income per share                                                                 $0.58           $0.47     $1.98        $1.57
                                                                                           =====           =====     =====        =====

    Diluted income per share                                                               $0.56           $0.46     $1.92        $1.53
                                                                                           =====           =====     =====        =====

    Basic weighted average shares outstanding                                             45,026          44,167    44,731       44,332
                                                                                          ======          ======    ======       ======

    Diluted weighted average shares outstanding                                           46,712          45,364    46,131       45,251
                                                                                          ======          ======    ======       ======

GRAND CANYON EDUCATION, INC.

Adjusted EBITDA

Adjusted EBITDA is defined as net income plus interest expense net of interest income, plus income tax expense, and plus depreciation and amortization (EBITDA), as adjusted for (i) the amortization of prepaid royalty payments recorded in conjunction with a settlement of a dispute with our former owner; (ii) contributions to Arizona school tuition organizations in lieu of the payment of state income taxes, which we typically make in the fourth quarter of a fiscal year; (iii) share-based compensation and (iv) one-time, unusual charges or gains, such as litigation and regulatory reserves, exit or lease termination costs or the gain recognized on the settlement of the note receivable. We present Adjusted EBITDA because we consider it to be an important supplemental measure of our operating performance. We also make certain compensation decisions based, in part, on our operating performance, as measured by Adjusted EBITDA, and our loan agreement requires us to comply with covenants that include performance metrics substantially similar to Adjusted EBITDA. All of the adjustments made in our calculation of Adjusted EBITDA are adjustments to items that management does not consider to be reflective of our core operating performance. Management considers our core operating performance to be that which can be affected by our managers in any particular period through their management of the resources that affect our underlying revenue and profit generating operations during that period. Royalty expenses paid to our former owner, contributions made to Arizona school tuition organizations in lieu of the payment of state income taxes, share-based compensation, one time unusual charges or gains such as estimated litigation and regulatory reserves, exit costs, contract and lease termination fees, and the gain recognized on the settlement of notes receivable are not considered reflective of our core performance.

We believe Adjusted EBITDA allows us to compare our current operating results with corresponding historical periods and with the operational performance of other companies in our industry because it does not give effect to potential differences caused by variations in capital structures (affecting relative interest expense, including the impact of write-offs of deferred financing costs when companies refinance their indebtedness), tax positions (such as the impact on periods or companies of changes in effective tax rates or net operating losses), the book amortization of intangibles (affecting relative amortization expense), and other items that we do not consider reflective of underlying operating performance. We also present Adjusted EBITDA because we believe it is frequently used by securities analysts, investors, and other interested parties as a measure of performance.

In evaluating Adjusted EBITDA, investors should be aware that in the future we may incur expenses similar to the adjustments described above. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by expenses that are unusual, non-routine, or non-recurring. Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for net income, operating income, or any other performance measure derived in accordance with and reported under GAAP or as an alternative to cash flow from operating activities or as a measure of our liquidity. Some of these limitations are that it does not reflect:


    --  cash expenditures for capital expenditures or contractual commitments;
    --  changes in, or cash requirement for, our working capital requirements;
    --  interest expense, or the cash required to replace assets that are being
        depreciated or amortized; and
    --  the impact on our reported results of earnings or charges resulting from
        the items for which we make adjustments to our EBITDA, as described
        above and set forth in the table below.

In addition, other companies, including other companies in our industry, may calculate these measures differently than we do, limiting the usefulness of Adjusted EBITDA as a comparative measure. Because of these limitations, Adjusted EBITDA should not be considered as a substitute for net income, operating income, or any other performance measure derived in accordance with GAAP, or as an alternative to cash flow from operating activities or as a measure of our liquidity. We compensate for these limitations by relying primarily on our GAAP results and only use Adjusted EBITDA as a supplemental performance measure.

The following table provides a reconciliation of net income to Adjusted EBITDA, which is a non-GAAP measure for the periods indicated:



                           Three Months Ended              Year Ended
                              December 31,                December 31,
                              ------------                ------------

                             2013          2012         2013         2012
                             ----          ----         ----         ----

                                    (Unaudited, in thousands)

    Net income            $26,157       $20,909      $88,711      $69,447

    Plus: interest
     expense net of
     interest income          505           241        2,027          628

    Plus: income tax
     expense               14,215        12,097       56,184       43,977

    Plus: depreciation
     and amortization       6,761         6,065       25,141       21,627
                            -----         -----       ------       ------

    EBITDA                 47,638        39,312      172,063      135,679
                           ------        ------      -------      -------

    Plus: royalty to
     former owner              74            74          296          296

    Plus: contributions
     made in lieu of
     state income taxes     2,500         2,000        2,500        2,000

    Plus: estimated
     litigation and
     regulatory reserves        -           147        3,937        3,807

    Less: gain on
     proceeds received
     from note receivable       -             -       (3,646)           -

    Plus: share-based
     compensation           2,268         2,063        9,936        7,811
                            -----         -----        -----        -----

    Adjusted EBITDA       $52,480       $43,596     $185,086     $149,593
                          =======       =======     ========     ========


                                 Grand Canyon Education, Inc. Reports Fourth Quarter 2013 Results

                                                   GRAND CANYON EDUCATION, INC.

                                                   Consolidated Balance Sheets


                                                                                                        As of December 31,

    (In thousands, except par value)                                      2013                    2012
    -------------------------------                                       ----                    ----

                                                                   (Unaudited)
                                                                   -----------

                               ASSETS:

    Current assets

    Cash and cash equivalents                                          $55,824                $105,111

    Restricted cash and cash equivalents                                64,368                  55,964

    Investments                                                        108,420                       -

    Accounts receivable, net                                             7,217                   7,951

    Note receivable secured by real estate                                   -                  27,000

    Income taxes receivable                                              3,599                       -

    Deferred income taxes                                                5,159                   5,481

    Other current assets                                                19,116                  12,667
                                                                        ------                  ------

    Total current assets                                               263,703                 214,174

    Property and equipment, net                                        339,596                 269,162

    Restricted cash                                                          -                     225

    Prepaid royalties                                                    4,641                   5,299

    Goodwill                                                             2,941                   2,941

    Other assets                                                         5,219                   3,122
                                                                         -----                   -----

    Total assets                                                      $616,100                $494,923
                                                                      ========                ========


                LIABILITIES AND STOCKHOLDERS' EQUITY:

    Current liabilities

    Accounts payable                                                   $24,231                 $14,174

    Accrued compensation and benefits                                   20,093                  18,812

    Accrued liabilities                                                 14,554                  17,467

    Income taxes payable                                                     7                   8,704

    Student deposits                                                    66,772                  57,745

    Deferred revenue                                                    32,816                  28,614

    Due to related parties                                                 454                     523

    Current portion of capital lease obligations                            89                      87

    Current portion of notes payable                                     6,607                   6,601
                                                                         -----                   -----

    Total current liabilities                                          165,623                 152,727

    Capital lease obligations, less current portion                        497                     587

    Other noncurrent liabilities                                         6,811                   7,405

    Deferred income taxes, non-current                                  11,832                   7,045

    Notes payable, less current portion                                 86,493                  93,100
                                                                        ------                  ------

    Total liabilities                                                  271,256                 260,864
                                                                       -------                 -------

    Commitments and contingencies

    Stockholders' equity

    Preferred stock, $0.01 par value, 10,000 shares authorized; 0
     shares issued and outstanding at December 31, 2013 and 2012             -                       -

    Common stock, $0.01 par value, 100,000 shares authorized;
     48,890 and 47,136 shares issued and 46,045 and 44,716 shares
     outstanding at December 31, 2013 and 2012, respectively               489                     471

    Treasury stock, at cost, 2,845 and 2,420 shares of common
     stock at December 31, 2013 and 2012, respectively                 (48,432)               (39,136 )

    Additional paid-in capital                                         132,904                 102,133

    Accumulated other comprehensive income (loss)                          358                   (223 )

    Retained earnings                                                  259,525                 170,814
                                                                       -------                 -------

    Total stockholders' equity                                         344,844                 234,059
                                                                       -------                 -------

    Total liabilities and stockholders' equity                        $616,100                $494,923
                                                                      ========                ========


                                                                                                     
                    Grand Canyon Education, Inc. Reports Fourth Quarter 2013 Results
                                                                                                     
                                      GRAND CANYON EDUCATION, INC.
                                                                                                     
                                 Consolidated Statements of Cash Flows
                                                                                                                              
                                                                                                                              
                                                                                                     Year Ended December 31,
                                                                                                     -----------------------
                                                                                                                                
    (In thousands)                                                                                          2013          2012
    -------------                                                                                           ----          ----
                                                                                                                                
                                                                                                     (Unaudited)
                                                                                                     ----------
                                                                                                                                
    Cash flows provided by operating
     activities:
                                                                                                                                
    Net income                                                                                           $88,711       $69,447
                                                                                                                                
    Adjustments to reconcile net income
     to net cash provided by operating
     activities:
                                                                                                                                
    Share-based compensation                                                                               9,936         7,811
                                                                                                                                
    Excess tax benefits from share-based
     compensation                                                                                         (4,469)       (1,427)
                                                                                                                                
    Amortization of notes payable
     issuance costs                                                                                            -           244
                                                                                                                                
    Provision for bad debts                                                                               19,897        18,012
                                                                                                                                
    Depreciation and amortization                                                                         25,437        21,923
                                                                                                                                
    Gain on note receivable                                                                               (3,646)            -
                                                                                                                                
    Loss on asset disposal                                                                                     -         1,106
                                                                                                                                
    Deferred income taxes                                                                                  5,472          (518)
                                                                                                                                
    Changes in assets and liabilities
                                                                                                                                
    Restricted cash and cash equivalents                                                                  (8,404)          151
                                                                                                                                
    Accounts receivable                                                                                  (19,163)      (14,148)
                                                                                                                                
    Prepaid expenses and other                                                                           (7,316 )      (1,920 )
                                                                                                                                
    Due to/from related parties                                                                              (69)          296
                                                                                                                                
    Accounts payable                                                                                       8,563          (630)
                                                                                                                                
    Accrued liabilities                                                                                   (1,756)       15,719
                                                                                                                                
    Income taxes receivable/payable                                                                       (7,769)       20,593
                                                                                                                                
    Deferred rent                                                                                           (204)          503
                                                                                                                                
    Deferred revenue                                                                                       4,202         6,891
                                                                                                                                
    Student deposits                                                                                       9,027           143
                                                                                                           -----           ---
                                                                                                                                
    Net cash provided by operating
     activities                                                                                          118,449       144,196
                                                                                                         -------       -------
                                                                                                                                
    Cash flows used in investing
     activities:
                                                                                                                                
    Capital expenditures                                                                                 (78,948)    (97,653 )
                                                                                                                                
    Purchase of land and building related
     to off-site development                                                                            (14,542 )       (7,223)
                                                                                                                                
    Investment in note receivable secured
     by real estate                                                                                            -       (27,000)
                                                                                                                                
    Proceeds received from note
     receivable                                                                                           29,187             -
                                                                                                                                
    Restricted funds held for derivative
     collateral and legal matter                                                                             225           330
                                                                                                                                
    Purchases of investments                                                                            (168,953)            -
                                                                                                                                
    Proceeds from sale or maturity of
     investments                                                                                          60,533             -
                                                                                                          ------           ---
                                                                                                                                
    Net cash used in investing activities                                                               (172,498)    (131,546)
                                                                                                        --------      --------
                                                                                                                                
    Cash flows provided by financing
     activities:
                                                                                                                                
    Principal payments on notes payable
     and capital lease obligations                                                                       (6,689 )    (21,744 )
                                                                                                                                
    Proceeds from notes payable                                                                                -        99,210
                                                                                                                                
    Notes payable modification costs                                                                           -          (428)
                                                                                                                                
    Repurchase of common shares including
     share withheld in lieu of income
     taxes                                                                                                (9,296)    (15,242 )
                                                                                                                                
    Net proceeds from exercise of stock
     options                                                                                              16,278         8,049
                                                                                                                                
    Excess tax benefits from share-based
     compensation                                                                                          4,469         1,427
                                                                                                           -----         -----
                                                                                                                                
    Net cash provided by financing
     activities                                                                                            4,762        71,272
                                                                                                           -----        ------
                                                                                                                                
    Net (decrease) increase in cash and
     cash equivalents                                                                                    (49,287)       83,922
                                                                                                                                
    Cash and cash equivalents, beginning
     of year                                                                                             105,111        21,189
                                                                                                         -------        ------
                                                                                                                                
    Cash and cash equivalents, end of
     year                                                                                                $55,824      $105,111
                                                                                                         =======      ========
                                                                                                                                
    Supplemental disclosure of cash flow
     information
                                                                                                                                
    Cash paid during the year for
     interest                                                                                             $2,176          $606
                                                                                                                                
    Cash paid during the year for income
     taxes                                                                                               $59,892       $32,810
                                                                                                                                
    Cash received for income tax refunds                                                                    $728        $7,938
                                                                                                                                
    Supplemental disclosure of non-cash
     investing and financing activities
                                                                                                                                
    Purchases of property and equipment
     included in accounts payable and
     deferred rent                                                                                        $1,494        $3,291
                                                                                                                                
    Shortfall tax expense from share-
     based compensation                                                                                     $209          $283
                                                                                                                                
    Tax benefit of Spirit warrant
     intangible                                                                                             $267          $267

The following is a summary of our student enrollment at December 31, 2013 and December 31, 2012 by degree type and by instructional delivery method:



                    December 31, 2013(1)       December 31, 2012(1)
                     -------------------        -------------------

                        # of Students               % of Total         # of Students        % of Total
                        -------------               ----------         -------------        ----------

    Graduate degree
     (2)                                22,476                  37.7 %               19,395             37.1 %

    Undergraduate
     degree                             37,182                  62.3 %               32,897             62.9 %
                                        ------                  -----                ------             -----

    Total                               59,658                 100.0 %               52,292            100.0 %
                                        ======                 ======                ======            ======


                    December 31, 2013(1)       December 31, 2012(1)
                     -------------------        -------------------

                        # of Students               % of Total         # of Students        % of Total
                        -------------               ----------         -------------        ----------

    Online(3)                           49,580                  83.1 %               44,690             85.5 %

    Ground (4)                          10,078                  16.9 %                7,602             14.5 %
                                        ------                  -----                 -----             -----

    Total                               59,658                 100.0 %               52,292            100.0 %
                                        ======                 ======                ======            ======


    (1)      Enrollment at December 31,
             2013 and 2012 represents
             individual students who
             attended a course during
             the last two months of the
             calendar quarter.  Included
             in enrollment at December
             31, 2013 and 2012 are
             students pursuing non-
             degree certificates of 487
             and 440, respectively.  The
             December 31, 2012 amount
             also included 229 high
             school dual credit
             students.  We are no longer
             including these students in
             our enrollment.

    (2)      Includes 4,285 and 3,065
             students pursuing doctoral
             degrees at December 31,
             2013 and 2012,
             respectively.

    (3)      As of December 31, 2013 and
             2012, 43.5% and 41.9%,
             respectively, of our
             working adult students
             (online and professional
             studies students) were
             pursuing graduate or
             doctoral degrees.

    (4)      Includes our traditional on-
             campus students, as well as
             our professional studies
             students.

SOURCE Grand Canyon Education, Inc.