Grand Canyon Statements
LO
Grand Canyon Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
227.46
100
119.11
52.4
108.36
47.6
—
0
62.431
27.4
64.536
28.4
43.819
19.3
4.11
1.8
—
0
46.829
20.6
11.951
5.3
34.878
15.3
1.186
29.415
274.68
100
122.01
44.4
152.67
55.6
—
0
66.083
24.1
68.188
24.8
84.478
30.8
3.727
1.4
—
0
88.205
32.1
20.195
7.4
68.01
24.8
2.295
29.639
278.28
100
121.98
43.8
156.3
56.2
—
0
56.4
20.3
58.504
21
97.799
35.1
2.964
1.1
—
0
100.76
36.2
20.054
7.2
80.709
29
2.712
29.757
221.91
100
113
50.9
108.92
49.1
—
0
65.272
29.4
67.377
30.4
41.538
18.7
2.738
1.2
—
0
44.276
20
8.537
3.8
35.739
16.1
1.195
29.912
210.58
100
111.35
52.9
99.228
47.1
—
0
61.681
29.3
63.786
30.3
35.442
16.8
2.583
1.2
—
0
38.025
18.1
9.052
4.3
28.973
13.8
0.957
30.287
250.13
100
110.86
44.3
139.26
55.7
—
0
62.682
25.1
64.787
25.9
74.477
29.8
2.134
0.9
—
0
76.611
30.6
17.047
6.8
59.564
23.8
1.944
30.638
258.7
100
110.9
42.9
147.8
57.1
—
0
55.021
21.3
57.125
22.1
90.678
35.1
1.33
0.5
—
0
92.008
35.6
20.981
8.1
71.027
27.5
2.304
30.821
208.72
100
104.88
50.2
103.84
49.8
—
0
66.227
31.7
68.332
32.7
35.512
17
0.745
0.4
—
0
36.257
17.4
6.249
3
30.008
14.4
0.956
31.387
199.75
100
104.21
52.2
95.539
47.8
—
0
59.589
29.8
61.694
30.9
33.845
16.9
0.339
0.2
—
0
34.184
17.1
8.622
4.3
25.562
12.8
0.802
31.877
244.13
100
103.82
42.5
140.31
57.5
—
0
60.744
24.9
62.849
25.7
77.465
31.7
0.205
0.08
—
0
77.67
31.8
19.592
8
58.078
23.8
1.664
34.901
251.38
100
95.614
38
155.76
62
—
0
51.258
20.4
53.362
21.2
102.4
40.7
6.472
2.6
—
0
108.87
43.3
23.759
9.5
85.113
33.9
2.148
39.62
206.77
100
97.745
47.3
109.02
52.7
—
0
61.601
29.8
63.706
30.8
45.316
21.9
14.508
7
—
0
59.824
28.9
12.166
5.9
47.658
23
1.076
44.298
201.49
100
94.608
47
106.88
53
—
0
54.526
27.1
56.631
28.1
50.248
24.9
14.248
7.1
—
0
64.496
32
15.035
7.5
49.461
24.5
1.085
45.582
236.9
100
—
0
—
0
—
0
150.6
63.6
152.7
64.5
84.2
35.5
13.9
5.9
—
0
98.1
41.4
20
8.4
78.1
33
1.69
46.3
238.3
100
—
0
—
0
—
0
138.9
58.3
141
59.2
97.3
40.8
14.1
5.9
—
0
111.4
46.7
24.7
10.4
86.8
36.4
1.86
46.7
198.4
100
—
0
—
0
—
0
145.2
73.2
147.3
74.2
51
25.7
14.1
7.1
—
0
65.2
32.9
13.1
6.6
52
26.2
1.11
47.1
185.8
100
—
0
—
0
—
0
135.4
72.9
137.5
74
48.3
26
14
7.5
—
0
62.4
33.6
15.3
8.2
47
25.3
1
47.2
221.7
100
—
0
—
0
—
0
138.8
62.6
140.9
63.6
80.8
36.4
13.4
6
—
0
94.2
42.5
22.8
10.3
71.4
32.2
1.49
47.8
213.2
100
—
0
—
0
—
0
129.1
60.6
131.3
61.6
82
38.5
12.3
5.8
—
0
94.2
44.2
17.6
8.3
76.7
36
1.59
48.1
193.3
100
—
0
—
0
—
0
131.4
68
133.6
69.1
59.7
30.9
13.6
7
—
0
73.3
37.9
15.2
7.9
58.2
30.1
1.2
48.3
174.8
100
—
0
—
0
—
0
121.8
69.7
123.9
70.9
50.9
29.1
14.2
8.1
—
0
65.2
37.3
14.1
8.1
51.1
29.2
1.06
48.3
197.3
100
—
0
—
0
—
0
119.1
60.4
120.8
61.2
76.5
38.8
12.3
6.2
—
0
84.7
42.9
11.5
5.8
73.2
37.1
1.52
48.3
177.5
100
—
0
—
0
—
0
96.6
54.4
96.6
54.4
80.9
45.6
13.6
7.7
—
0
93.8
52.8
18.3
10.3
75.5
42.5
1.56
48.4
155.5
100
—
0
—
0
—
0
110.4
71
110.4
71
45
28.9
13.1
8.4
—
0
42.5
27.3
8.7
5.6
33.8
21.7
0.7
48.4
236.8
100
102.2
43.2
134.6
56.8
—
0
76.1
32.1
76.1
32.1
58.5
24.7
1.5
0.6
—
0
60
25.3
14
5.9
46
19.4
0.95
48.4
275.7
100
111
40.3
164.7
59.7
—
0
74.6
27.1
74.6
27.1
90.1
32.7
0.6
0.2
—
0
90.7
32.9
17
6.2
73.7
26.7
1.52
48.4
271.4
108.9
162.5
—
71.1
71.2
91.3
0.2
—
91.6
34
68.3
1.41
48.3
236.2
104.3
131.9
—
72.2
72.2
59.7
0.9
—
60.6
21.3
39.3
0.81
48.3
218.3
95
123.3
—
68.2
68.2
55.1
0.2
—
55.3
15.5
39.8
0.83
48.2
248.2
102.6
145.6
—
69
69
76.6
-0.6
—
76.1
20.1
55.9
1.16
48.1
244.7
102.1
142.6
—
65.7
65.7
76.9
-0.3
—
76.4
28.4
48
1.01
47.5
210.4
91.7
118.7
—
68.3
68.3
50.5
-2.6
—
44.4
15.2
29.2
0.62
47.2
191.3
84.6
106.7
—
61.9
61.9
44.7
0.1
—
44.9
17.3
27.6
0.59
47
227
94.7
132.3
—
63.6
63.6
68.7
1.7
—
70.4
26.7
43.7
0.93
46.9
216
92.4
123.5
—
60.4
60.4
63.1
-1.1
—
62
23.9
38.1
0.81
47.3
193.4
83.2
110.2
—
61.2
61.2
49
-0.1
—
48.9
15.5
33.3
0.7
47.3
174.7
75.4
99.4
—
57.1
57.1
42.3
—
—
42.2
16.5
25.8
0.55
47.3
194.1
78.7
115.4
—
59.5
59.4
56
-0.1
—
55.9
21.7
34.2
0.72
47.2
190
78.6
111.4
—
57.9
57.8
53.5
—
—
53.5
20.4
33.1
0.7
47.1
175.1
71.7
103.3
—
57.4
57.4
46
-0.5
—
45.4
16.4
29
0.62
47.1
158.6
67.8
90.7
—
52.9
52.9
37.9
-0.2
—
37.7
14.7
23.1
0.49
47
167.4
70.7
96.8
—
53.3
53.3
43.4
-0.4
—
43.1
16.8
26.3
0.56
46.8
162.4
68
94.5
—
53.6
53.6
40.9
-0.5
—
40.4
14.2
26.2
0.56
46.7
152.4
64.7
87.7
—
50.4
50.4
37.3
1
—
38.3
15.7
22.5
0.49
46.4
141.5
61.7
79.7
—
48.2
48.3
31.5
-0.4
—
31.1
12
19.1
0.42
45.9
142
60
82
—
48.4
48.4
33.6
1.5
—
35.2
14.2
20.9
0.46
45.4
141.3
58.8
82.5
—
49.2
49.3
33.2
-0.2
—
33
12.1
20.9
0.461
45.3