CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE PREFERRED UNITS AND MEMBERS DEFICIT/ STOCKHOLDERS EQUITY - USD ($) | Total | Additional Paid-in Capital | Members' Equity | Retained Deficit | Noncontrolling Interest | Redeemable Preferred Units | Class A Common Units | Class B Common Units | Class A Common Stock | Class B Common Stock | Class C Common Stock |
Beginning Balances at Dec. 31, 2018 | | $ 41,400,000 | | | $ 154,400,000 | $ (113,300,000) | | | | $ 300,000 | | | |
Temporary Equity, Beginning Balance at Dec. 31, 2018 | | | | | | | | $ 43,000,000 | | | | | |
Beginning Balance, shares at Dec. 31, 2018 | | | | | | | | | 100,000 | 1,010 | | | |
Temporary Equity, Beginning Balance, shares at Dec. 31, 2018 | | | | | | | | 430 | | | | | |
Temporary Equity, Ending Balance at Mar. 31, 2019 | | | | | | | | $ 43,000,000 | | | | | |
Temporary Equity, Ending Balance, shares at Mar. 31, 2019 | | | | | | | | 430 | | | | | |
Net loss | | (13,500,000) | | | | (13,500,000) | | | | | | | |
Preferred return on redeemable preferred units | | (1,200,000) | | | (1,200,000) | | | | | | | | |
Cumulative effect of ASC 606 adoption | | (7,000,000) | | | | (7,000,000) | | | | | | | |
Ending Balances at Mar. 31, 2019 | | 19,700,000 | | | 153,200,000 | (133,800,000) | | | | $ 300,000 | | | |
Ending Balance, shares at Mar. 31, 2019 | | | | | | | | | 100,000 | 1,010 | | | |
Beginning Balances at Dec. 31, 2018 | | 41,400,000 | | | 154,400,000 | (113,300,000) | | | | $ 300,000 | | | |
Temporary Equity, Beginning Balance at Dec. 31, 2018 | | | | | | | | $ 43,000,000 | | | | | |
Beginning Balance, shares at Dec. 31, 2018 | | | | | | | | | 100,000 | 1,010 | | | |
Temporary Equity, Beginning Balance, shares at Dec. 31, 2018 | | | | | | | | 430 | | | | | |
Temporary Equity, Ending Balance at Sep. 30, 2019 | | | | | | | | $ 43,000,000 | | | | | |
Temporary Equity, Ending Balance, shares at Sep. 30, 2019 | | | | | | | | 430 | | | | | |
Net loss | [1] | (44,300,000) | | | | | | | | | | | |
Ending Balances at Sep. 30, 2019 | | (13,900,000) | | | 150,400,000 | (164,600,000) | | | | $ 300,000 | | | |
Ending Balance, shares at Sep. 30, 2019 | | | | | | | | | 100,000 | 1,010 | | | |
Beginning Balances at Mar. 31, 2019 | | 19,700,000 | | | 153,200,000 | (133,800,000) | | | | $ 300,000 | | | |
Temporary Equity, Beginning Balance at Mar. 31, 2019 | | | | | | | | $ 43,000,000 | | | | | |
Beginning Balance, shares at Mar. 31, 2019 | | | | | | | | | 100,000 | 1,010 | | | |
Temporary Equity, Beginning Balance, shares at Mar. 31, 2019 | | | | | | | | 430 | | | | | |
Net loss | | (8,200,000) | | | | (8,200,000) | | | | | | | |
Temporary Equity, Ending Balance at Jun. 30, 2019 | | | | | | | | $ 43,000,000 | | | | | |
Temporary Equity, Ending Balance, shares at Jun. 30, 2019 | | | | | | | | 430 | | | | | |
Capital distributions | | (100,000) | | | (100,000) | | | | | | | | |
Preferred return on redeemable preferred units | | (1,300,000) | | | (1,300,000) | | | | | | | | |
Ending Balances at Jun. 30, 2019 | | 10,100,000 | | | 151,800,000 | (142,000,000) | | | | $ 300,000 | | | |
Ending Balance, shares at Jun. 30, 2019 | | | | | | | | | 100,000 | 1,010 | | | |
Temporary Equity, Ending Balance at Sep. 30, 2019 | | | | | | | | $ 43,000,000 | | | | | |
Temporary Equity, Ending Balance, shares at Sep. 30, 2019 | | | | | | | | 430 | | | | | |
Net loss | | (22,600,000) | [1] | | | (22,600,000) | | | | | | | |
Preferred return on redeemable preferred units | | (1,400,000) | | | (1,400,000) | | | | | | | | |
Ending Balances at Sep. 30, 2019 | | (13,900,000) | | | 150,400,000 | (164,600,000) | | | | $ 300,000 | | | |
Ending Balance, shares at Sep. 30, 2019 | | | | | | | | | 100,000 | 1,010 | | | |
Beginning Balances at Dec. 31, 2019 | | $ (28,900,000) | | | 149,200,000 | (178,400,000) | | | $ 0 | $ 300,000 | | | |
Beginning Balance, shares at Dec. 31, 2019 | | | | | | | | | 100,000 | 1,010 | | | |
Temporary Equity, Beginning Balance, shares at Dec. 31, 2019 | | 430 | | | | | | | | | | | |
Net loss | | $ (5,200,000) | | | | (5,200,000) | | | | | | | |
Capital distributions | | (100,000) | | | (100,000) | | | | | | | | |
Preferred return on redeemable preferred units | | (1,200,000) | | | (1,200,000) | | | | | | | | |
Ending Balances at Mar. 31, 2020 | | (35,400,000) | | | 147,900,000 | (183,600,000) | | | $ 0 | $ 300,000 | $ 0 | | |
Ending Balance, shares at Mar. 31, 2020 | | | | | | | | | 100,000 | 1,010 | | | |
Beginning Balances at Dec. 31, 2019 | | $ (28,900,000) | | | 149,200,000 | (178,400,000) | | | $ 0 | $ 300,000 | | | |
Beginning Balance, shares at Dec. 31, 2019 | | | | | | | | | 100,000 | 1,010 | | | |
Temporary Equity, Beginning Balance, shares at Dec. 31, 2019 | | 430 | | | | | | | | | | | |
Net loss | [2] | $ (84,200,000) | | | | | | | | | | | |
Temporary Equity, Ending Balance at Sep. 30, 2020 | | | | | | | | $ 0 | | | | | |
Temporary Equity, Ending Balance, shares at Sep. 30, 2020 | | 0 | | | | | | 0 | | | | | |
Net loss | [1] | $ (90,100,000) | | | | | | | | | | | |
Ending Balances at Sep. 30, 2020 | | 557,500,000 | | $ 572,600,000 | | (262,600,000) | $ 247,500,000 | | | | | | |
Ending Balance, shares at Sep. 30, 2020 | | | | | | | | | | | 28,550,026 | 35,567,488 | 15,920,291 |
Beginning Balances at Mar. 31, 2020 | | (35,400,000) | | | 147,900,000 | (183,600,000) | | | $ 0 | $ 300,000 | $ 0 | | |
Net loss prior to Reorganization Transactions, IPO and concurrent private placement | | (72,900,000) | | | | (72,900,000) | | | | | | | |
Beginning Balance, shares at Mar. 31, 2020 | | | | | | | | | 100,000 | 1,010 | | | |
Capital distributions | | (400,000) | | | (400,000) | | | | | | | | |
Preferred return on redeemable preferred units | | (900,000) | | | (900,000) | | | | | | | | |
Balances at June 4, 2020 prior to Reorganization Transactions, IPO and concurrent private placement at Jun. 04, 2020 | | (109,600,000) | | | 146,600,000 | (256,500,000) | | | | $ 300,000 | | | |
Balances at June 4, 2020 prior to Reorganization Transactions, IPO and concurrent private placement, shares at Jun. 04, 2020 | | | | | | | | | 100,000 | 1,010 | | | |
Temporary Equity, Balances prior to Reorganization Transactions, IPO and concurrent private placement at Jun. 04, 2020 at Jun. 04, 2020 | | | | | | | | $ 43,000,000 | | | | | |
Temporary Equity, Balances prior to Reorganization Transactions, IPO and concurrent private placement, shares at Jun. 04, 2020 at Jun. 04, 2020 | | | | | | | | 430 | | | | | |
Reorganization transactions | | 43,000,000 | | 189,900,000 | $ (146,600,000) | | | | | $ (300,000) | | | |
Reorganization transactions, shares | | | | | | | | | (100,000) | (1,010) | 528,150 | 39,204,989 | 15,513,817 |
Preferred dividends settled with LLC interests | | 2,300,000 | | 2,300,000 | | | | | | | | | |
Issuance of Class A common stock in connection with Follow-on Offering | | 463,800,000 | | 463,800,000 | | | | | | | | | |
Issuance of common stock in IPO and concurrent private placement, shares | | | | | | | | | | | 17,250,000 | | 4,625,346 |
Allocation of equity to noncontrolling interests | | | | (211,500,000) | | | 211,500,000 | | | | | | |
Issuance of common stock for change of control contingent liabilities | | 21,100,000 | | 21,100,000 | | | | | | | | | |
Issuance of common stock for change of control contingent liabilities, shares | | | | | | | | | | | 915,503 | | |
Issuance of restricted stock units for change of control contingent liabilities | | 2,100,000 | | 2,100,000 | | | | | | | | | |
Equity-based compensation | | 50,000,000 | | 50,000,000 | | | | | | | | | |
Net loss subsequent to Reorganization Transactions, IPO and concurrent private placement | | (2,100,000) | | | | (1,100,000) | (1,000,000) | | | | | | |
Ending Balances at Jun. 30, 2020 | | $ 470,600,000 | | 517,700,000 | | (257,600,000) | 210,500,000 | | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 |
Ending Balance, shares at Jun. 30, 2020 | | | | | | | | | 0 | 0 | 18,693,653 | 39,204,989 | 20,139,163 |
Temporary equity reorganization transactions, value | | | | | | | | $ (43,000,000) | | | | | |
Temporary equity reorganization transactions, shares | | | | | | | | (430) | | | | | |
Temporary Equity, Ending Balance at Sep. 30, 2020 | | | | | | | | $ 0 | | | | | |
Temporary Equity, Ending Balance, shares at Sep. 30, 2020 | | 0 | | | | | | 0 | | | | | |
Net loss | | $ (12,000,000) | | | | | | | | | | | |
Ending Balances at Sep. 30, 2020 | | 557,500,000 | | 572,600,000 | | (262,600,000) | 247,500,000 | | | | | | |
Ending Balance, shares at Sep. 30, 2020 | | | | | | | | | | | 28,550,026 | 35,567,488 | 15,920,291 |
Beginning Balances at Jun. 30, 2020 | | 470,600,000 | | 517,700,000 | | (257,600,000) | 210,500,000 | | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 |
Beginning Balance, shares at Jun. 30, 2020 | | | | | | | | | 0 | 0 | 18,693,653 | 39,204,989 | 20,139,163 |
Net loss | [2] | (5,000,000) | | | | | | | | | | | |
Temporary Equity, Ending Balance at Sep. 30, 2020 | | | | | | | | $ 0 | | | | | |
Issuance of Class A common stock in connection with Follow-on Offering | | $ 91,800,000 | | 91,800,000 | | | | | | | $ 2,000,000 | | |
Temporary Equity, Ending Balance, shares at Sep. 30, 2020 | | 0 | | | | | | 0 | | | | | |
Allocation of equity to noncontrolling interests | | | | (45,700,000) | | | 45,700,000 | | | | | | |
Exchange of shares | | | | 3,800,000 | | | (3,800,000) | | | | | | |
Exchange of shares, shares | | | | | | | | | | | 7,856,373 | (3,637,501) | (4,218,872) |
Other | | $ (1,200,000) | | (1,200,000) | | | | | | | | | |
Equity-based compensation | | 6,200,000 | | 6,200,000 | | | | | | | | | |
Net loss | | (9,900,000) | [1] | | | (5,000,000) | (4,900,000) | | | | | | |
Ending Balances at Sep. 30, 2020 | | $ 557,500,000 | | $ 572,600,000 | | $ (262,600,000) | $ 247,500,000 | | | | | | |
Ending Balance, shares at Sep. 30, 2020 | | | | | | | | | | | 28,550,026 | 35,567,488 | 15,920,291 |
| |
[1] | Net loss is equal to comprehensive loss. | |
[2] | Net loss attributable Shift4 Payments, Inc. is equal to comprehensive loss attributable to Shift4 Payments, Inc. | |