Annual Financials for Carvana Co. Cl A
Operating Activities
Fiscal year is January-December. All values USD millions. |
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Net Income before Extraordinaries |
(254.75M) | (364.64M) | (462.22M) | (287M) | (2.89B) | |
Net Income Growth |
- | -43.14% | -26.76% | 37.91% | -908.36% | |
Depreciation, Depletion & Amortization |
23.54M | 41.27M | 73.79M | 105M | 261M | |
Depreciation and Depletion |
22.44M | 39.67M | 72.19M | 103M | 245M | |
Amortization of Intangible Assets |
1.1M | 1.6M | 1.6M | 2M | 16M | |
Deferred Taxes & Investment Tax Credit |
- | - | - | - | - | |
Deferred Taxes |
- | - | - | - | - | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
(36.3M) | (142.3M) | 12.96M | (330M) | (84M) | |
Funds from Operations |
(267.51M) | (465.67M) | (375.48M) | (512M) | (2.72B) | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(146.83M) | (291.46M) | (232.94M) | (2.08B) | 1.39B | |
Receivables |
(19.21M) | (9.74M) | (43M) | (148M) | 145M | |
Accounts Payable |
68.55M | 97.91M | 94.18M | 247M | (46M) | |
Other Assets/Liabilities |
(13.1M) | (34.77M) | (20.8M) | (95M) | (60M) | |
Net Operating Cash Flow |
(414.34M) | (757.13M) | (608.41M) | (2.59B) | (1.32B) | |
Net Operating Cash Flow Growth |
- | -82.73% | 19.64% | -326.36% | 48.96% | |
Net Operating Cash Flow / Sales |
-21.19% | -19.22% | -10.89% | -20.24% | -9.73% | |
Investing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Capital Expenditures |
(143.67M) | (230.54M) | (359.8M) | (557M) | (512M) | |
Capital Expenditures (Fixed Assets) |
(143.67M) | (230.54M) | (359.8M) | (557M) | (512M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -60.47% | -56.07% | -54.81% | 8.08% | |
Capital Expenditures / Sales |
-7.35% | -5.85% | -6.44% | -4.35% | -3.76% | |
Net Assets from Acquisitions |
(6.67M) | - | - | - | (2.2B) | |
Sale of Fixed Assets & Businesses |
- | - | - | - | 44M | |
Purchase/Sale of Investments |
- | - | 13.88M | (70M) | 81M | |
Purchase of Investments |
- | - | - | (126M) | - | |
Sale/Maturity of Investments |
- | - | 13.88M | 56M | 81M | |
Other Uses |
- | - | - | - | - | |
Other Sources |
- | 2.8M | - | - | - | |
Net Investing Cash Flow |
(150.34M) | (227.74M) | (345.93M) | (627M) | (2.58B) | |
Net Investing Cash Flow Growth |
- | -51.48% | -51.90% | -81.25% | -311.96% | |
Net Investing Cash Flow / Sales |
-7.69% | -5.78% | -6.19% | -4.89% | -18.99% | |
Financing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Cash Dividends Paid - Total |
(4.62M) | - | - | - | - | |
Common Dividends |
- | - | - | - | - | |
Preferred Dividends |
(4.62M) | - | - | - | - | |
Change in Capital Stock |
173.07M | 299.31M | 1.06B | - | 1.23B | |
Repurchase of Common & Preferred Stk. |
- | - | - | - | - | |
Sale of Common & Preferred Stock |
173.07M | 299.31M | 1.06B | - | 1.23B | |
Proceeds from Stock Options |
172.28M | 297.61M | 1.06B | - | 1.23B | |
Other Proceeds from Sale of Stock |
795,000 | 1.7M | 5.42M | - | 4M | |
Issuance/Reduction of Debt, Net |
300.32M | 721.15M | 123.78M | 3.57B | 2.68B | |
Change in Current Debt |
(51.83M) | 266.5M | (529.02M) | 2.01B | (519M) | |
Change in Long-Term Debt |
352.15M | 454.64M | 652.8M | 1.55B | 3.2B | |
Issuance of Long-Term Debt |
387.67M | 470.33M | 1.31B | 1.63B | 3.36B | |
Reduction in Long-Term Debt |
(35.52M) | (15.68M) | (653.59M) | (73M) | (165M) | |
Other Funds |
(2.51M) | (5.83M) | (23.15M) | (38M) | (8M) | |
Other Uses |
(2.51M) | (5.83M) | (23.15M) | (40M) | (8M) | |
Other Sources |
- | - | - | 2M | - | |
Net Financing Cash Flow |
466.26M | 1.01B | 1.16B | 3.53B | 3.9B | |
Net Financing Cash Flow Growth |
- | 117.61% | 14.82% | 202.84% | 10.52% | |
Net Financing Cash Flow / Sales |
23.84% | 25.75% | 20.85% | 27.53% | 28.66% | |
Exchange Rate Effect |
- | - | - | - | - | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
(98.41M) | 29.75M | 210.65M | 307M | (8M) | |
Free Cash Flow |
(558.01M) | (987.67M) | (968.21M) | (3.15B) | (1.84B) | |
Free Cash Flow Growth |
- | -77.00% | 1.97% | -225.44% | 41.73% | |
Free Cash Flow Yield |
- | - | - | - | -384.16% | NA |