XML 18 R6.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Total
Restricted Stock Units
Car360
Follow-On Public Offering
Carvana Group
Class A Convertible Preferred Stock
Class A Common Stock
Restricted Stock Units
Preferred Stock
Class A Convertible Preferred Stock
Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
Restricted Stock Units
Common Stock
Class A Common Stock
Follow-On Public Offering
Common Stock
Class B Common Stock
Additional Paid-in Capital
Additional Paid-in Capital
Car360
Additional Paid-in Capital
Follow-On Public Offering
Additional Paid-in Capital
Carvana Group
Additional Paid-in Capital
Class A Convertible Preferred Stock
Accumulated Deficit
Non-controlling Interests
Non-controlling Interests
Car360
Non-controlling Interests
Follow-On Public Offering
Stockholders' Equity, beginning of the period (in shares) at Dec. 31, 2017               100,000 18,096,000     114,664,000                  
Stockholders' Equity, beginning of the period at Dec. 31, 2017 $ 279,544             $ 97,127 $ 18     $ 115 $ 41,375         $ (12,899) $ 153,808    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                          
Net loss (52,672)                                 (7,043) (45,629)    
Accretion of beneficial conversion feature on Class A convertible Preferred Stock               $ 1,380                 $ (1,380)        
Dividends on Class A Convertible Preferred Stock (1,345)                       (1,345)                
Exchanges of LLC Units (in shares)                 1,436,000     (1,341,000)                  
Exchanges of LLC Units                 $ 2     $ (2) 1,540           (1,540)    
Establishment of deferred tax assets related to increases in tax basis in Carvana Group         $ 7,484                     $ 7,484          
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group         (7,484)                     (7,484)          
Adjustments to non-controlling interests                 $ 2     $ (2) 1,540           (1,540)    
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)                 (20,000)                        
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (160)                       (160)                
Options exercised (in shares)                 4,000                        
Options exercised 63                       63                
Equity-based compensation 1,510                       1,510                
Stockholders' Equity, end of the period (in shares) at Mar. 31, 2018               100,000 19,516,000     113,323,000                  
Stockholders' Equity, end of the period at Mar. 31, 2018 226,940             $ 98,507 $ 20     $ 113 41,603         (19,942) 106,639    
Stockholders' Equity, beginning of the period (in shares) at Dec. 31, 2017               100,000 18,096,000     114,664,000                  
Stockholders' Equity, beginning of the period at Dec. 31, 2017 279,544             $ 97,127 $ 18     $ 115 41,375         (12,899) 153,808    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                          
Net loss (103,922)                                        
Accretion of beneficial conversion feature on Class A convertible Preferred Stock (1,380)         $ 1,400                              
Stockholders' Equity, end of the period (in shares) at Jun. 30, 2018               100,000 34,242,000     105,817,000                  
Stockholders' Equity, end of the period at Jun. 30, 2018 359,109             $ 98,507 $ 34     $ 106 95,008         (29,907) 195,361    
Stockholders' Equity, beginning of the period (in shares) at Mar. 31, 2018               100,000 19,516,000     113,323,000                  
Stockholders' Equity, beginning of the period at Mar. 31, 2018 226,940             $ 98,507 $ 20     $ 113 41,603         (19,942) 106,639    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                          
Net loss (51,250)                                 (9,965) (41,285)    
Accretion of beneficial conversion feature on Class A convertible Preferred Stock 0                                        
Dividends on Class A Convertible Preferred Stock (1,375)                       (1,375)                
Exchanges of LLC Units (in shares)                 8,133,000     (7,506,000)                  
Exchanges of LLC Units                 $ 7     $ (7) 11,052 $ 1,297 $ (132,375)       (11,052) $ (1,297) $ 132,375
Establishment of deferred tax assets related to increases in tax basis in Carvana Group         63,748                     63,748          
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group         (63,748)                     (63,748)          
Issuance of Class A common stock (in shares)                 6,600,000                        
Issuance of Class A common stock, value 172,287   $ 9,981           $ 7       172,280             9,981  
Adjustments to non-controlling interests                 $ 7     $ (7) 11,052 $ 1,297 (132,375)       (11,052) $ (1,297) 132,375
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)                 (16,000)                        
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (163)                       (163)                
Options exercised (in shares)                 9,000                        
Options exercised 106                       106                
Equity-based compensation 2,583                       2,583                
Stockholders' Equity, end of the period (in shares) at Jun. 30, 2018               100,000 34,242,000     105,817,000                  
Stockholders' Equity, end of the period at Jun. 30, 2018 359,109             $ 98,507 $ 34     $ 106 95,008         (29,907) 195,361    
Stockholders' Equity, beginning of the period (in shares) at Dec. 31, 2018               0 41,208,000     104,336,000                  
Stockholders' Equity, beginning of the period at Dec. 31, 2018 227,428             $ 0 $ 41     $ 104 147,916         (74,653) 154,020    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                          
Net loss (82,596)                                 (28,549) (54,047)    
Exchanges of LLC Units (in shares)                 2,020,000     (1,984,000)                  
Exchanges of LLC Units                 $ 2     $ (2) 1,899           (1,899)    
Establishment of deferred tax assets related to increases in tax basis in Carvana Group         25,582                     25,582          
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group         (25,582)                     (25,582)          
Contribution of Class A common stock from related party (in shares)                 (72,000)                        
Issuance of Class A common stock (in shares)                   74,000                      
Adjustments to non-controlling interests                 $ 2     $ (2) 1,899           (1,899)    
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)                 (14,000)                        
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (433)                       (433)                
Options exercised (in shares)                 27,000                        
Options exercised 426                       426                
Equity-based compensation 8,022                       8,022                
Stockholders' Equity, end of the period (in shares) at Mar. 31, 2019               0 43,243,000     102,352,000                  
Stockholders' Equity, end of the period at Mar. 31, 2019 152,847             $ 0 $ 43     $ 102 157,830         (103,202) 98,074    
Stockholders' Equity, beginning of the period (in shares) at Dec. 31, 2018               0 41,208,000     104,336,000                  
Stockholders' Equity, beginning of the period at Dec. 31, 2018 227,428             $ 0 $ 41     $ 104 147,916         (74,653) 154,020    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                          
Net loss (146,655)                                        
Accretion of beneficial conversion feature on Class A convertible Preferred Stock 0                                        
Exchanges of LLC Units                         3,500           (3,500)    
Issuance of Class A common stock (in shares)   100,000         113,850                            
Adjustments to non-controlling interests                         3,500           (3,500)    
Stockholders' Equity, end of the period (in shares) at Jun. 30, 2019               0 49,732,000     101,381,000                  
Stockholders' Equity, end of the period at Jun. 30, 2019 393,817             $ 0 $ 50     $ 101 263,409         (129,812) 260,069    
Stockholders' Equity, beginning of the period (in shares) at Mar. 31, 2019               0 43,243,000     102,352,000                  
Stockholders' Equity, beginning of the period at Mar. 31, 2019 152,847             $ 0 $ 43     $ 102 157,830         (103,202) 98,074    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                          
Net loss (64,059)                                 (26,610) (37,449)    
Accretion of beneficial conversion feature on Class A convertible Preferred Stock 0                                        
Exchanges of LLC Units (in shares)                 1,612,000     (971,000)                  
Exchanges of LLC Units 1               $ 2     $ (1) 1,571   (201,015)       (1,571)   201,015
Establishment of deferred tax assets related to increases in tax basis in Carvana Group         33,573                     33,573          
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group         $ (33,573)                     $ (33,573)          
Contribution of Class A common stock from related party (in shares)                 (43,000)                        
Issuance of Class A common stock (in shares)   0.0         42,240     78,000 4,830,000                    
Issuance of Class A common stock, value       $ 297,611             $ 5       297,606            
Adjustments to non-controlling interests 1               $ 2     $ (1) 1,571   $ (201,015)       (1,571)   $ 201,015
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)                 (13,000)                        
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (1,557)                       (1,557)                
Options exercised (in shares)                 25,000                        
Options exercised 372                       372                
Equity-based compensation 8,602                       8,602                
Stockholders' Equity, end of the period (in shares) at Jun. 30, 2019               0 49,732,000     101,381,000                  
Stockholders' Equity, end of the period at Jun. 30, 2019 $ 393,817             $ 0 $ 50     $ 101 $ 263,409         $ (129,812) $ 260,069