XML 15 R2.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Mar. 31, 2017
Dec. 31, 2016
Parent Company    
Current assets:    
Total assets $ 0 $ 0
Current liabilities:    
Commitments and contingencies
STOCKHOLDER'S EQUITY    
Common stock $0.001 par value per share, 1,000 shares authorized, none issued or outstanding 0 0
Total stockholder's equity 0 0
Carvana, LLC    
Current assets:    
Cash and cash equivalents 8,307,000 39,184,000
Restricted cash 11,488,000 10,266,000
Accounts receivable, net 8,023,000 5,692,000
Finance receivables held for sale, net 24,951,000 24,771,000
Vehicle inventory 199,882,000 185,506,000
Other current assets 12,522,000 9,822,000
Total current assets 265,173,000 275,241,000
Property and equipment, net 80,974,000 60,592,000
Other assets 2,856,000 0
Total assets 349,003,000 335,833,000
Current liabilities:    
Accounts payable and accrued liabilities 29,068,000 28,164,000
Accounts payable due to related party 4,392,000 1,884,000
Floor plan facility 189,736,000 165,313,000
Current portion of notes payable 1,363,000 1,057,000
Total current liabilities 224,559,000 196,418,000
Notes payable, excluding current portion 5,460,000 4,404,000
Verde credit facility 20,000,000 0
Other liabilities 2,254,000 0
Total liabilities 252,273,000 200,822,000
Commitments and contingencies
Members' equity (deficit):    
Accumulated deficit (221,157,000) (175,615,000)
Total members’ deficit (161,503,000) (115,961,000)
Total liabilities, temporary equity & members’ deficit 349,003,000 335,833,000
Carvana, LLC | Class C Redeemable Preferred Units    
Current liabilities:    
Temporary equity - Class C redeemable preferred units - 43,089,005 units authorized and outstanding as of March 31, 2017 and December 31, 2016 258,233,000 250,972,000
Carvana, LLC | Class A Common Units    
Members' equity (deficit):    
Common unit, issuance value 59,654,000 59,654,000
Carvana, LLC | Class B Common Units    
Members' equity (deficit):    
Common unit, issuance value $ 0 $ 0