XML 24 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Stockholders' Equity / Members' Deficit (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
Total
Restricted Stock Units
Carvana Group
Class A
Class A
Restricted Stock Units
Car360
Class A Convertible Preferred Stock
Members' Deficit
Preferred Stock
Class A Convertible Preferred Stock
Common Stock
Class A
Common Stock
Class A
Restricted Stock Units
Common Stock
Class B
Additional Paid-in Capital
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
Class A Convertible Preferred Stock
Follow-On Public Offering
Follow-On Public Offering
Common Stock
Class A
Follow-On Public Offering
Additional Paid-in Capital
Follow-On Public Offering
Non-controlling Interests
Members' Deficit, beginning of the period at Dec. 31, 2016               $ (115,961)                              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                              
Net loss prior to Organizational Transactions $ (117,078)                                            
Net loss subsequent to Organizational Transactions (117,078)                                            
Accretion of beneficial conversion feature on Class A convertible preferred stock 0                                            
Stockholders' Equity, end of the period (in shares) at Sep. 30, 2017                   15,513   117,236                      
Stockholders' Equity, end of the period at Sep. 30, 2017 227,476                 $ 16   $ 117 $ 35,447     $ (7,419) $ 199,315            
Stockholders' Equity, beginning of the period (in shares) at Dec. 31, 2017                 100 18,096   114,664                      
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 prior to Organizational Transactions (168,341)                             (33,050) (135,291)            
Conversion of Class C Redeemable Preferred Units for Class A Units                 (73,880) 4     73,876                    
Issuance, net of underwriters' discounts and commissions and offering expenses, value                                       $ 172,287 $ 7 $ 172,280  
Issuance, net of underwriters' discounts and commissions and offering expenses (in shares)   200     200           162                   6,600    
Net loss subsequent to Organizational Transactions (168,341)                             (33,050) (135,291)            
Adjustments to non-controlling interests                   9   $ (9) 13,203   $ (51,289)   (13,203) $ 1,297 $ 51,289     (132,375) $ 132,375
Conversion of Class A Convertible Preferred Stock                 $ (73,880) $ 4     73,876                    
Conversions of Class A Convertible Preferred Stock (in shares)       3,800     75   75 3,808                          
Issuance of restricted stock awards, net of forfeitures           $ 9,981                       9,981          
Restricted stock surrendered in lieu of withholding taxes (1,376)                       (1,376)                    
Restricted stock surrendered in lieu of withholding taxes (in shares)                   (64)                          
Equity-based compensation expense 17,981                       17,981                    
Accretion of beneficial conversion feature on Class A convertible preferred stock (1,380)           $ 1,380               (1,380)                
Dividends on Class A Convertible Preferred Stock (3,950)                       (3,950)                    
Exchanges of LLC Units (in shares)                   9,783   (8,851)                      
Exchanges of LLC Units                   $ 9   $ (9) 13,203   $ (51,289)   (13,203) $ 1,297 $ 51,289     $ (132,375) $ 132,375
Establishment of deferred tax assets related to increases in tax basis in Carvana Group     $ 73,961                     $ 73,961                  
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group     $ (73,961)                     $ (73,961)                  
Contribution of Class A common stock from related party (in shares)                   (165)                          
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (1,376)                       (1,376)                    
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)                   (64)                          
Options exercised 642                       642                    
Options exercised (in shares)                   49                          
Stockholders' Equity, end of the period (in shares) at Sep. 30, 2018                 25 38,269   105,813                      
Stockholders' Equity, end of the period at Sep. 30, 2018 $ 306,768               $ 24,627 $ 38   $ 106 $ 130,284     $ (45,949) $ 197,662