XML 19 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Total
Restricted Stock Units
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 B Common Stock
Additional Paid-in Capital
Additional Paid-in Capital
Carvana Group
Additional Paid-in Capital
Class A Convertible Preferred Stock
Accumulated Deficit
Non-controlling Interests
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)     $ 1,400   $ 1,380           $ (1,380)    
Preferred dividends (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)      
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 expense 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, 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)
Accretion of beneficial conversion feature on Class A convertible Preferred Stock 0                          
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 to settle vested restricted stock units (in shares)   100,000     100,000     74,000            
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 expense 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