XML 71 R6.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Stockholders' Equity / Members' Deficit - USD ($)
$ in Thousands
Total
Restricted Stock Units (RSUs)
Car360
Follow On Public Offering
Carvana Group
Class A Convertible Preferred Stock
Class A Common Stock
Members' Deficit
Preferred Stock
Class A Convertible Preferred Stock
Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
Restricted Stock Units (RSUs)
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
Non-controlling Interests
Class A Convertible Preferred Stock
Members' Deficit, beginning of the period at Dec. 31, 2016               $ (115,961)                              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                              
Net loss $ (164,316)                                            
Accretion of beneficial conversion feature on Class A convertible Preferred Stock (1,237)                                            
Net loss subsequent to Organizational Transactions (164,316)                                            
Adjustments to non-controlling interest / Exchange of LLC Units                           $ 3,600           $ (3,600)      
Stockholders' equity, end of the period (in shares) at Dec. 31, 2017                 100,000 18,096,000     114,664,000                    
Stockholders' equity, end 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 (254,745)                                   (55,476) (199,269)      
Conversion of convertible securities                 (98,507) $ 5       98,502                  
Stock issued during the period (in shares)   200,000                 327,000 6,600,000                      
Stock issued during the period, value     $ 9,981 $ 172,287               $ 7       $ 172,280         $ 9,981    
Accretion of beneficial conversion feature on Class A convertible Preferred Stock (1,380)         $ (1,400)     $ 1,380                 $ (1,380)          
Preferred dividends (4,206)                         (4,206)                  
Net loss subsequent to Organizational Transactions (254,745)                                   (55,476) (199,269)      
Exchanges of LLC Units (in shares)                   (11,331,000)     10,328,000                    
Adjustments to non-controlling interest / Exchange of LLC Units                   $ 11     $ (11) 15,828 $ 1,297 (132,375)   $ (67,972)   (15,828) $ (1,297) $ 132,375 $ 67,972
Establishment of deferred tax assets related to increases in tax basis in Carvana Group         $ 95,179                       $ 95,179            
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis of Carvana Group         (95,179)                       (95,179)            
Restricted stock surrendered in lieu of withholding taxes (in shares)                   (95,000)                          
Restricted stock surrendered in lieu of withholding taxes (2,509)                         (2,509)                  
Options exercised (in shares)                   60,000                          
Options exercised 795                         795                  
Equity-based compensation 25,745                         25,745                  
Issuance of Class A common stock related to purchase of asset (in shares)                   10,000                          
Issuance of Class A common stock related to purchase of assets 536                         536                  
Conversion of Class A Convertible Preferred Stock (in shares)           100,000 5,100,000   (100,000) 5,077,000                          
Contributions of Class A common stock from related party (in shares)                   198,000                          
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)                   (95,000)                          
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (2,509)                         (2,509)                  
Stockholders' equity, end of the period (in shares) at Dec. 31, 2018                 0 41,208,000     104,336,000                    
Stockholders' equity, end of the period at Dec. 31, 2018 227,428               $ 0 $ 41     $ 104 147,916         (68,375) 147,742      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                              
Net loss (364,639)                                   (114,659) (249,980)      
Stock issued during the period (in shares)   200,000                 300,000 4,830,000                      
Stock issued during the period, value       $ 297,611               $ 5       297,606              
Accretion of beneficial conversion feature on Class A convertible Preferred Stock 0                                            
Net loss subsequent to Organizational Transactions (364,639)                                   (114,659) (249,980)      
Exchanges of LLC Units (in shares)                   (4,321,000)     3,117,000                    
Adjustments to non-controlling interest / Exchange of LLC Units                   $ 5     $ (3) 4,948   $ (201,015)       (4,950)   $ 201,015  
Establishment of deferred tax assets related to increases in tax basis in Carvana Group         70,252                       70,252            
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis of Carvana Group         $ (70,252)                       $ (70,252)            
Restricted stock surrendered in lieu of withholding taxes (in shares)                   (53,000)                          
Restricted stock surrendered in lieu of withholding taxes (5,830)                         (5,830)                  
Options exercised (in shares)                   104,000                          
Options exercised 1,696                         1,696                  
Equity-based compensation 35,673                         35,673                  
Contributions of Class A common stock from related party (in shares)                   203,000                          
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)                   (53,000)                          
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (5,830)                         (5,830)                  
Stockholders' equity, end of the period (in shares) at Dec. 31, 2019                 0 50,507,000     101,219,000                    
Stockholders' equity, end of the period at Dec. 31, 2019 $ 191,939               $ 0 $ 51     $ 101 $ 280,994         $ (183,034) $ 93,827