XML 18 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Stockholders' Equity - USD ($)
$ in Millions
Total
Equity Offering
Carvana Group
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
Equity Offering
Additional Paid-in Capital
Carvana Group
Accumulated Deficit
Non-controlling Interests
Non-controlling Interests
Equity Offering
Stockholders' Equity, beginning of the period (in shares) at Dec. 31, 2019       50,507,000   101,219,000            
Stockholders' Equity, beginning of the period at Dec. 31, 2019 $ 192     $ 0   $ 0 $ 281     $ (183) $ 94  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) (184)                 (60) (124)  
Exchanges of LLC Units (in shares)       116,000   19,000            
Establishment of deferred tax assets related to increases in tax basis in Carvana Group     $ 2           $ 2      
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group     (2)           (2)      
Issuance of Class A common stock (in shares)         38,000              
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)       (8,000)                
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (2)           (2)          
Options exercised (in shares)       7,000                
Equity-based compensation 7           7          
Stockholders' Equity, end of the period (in shares) at Mar. 31, 2020       50,660,000   101,200,000            
Stockholders' Equity, end of the period at Mar. 31, 2020 13     $ 0   $ 0 286     (243) (30)  
Stockholders' Equity, beginning of the period (in shares) at Dec. 31, 2019       50,507,000   101,219,000            
Stockholders' Equity, beginning of the period at Dec. 31, 2019 192     $ 0   $ 0 281     (183) 94  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) (308)                      
Exchanges of LLC Units             6       (6)  
Stockholders' Equity, end of the period (in shares) at Sep. 30, 2020       70,538,000   101,200,000            
Stockholders' Equity, end of the period at Sep. 30, 2020 961     $ 0   $ 0 721     (291) 531  
Stockholders' Equity, beginning of the period (in shares) at Mar. 31, 2020       50,660,000   101,200,000            
Stockholders' Equity, beginning of the period at Mar. 31, 2020 13     $ 0   $ 0 286     (243) (30)  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) (106)                 (41) (65)  
Exchanges of LLC Units (in shares)       285,000                
Exchanges of LLC Units 0 $ 0         1 $ (643)     (1) $ 643
Establishment of deferred tax assets related to increases in tax basis in Carvana Group     21           21      
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group     (21)           (21)      
Issuance of Class A common stock (in shares)       18,333,000 61,000              
Issuances of Class A common stock, net of underwriters' discounts and commissions and offering expenses 1,059           1,059          
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)       (26,000)                
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (4)           (4)          
Options exercised (in shares)       101,000                
Options exercised 3           3          
Equity-based compensation 8           8          
Stockholders' Equity, end of the period (in shares) at Jun. 30, 2020       69,414,000   101,200,000            
Stockholders' Equity, end of the period at Jun. 30, 2020 973     $ 0   $ 0 710     (284) 547  
Stockholders' Equity, beginning of the period (in shares) at Mar. 31, 2020       50,660,000   101,200,000            
Stockholders' Equity, beginning of the period at Mar. 31, 2020 13     $ 0   $ 0 286     (243) (30)  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Issuances of Class A common stock, net of underwriters' discounts and commissions and offering expenses   $ 1,100                    
Stockholders' Equity, end of the period (in shares) at Sep. 30, 2021       85,569,000   87,200,000            
Stockholders' Equity, end of the period at Sep. 30, 2021 708     $ 0   $ 0 785     (400) 323  
Stockholders' Equity, beginning of the period (in shares) at Jun. 30, 2020       69,414,000   101,200,000            
Stockholders' Equity, beginning of the period at Jun. 30, 2020 973     $ 0   $ 0 710     (284) 547  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) (18)                 (7) (11)  
Exchanges of LLC Units (in shares)       1,039,000                
Exchanges of LLC Units 0           5       (5)  
Establishment of deferred tax assets related to increases in tax basis in Carvana Group     47           47      
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group     (47)           (47)      
Issuance of Class A common stock (in shares)         30,000              
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)       (2,000)                
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (3)           (3)          
Options exercised (in shares)       57,000                
Options exercised 2           2          
Equity-based compensation 7           7          
Stockholders' Equity, end of the period (in shares) at Sep. 30, 2020       70,538,000   101,200,000            
Stockholders' Equity, end of the period at Sep. 30, 2020 961     $ 0   $ 0 721     (291) 531  
Stockholders' Equity, beginning of the period (in shares) at Dec. 31, 2020       76,512,000   95,592,000            
Stockholders' Equity, beginning of the period at Dec. 31, 2020 802     $ 0   $ 0 742     (354) 414  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) (82)                 (36) (46)  
Exchanges of LLC Units (in shares)       3,247,000   3,073,000            
Exchanges of LLC Units 0           12       (12)  
Establishment of deferred tax assets related to increases in tax basis in Carvana Group     225           225      
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group     (225)           (225)      
Issuance of Class A common stock (in shares)         62,000              
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)       (2,000)                
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (9)           (9)          
Options exercised (in shares)       15,000                
Equity-based compensation 10           10          
Stockholders' Equity, end of the period (in shares) at Mar. 31, 2021       79,834,000   92,519,000            
Stockholders' Equity, end of the period at Mar. 31, 2021 721     $ 0   $ 0 755     (390) 356  
Stockholders' Equity, beginning of the period (in shares) at Dec. 31, 2020       76,512,000   95,592,000            
Stockholders' Equity, beginning of the period at Dec. 31, 2020 802     $ 0   $ 0 742     (354) 414  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) (105)                      
Exchanges of LLC Units             32       (32)  
Stockholders' Equity, end of the period (in shares) at Sep. 30, 2021       85,569,000   87,200,000            
Stockholders' Equity, end of the period at Sep. 30, 2021 708     $ 0   $ 0 785     (400) 323  
Stockholders' Equity, beginning of the period (in shares) at Mar. 31, 2021       79,834,000   92,519,000            
Stockholders' Equity, beginning of the period at Mar. 31, 2021 721     $ 0   $ 0 755     (390) 356  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) 45                 22 23  
Exchanges of LLC Units (in shares)       3,189,000   3,118,000            
Exchanges of LLC Units 0           12       (12)  
Establishment of deferred tax assets related to increases in tax basis in Carvana Group     217           217      
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group     (217)           (217)      
Issuance of Class A common stock (in shares)         59,000              
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)       (2,000)                
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (8)           (8)          
Options exercised (in shares)       26,000                
Options exercised 1           1          
Equity-based compensation 11           11          
Stockholders' Equity, end of the period (in shares) at Jun. 30, 2021       83,106,000   89,401,000            
Stockholders' Equity, end of the period at Jun. 30, 2021 770     $ 0   $ 0 771     (368) 367  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) (68)                 (32) (36)  
Exchanges of LLC Units (in shares)       2,400,000   2,201,000            
Exchanges of LLC Units 0           8       (8)  
Establishment of deferred tax assets related to increases in tax basis in Carvana Group     199           199      
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group     $ (199)           $ (199)      
Issuance of Class A common stock (in shares)         42,000              
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (in shares)       (1,000)                
Forfeitures of restricted stock and restricted stock surrendered in lieu of withholding taxes (8)           (8)          
Options exercised (in shares)       22,000                
Equity-based compensation 14           14          
Stockholders' Equity, end of the period (in shares) at Sep. 30, 2021       85,569,000   87,200,000            
Stockholders' Equity, end of the period at Sep. 30, 2021 $ 708     $ 0   $ 0 $ 785     $ (400) $ 323