Owner Scorecard


← All companies ← CAPL Manual CARE → ← BGSI Auto Dealers & Services CPRT →

CAR, Avis Budget Group Inc.

Auto Dealers & Services diversified Distress / turnaroundCyclical

A diversified business; where the profit really comes from, and whether it is earned or bought, is what the segment detail settles.

We are a leading global provider of mobility solutions through our three most recognized brands, Avis, Budget and Zipcar, as well as several other brands, well recognized in their respective markets.

Our brands offer a range of options, from car and truck rental to car sharing.

Latest annual: FY2025 10-K
CAR · Avis Budget Group Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$11.7B
−1.2% YoY · 17% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $11.7B 5-yr avg $11.4B
Operating margin −4.6% 5-yr avg 6.9%
ROIC −20% 5-yr avg 10%

Next report Est. 10/26–11/2 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~30 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation
Distress / turnaround. Thin interest coverage, or operating cash burned against real debt, across the record. The balance sheet carries this situation; the debt schedule sets the clock. Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
What moves the needle
Operating margin has run about 3.0% through the cycle, a thin margin, where volume, cost discipline and the price it gets all bear on the result. The operating margin has swung widely — from −22% to 30% over the years — so the through-cycle figure carries more than any single year, and the worst year more than the best. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on capital has rarely cleared the cost of capital (median 5%, above 15% in 3 of 10 years). The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$8.7B$8.8B$9.1B$9.2B$5.4B$9.3B$12.0B$12.0B$11.8B$11.7B$11.7BRevenueRevenue
13%13%13%13%13%12%11%12%11%12%13%SG&A / revenueSG&A/rev
$279M$211M$267M$287M($956M)$1.7B$3.6B$1.9B($2.6B)($929M)($534M)Operating incomeOp. inc.
3.2%2.4%2.9%3.1%−17.7%18.3%30.3%15.9%−22.3%−8.0%−4.6%Operating marginOp. mgn
$279M$211M$267M$287M($956M)$1.7B$3.6B$1.9B($2.6B)($929M)Pretax incomePretax
$163M$361M$165M$302M($684M)$1.3B$2.8B$1.6B($1.8B)($889M)($636M)Net incomeNet inc.
42%38%-5%25%24%15%Effective tax rateTax rate
Cash flow & returns
$2.6B$2.6B$2.6B$2.6B$691M$3.5B$4.7B$3.8B$3.5B$3.3B$2.9BOperating cash flowOp. cash
$2.5B$2.3B$2.4B$2.3B$1.4B$2.2B$1.9B$2.2B$5.3B$4.2B$3.5BWorking capital & otherWC & other
$55M$21M$91M$77M$69M$46M$46MAcquisitionsAcquis.
$0$0$355M$0$0$0Dividends paidDiv. paid
$398M$210M$216M$67M$119M$1.5B$3.3B$951M$70M$7MBuybacksBuybacks
($2.2B)($2.2B)($3.4B)($2.8B)$3.2B($6.3B)($4.3B)($7.3B)($2.8B)($5.2B)Investing cash flowInv. cash
($449M)($308M)$667M$318M($4.0B)$2.7B($360M)$3.5B($781M)$1.9BFinancing cash flowFin. cash
($6M)$45M($16M)$13M$42M($11M)($32M)$14M($31M)$31MExchange-rate effectFX
$3M$181M($166M)$165M($135M)($139M)$16M$2M($47M)$21MChange in cashΔ cash
5%6%5%8%-22%39%81%42%-82%-30%-20%ROICROIC
74%63%40%46%Return on equityROE
Balance sheet
$490M$611M$615M$686M$692M$534M$570M$555M$534M$519M$558MCash & investmentsCash+inv
$808M$922M$955M$911M$647M$775M$810M$900M$838M$878M$936MReceivablesReceiv.
$343M$359M$371M$378M$394M$407M$466M$487M$450M$453M$573MAccounts payablePayables
$465M$563M$584M$533M$253M$368M$344M$413M$388M$425M$363MOperating working capitalOper. WC
$1.8B$2.1B$2.2B$2.1B$1.8B$1.8B$1.9B$2.1B$2.0B$2.1B$2.5BCurrent assetsCur. assets
$1.8B$1.6B$1.7B$2.2B$2.1B$2.4B$2.6B$2.7B$2.7B$2.9B$3.1BCurrent liabilitiesCur. liab.
1.0×1.3×1.3×1.0×0.9×0.8×0.7×0.8×0.7×0.7×0.8×Current ratioCurr. ratio
$685M$704M$736M$792M$657M$537M$594M$719M$697M$748MNet PP&ENet PP&E
$1.0B$1.1B$1.1B$1.1B$1.1B$1.1B$1.1B$1.1B$1.1B$1.1B$1.1BGoodwillGoodwill
$17.6B$17.7B$19.1B$23.1B$17.5B$22.6B$25.9B$32.6B$29.0B$31.3B$32.3BTotal assetsAssets
$3.6B$3.6B$3.6B$3.5B$4.3B$4.0B$4.7B$4.8B$5.4B$6.1B$6.0BTotal debtDebt
$3.1B$3.0B$3.0B$2.8B$3.6B$3.5B$4.1B$4.3B$4.9B$5.6B$5.5BNet debt / (cash)Net debt
1.4×1.1×1.4×1.6×-4.1×7.8×14.5×6.5×-7.3×-1.5×Interest coverageInt. cov.
$0$11M$3M$6M$10M$13MNoncontrolling interestsNCI
$221M$573M$414M$656M($155M)($220M)($703M)($349M)($2.3B)($3.1B)($3.4B)Shareholders’ equityEquity
0.3%0.1%0.3%0.2%0.2%0.3%0.2%0.2%0.2%0.2%0.1%Stock comp / revenueSBC/rev
Per share
93.3M84.8M80.1M75.7M70.5M66.1M48.4M38.8M35.5M35.2M35.7MShares out (diluted)Shares
$92.81$104.34$113.91$121.16$76.62$140.89$247.81$309.48$332.08$331.02$328.04Revenue / shareRev/sh
$1.75$4.26$2.06$3.99$-9.70$19.44$57.11$42.06$-51.30$-25.26$-17.82EPS (diluted)EPS
$0.00$0.00$9.15$0.00$0.00$0.00Dividends / shareDiv/sh
$2.37$6.76$5.17$8.67$-2.20$-3.33$-14.52$-8.99$-65.55$-88.89$-94.90Book value / shareBVPS

The year, in the company's words

the filing →

Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.

  • Revenue-1.2%
    “Revenues decreased $137 million or 1% for the year ended December 31, 2025, compared to the similar period in 2024, primarily due to a 1% decrease in revenue per day, excluding exchange rate effects and sustained volume, partially offset by a $71 million positive impact from currency exchange rate movements.”
    ✓ figure matches the filed record

Where the cash went

ReinvestBuybacksDividendsAcquisitionsRetained

Each year's operating cash, by what management did with it: the mix, and how it drifts.

FY2016FY2025
III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • Interest expense not tagged in the data
    What this means

    No usable interest-expense line was tagged in the filing data, but the balance sheet carries real net debt — so the interest burden here is unknown, not absent. Read the debt on the net-debt check below.

  • Net debt against an operating loss
    Cash $519M − debt $6.1B
    What this means

    Netting $519M of cash and short-term investments against $6.1B of debt leaves $5.6B owed, with no operating profit this year to measure it against — understand that combination before anything else about the company. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Is it a good business?

  • Below average through the cycle
    10-yr median, range -82%–81%; -30% latest = NOPAT ($734M) ÷ invested capital $2.4B
    Industry peers: median 10%
    What this means

    The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran -30% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.

  • Not enough data
    Industry peers: median 11%
    What this means

    The filing data didn't include the inputs for this check.

  • Loss, but cash-generative
    Net income ($889M) · cash from operations $3.3B
    What this means

    The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.

How is the cash used?

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

  • Investing or harvesting?
    Not enough data
    What this means

    The filing data didn't include the inputs for this check.

The promise and the pay packet

  • Is the buyback buying ownership, or mopping up? 0.2%
    The count is genuinely shrinking
    Stock compensation $19M (fiscal 2025), 0.2% of revenue · repurchases $7M · diluted shares -27.3% since 2022
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 1 of 6 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Pass
    Revenue ≥ $2B · $11.7B
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Miss
    Current ratio ≥ 2× · 0.72×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt Miss
    Debt ≤ working capital · $6.1B vs ($796M) WC
    What this means

    Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.

  • Earnings stability Miss
    A profit every year (10-yr record) · 3 loss years
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record Miss
    Uninterrupted dividends · 1 of 10 yrs
    What this means

    An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.

  • Earnings growth Miss
    Earnings +33% over the record · −256%
    What this means

    At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-10.17/share (latest year $-25.17), the averaged base the calculator's gate runs on, and book value is $-88.58/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2016–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 7 of 10
    What this means

    Lost money in 3 year(s), look at what happened there before trusting the average.

  • Return on capital ≥ 15% 3 of 10 yrs
    What this means

    A moat shows up as a high return on invested capital that holds year after year, not one good vintage.

  • Operating margin 3% → −5% (3-yr avg ends)
    What this means

    Through the cycle the operating margin slipped — about 3% early to −5% lately, median 3% — competition or costs are biting in.

  • Reinvestment, incremental ROIC returns capital
    What this means

    The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.

  • Worst year 2024 · −22.3% op. margin
    What this means

    Operations went underwater in 2024, understand why before trusting the good years.

  • Dividend record paid
    What this means

    Paid a dividend in 1 of the years on record.

  • How management talks about it Promotional
    What this means

    The returns have faded, yet the filing reaches for a promoter’s vocabulary — world-class, best-in-class, disruptive — more than an owner’s. When the words sell harder than the results deliver, the gap is the thing to weigh.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 30, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$2.5B
  • Cash & short-term investments$558M
  • Receivables$936M
  • Other current assets$1.0B
Current liabilities$3.1B
  • Debt due within a year$23M
  • Accounts payable$573M
  • Other current liabilities$2.5B
Current ratio0.81×all current assets ÷ what's due · Graham looked for 2×
Quick ratio0.81×stricter: inventory excluded
Cash ratio0.18×strictest: cash alone against what's due
Working capital($589M)the cushion left after near-term bills
Debt due this year vs. cash$23M due · $558M cash covered by cash on hand, no refinancing forced · both figures from the Jun 30, 2026 balance sheet
Revenue, latest quarter vs. a year ago−1.3%the freshest read on whether the business is still growing
Current ratio, recent quarters0.7× → 0.8×
Deeper floors
Tangible book value($5.1B)equity stripped of goodwill & intangibles
Debt incl. operating leases$9.3B$3.3B of it operating leases
Deferred revenue$278Mcustomer cash collected before delivery; operating float

From the company's latest filing.

Not how much it owes, but when it falls due, and against what. The ladder the company files, beside cash on hand and a year's owner earnings.

'27$668M
'28$522M
'29$1.3B
'30$1.4B
later$2.2B

Bars scaled to the largest single year; “later” is everything due after 2030, shown apart since it dwarfs the years.

Due in the next 12 months$668Mthe first rung: what must be repaid or rolled over within the year
Within two years$1.2Bthe near wall, the part most exposed to today’s credit conditions
Biggest single year$1.4Bin 2030the lumpiest maturity, where a refinancing, if needed, is largest
Total scheduled principal$6.1Bevery year plus what lies beyond, as the footnote totals it

Against what the business has and earns

Cash & short-term investments, Jun 30, 2026$558M
Together, against $668M due next year0.84×

Cash on hand as of Jun 30, 2026 comes to $558M against the $668M due in the twelve months after the Dec 31, 2025 schedule: about 84% of it, so the near maturities lean on refinancing or the rest of the year’s cash.

Maturity schedule extracted from the company’s Dec 31, 2025 annual report and reconciled to the balance-sheet debt.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearPay, as filed“Actually paid”Net income
2021$8.6M$64.8M$1.3B
2022$13.0M$5.3M$2.8B
2023$10.3M$17.0M$1.6B
2024$6.9M−$7.1M($1.8B)
2025$5.9M$5.2M($889M)
2025$8.0M$7.7M($889M)

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Net income is the whole business's, as filed, for the same fiscal years.

  • Insider ownership50.5%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$19M

    The slice of the business handed to employees in shares in fiscal 2025, 0.2% of revenue. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

Peers, Auto Dealers & Services

The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
ORLYO'Reilly Automotive Inc.$17.8B52%19.6%51%15%
SAHSonic Automotive Inc.$15.2B15%2.4%14%1%
RRyder System$12.7B61%2y8.0%6%-3%
CARAvis Budget Group Inc.$11.7B3.0%5%
AAPAdvance Auto Parts$8.6B44%6.2%12%4%
HTZHertz Global Holdings Inc$8.5B-4.1%-2%25%
CSANCosan S.A. ADS$8.5B28%19.0%10%18%
UHALU-Haul Holding$6.0B96%19.3%8%11%
Group median7.1%9%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

The owner-earnings base could not be formed from this filing’s tagged data (operating cash flow or capital spending is missing), so the owner-earnings reverse-DCF has no base to grow. We read the price from both ends instead: type a price to see the profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.

$
The assumptions

Revenue, delivered14%/yr’20→’25

Enter a price to run it.

Owner earnings it must reach
Margin the price demands
Owner-earnings margin today

Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.

Cite: Owner Scorecard, "Avis Budget Group Inc. (CAR), the owner's record," https://ownerscorecard.com/c/CAR, data as of 2026-08-17.

Manual order: ← CAPL its page in the Manual CARE →

Industry order: ← BGSI the Auto Dealers & Services chapter CPRT →