← All companies ← CAPL Manual CARE → ← BGSI Auto Dealers & Services CPRT →
CAR, Avis Budget Group Inc.
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.
The business
What it sells, where the money comes from, the kind of company it is.
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.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMJun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $8.7B | $8.8B | $9.1B | $9.2B | $5.4B | $9.3B | $12.0B | $12.0B | $11.8B | $11.7B | $11.7B | RevenueRevenue |
| 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 | $2.9B | Operating cash flowOp. cash |
| $2.5B | $2.3B | $2.4B | $2.3B | $1.4B | $2.2B | $1.9B | $2.2B | $5.3B | $4.2B | $3.5B | Working capital & otherWC & other |
| $55M | $21M | $91M | $77M | $69M | $46M | — | — | — | — | $46M | AcquisitionsAcquis. |
| — | — | — | — | — | $0 | $0 | $355M | $0 | $0 | $0 | Dividends paidDiv. paid |
| $398M | $210M | $216M | $67M | $119M | $1.5B | $3.3B | $951M | $70M | $7M | — | BuybacksBuybacks |
| ($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) | $1.9B | — | Financing cash flowFin. cash |
| ($6M) | $45M | ($16M) | $13M | $42M | ($11M) | ($32M) | $14M | ($31M) | $31M | — | Exchange-rate effectFX |
| $3M | $181M | ($166M) | $165M | ($135M) | ($139M) | $16M | $2M | ($47M) | $21M | — | Change 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 | $558M | Cash & investmentsCash+inv |
| $808M | $922M | $955M | $911M | $647M | $775M | $810M | $900M | $838M | $878M | $936M | ReceivablesReceiv. |
| $343M | $359M | $371M | $378M | $394M | $407M | $466M | $487M | $450M | $453M | $573M | Accounts payablePayables |
| $465M | $563M | $584M | $533M | $253M | $368M | $344M | $413M | $388M | $425M | $363M | Operating working capitalOper. WC |
| $1.8B | $2.1B | $2.2B | $2.1B | $1.8B | $1.8B | $1.9B | $2.1B | $2.0B | $2.1B | $2.5B | Current assetsCur. assets |
| $1.8B | $1.6B | $1.7B | $2.2B | $2.1B | $2.4B | $2.6B | $2.7B | $2.7B | $2.9B | $3.1B | Current 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 | $748M | — | Net PP&ENet PP&E |
| $1.0B | $1.1B | $1.1B | $1.1B | $1.1B | $1.1B | $1.1B | $1.1B | $1.1B | $1.1B | $1.1B | GoodwillGoodwill |
| $17.6B | $17.7B | $19.1B | $23.1B | $17.5B | $22.6B | $25.9B | $32.6B | $29.0B | $31.3B | $32.3B | Total assetsAssets |
| $3.6B | $3.6B | $3.6B | $3.5B | $4.3B | $4.0B | $4.7B | $4.8B | $5.4B | $6.1B | $6.0B | Total debtDebt |
| $3.1B | $3.0B | $3.0B | $2.8B | $3.6B | $3.5B | $4.1B | $4.3B | $4.9B | $5.6B | $5.5B | Net 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 | $13M | — | Noncontrolling 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 | |||||||||||
| 93.3M | 84.8M | 80.1M | 75.7M | 70.5M | 66.1M | 48.4M | 38.8M | 35.5M | 35.2M | 35.7M | Shares out (diluted)Shares |
| $92.81 | $104.34 | $113.91 | $121.16 | $76.62 | $140.89 | $247.81 | $309.48 | $332.08 | $331.02 | $328.04 | Revenue / shareRev/sh |
| $1.75 | $4.26 | $2.06 | $3.99 | $-9.70 | $19.44 | $57.11 | $42.06 | $-51.30 | $-25.26 | $-17.82 | EPS (diluted)EPS |
| — | — | — | — | — | $0.00 | $0.00 | $9.15 | $0.00 | $0.00 | $0.00 | Dividends / shareDiv/sh |
| $2.37 | $6.76 | $5.17 | $8.67 | $-2.20 | $-3.33 | $-14.52 | $-8.99 | $-65.55 | $-88.89 | $-94.90 | Book 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
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
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 lossCash $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 cycle10-yr median, range -82%–81%; -30% latest = NOPAT ($734M) ÷ invested capital $2.4BIndustry 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 dataIndustry peers: median 11%
What this means
The filing data didn't include the inputs for this check.
- Loss, but cash-generativeNet 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 shrinkingStock 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 PassRevenue ≥ $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 MissCurrent 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 MissDebt ≤ 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 MissA 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 MissUninterrupted 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 MissEarnings +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, 2026Can 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.
- Cash & short-term investments$558M
- Receivables$936M
- Other current assets$1.0B
- Debt due within a year$23M
- Accounts payable$573M
- Other current liabilities$2.5B
From the company's latest filing.
Debt maturity
the debt note, SEC EDGAR →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.
Bars scaled to the largest single year; “later” is everything due after 2030, shown apart since it dwarfs the years.
Against what the business has and earns
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 year | Pay, 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.
| Company | Revenuelatest FY, USD | Gross marginmedian over the record | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record |
|---|---|---|---|---|---|
| ORLYO'Reilly Automotive Inc. | $17.8B | 52% | 19.6% | 51% | 15% |
| SAHSonic Automotive Inc. | $15.2B | 15% | 2.4% | 14% | 1% |
| RRyder System | $12.7B | 61%2y | 8.0% | 6% | -3% |
| CARAvis Budget Group Inc. | $11.7B | — | 3.0% | 5% | — |
| AAPAdvance Auto Parts | $8.6B | 44% | 6.2% | 12% | 4% |
| HTZHertz Global Holdings Inc | $8.5B | — | -4.1% | -2% | 25% |
| CSANCosan S.A. ADS | $8.5B | 28% | 19.0% | 10% | 18% |
| UHALU-Haul Holding | $6.0B | 96% | 19.3% | 8% | 11% |
| Group median | — | — | 7.1% | 9% | — |
The price
What a price has to assume.
What the price implies
reverse-DCFThe 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.
Revenue, delivered14%/yr’20→’25
Enter a price to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
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.
Manual order: ← CAPL its page in the Manual CARE →
Industry order: ← BGSI the Auto Dealers & Services chapter CPRT →