Avis Budget Group Inc
NASDAQ:CAR
Income Statement
Earnings Waterfall
Avis Budget Group Inc
Revenue
|
12B
USD
|
Cost of Revenue
|
-4.4B
USD
|
Gross Profit
|
7.6B
USD
|
Operating Expenses
|
-5.3B
USD
|
Operating Income
|
2.3B
USD
|
Other Expenses
|
-709m
USD
|
Net Income
|
1.6B
USD
|
Income Statement
Avis Budget Group Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 937
N/A
|
8 108
+2%
|
8 301
+2%
|
8 448
+2%
|
8 485
+0%
|
8 473
0%
|
8 452
0%
|
8 487
+0%
|
8 502
+0%
|
8 533
+0%
|
8 603
+1%
|
8 682
+1%
|
8 659
0%
|
8 617
0%
|
8 612
0%
|
8 708
+1%
|
8 848
+2%
|
8 977
+1%
|
9 067
+1%
|
9 093
+0%
|
9 124
+0%
|
9 076
-1%
|
9 085
+0%
|
9 060
0%
|
9 172
+1%
|
9 005
-2%
|
7 428
-18%
|
6 209
-16%
|
5 402
-13%
|
5 021
-7%
|
6 632
+32%
|
8 099
+22%
|
9 313
+15%
|
10 373
+11%
|
11 246
+8%
|
11 792
+5%
|
11 994
+2%
|
12 119
+1%
|
11 998
-1%
|
12 015
+0%
|
12 008
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 081)
|
(4 150)
|
(4 242)
|
(4 265)
|
(4 253)
|
(4 238)
|
(4 225)
|
(4 259)
|
(4 300)
|
(4 355)
|
(4 385)
|
(4 402)
|
(4 408)
|
(4 417)
|
(4 403)
|
(4 440)
|
(4 491)
|
(4 515)
|
(4 582)
|
(4 620)
|
(4 627)
|
(4 618)
|
(4 615)
|
(4 612)
|
(4 694)
|
(4 677)
|
(4 054)
|
(3 578)
|
(3 200)
|
(2 963)
|
(3 445)
|
(3 861)
|
(4 255)
|
(4 596)
|
(4 916)
|
(5 149)
|
(5 293)
|
(5 447)
|
(5 571)
|
(5 650)
|
(4 414)
|
|
Gross Profit |
3 856
N/A
|
3 958
+3%
|
4 059
+3%
|
4 183
+3%
|
4 232
+1%
|
4 235
+0%
|
4 227
0%
|
4 228
+0%
|
4 202
-1%
|
4 178
-1%
|
4 218
+1%
|
4 280
+1%
|
4 251
-1%
|
4 200
-1%
|
4 209
+0%
|
4 268
+1%
|
4 357
+2%
|
4 462
+2%
|
4 485
+1%
|
4 473
0%
|
4 497
+1%
|
4 458
-1%
|
4 470
+0%
|
4 448
0%
|
4 478
+1%
|
4 328
-3%
|
3 374
-22%
|
2 631
-22%
|
2 202
-16%
|
2 058
-7%
|
3 187
+55%
|
4 238
+33%
|
5 058
+19%
|
5 777
+14%
|
6 330
+10%
|
6 643
+5%
|
6 701
+1%
|
6 672
0%
|
6 427
-4%
|
6 365
-1%
|
7 594
+19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 988)
|
(3 077)
|
(3 151)
|
(3 220)
|
(3 263)
|
(3 283)
|
(3 283)
|
(3 301)
|
(3 304)
|
(3 347)
|
(3 403)
|
(3 429)
|
(3 444)
|
(3 454)
|
(3 464)
|
(3 506)
|
(3 548)
|
(3 616)
|
(3 676)
|
(3 686)
|
(3 703)
|
(3 674)
|
(3 632)
|
(3 622)
|
(3 645)
|
(3 591)
|
(3 224)
|
(2 829)
|
(2 514)
|
(2 276)
|
(2 431)
|
(2 685)
|
(2 974)
|
(3 177)
|
(3 281)
|
(3 349)
|
(3 413)
|
(3 551)
|
(3 727)
|
(3 915)
|
(5 253)
|
|
Selling, General & Administrative |
(1 019)
|
(1 047)
|
(1 133)
|
(1 208)
|
(1 243)
|
(1 239)
|
(1 229)
|
(1 246)
|
(1 249)
|
(1 271)
|
(1 309)
|
(1 315)
|
(1 314)
|
(1 316)
|
(1 309)
|
(1 324)
|
(1 342)
|
(874)
|
(321)
|
(342)
|
(1 473)
|
(871)
|
(1 452)
|
(1 466)
|
(1 492)
|
(1 458)
|
(1 257)
|
(1 051)
|
(898)
|
(816)
|
(978)
|
(1 166)
|
(1 300)
|
(1 391)
|
(1 446)
|
(1 464)
|
(1 486)
|
(1 532)
|
(1 559)
|
(1 582)
|
(2 831)
|
|
Depreciation & Amortization |
(1 969)
|
(2 030)
|
(2 018)
|
(2 012)
|
(2 020)
|
(2 044)
|
(2 054)
|
(2 055)
|
(2 055)
|
(2 076)
|
(2 094)
|
(2 114)
|
(2 130)
|
(2 138)
|
(2 155)
|
(2 182)
|
(2 206)
|
(2 742)
|
(3 355)
|
(3 344)
|
(2 230)
|
(2 803)
|
(2 180)
|
(2 156)
|
(2 153)
|
(2 133)
|
(1 967)
|
(1 778)
|
(1 616)
|
(1 460)
|
(1 453)
|
(1 519)
|
(1 674)
|
(1 786)
|
(1 835)
|
(1 894)
|
(1 934)
|
(2 028)
|
(2 173)
|
(2 328)
|
(2 444)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
7
|
9
|
5
|
(5)
|
22
|
|
Operating Income |
868
N/A
|
881
+1%
|
908
+3%
|
963
+6%
|
969
+1%
|
952
-2%
|
944
-1%
|
927
-2%
|
898
-3%
|
831
-7%
|
815
-2%
|
851
+4%
|
807
-5%
|
746
-8%
|
745
0%
|
762
+2%
|
809
+6%
|
846
+5%
|
809
-4%
|
787
-3%
|
794
+1%
|
784
-1%
|
838
+7%
|
826
-1%
|
833
+1%
|
737
-12%
|
150
-80%
|
(198)
N/A
|
(312)
-58%
|
(218)
+30%
|
756
N/A
|
1 553
+105%
|
2 084
+34%
|
2 600
+25%
|
3 049
+17%
|
3 294
+8%
|
3 288
0%
|
3 121
-5%
|
2 700
-13%
|
2 450
-9%
|
2 341
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(485)
|
(490)
|
(502)
|
(503)
|
(489)
|
(489)
|
(482)
|
(479)
|
(467)
|
(462)
|
(471)
|
(475)
|
(461)
|
(459)
|
(451)
|
(446)
|
(455)
|
(479)
|
(487)
|
(493)
|
(514)
|
(507)
|
(516)
|
(526)
|
(526)
|
(531)
|
(531)
|
(533)
|
(549)
|
(554)
|
(552)
|
(538)
|
(531)
|
(525)
|
(550)
|
(594)
|
(652)
|
(728)
|
(807)
|
(924)
|
(1 057)
|
|
Non-Reccuring Items |
(292)
|
(249)
|
(189)
|
(147)
|
(95)
|
(112)
|
(91)
|
(90)
|
(109)
|
(96)
|
(72)
|
(68)
|
(77)
|
(71)
|
(94)
|
(91)
|
(91)
|
(93)
|
(57)
|
(65)
|
(61)
|
(72)
|
(89)
|
(106)
|
(102)
|
(133)
|
(214)
|
(211)
|
(252)
|
(363)
|
(282)
|
(260)
|
(206)
|
(37)
|
(18)
|
(13)
|
(19)
|
(21)
|
(17)
|
(21)
|
(26)
|
|
Gain/Loss on Disposition of Assets |
4
|
15
|
28
|
8
|
7
|
20
|
34
|
53
|
60
|
39
|
21
|
18
|
10
|
(16)
|
(52)
|
(58)
|
(52)
|
(27)
|
9
|
36
|
48
|
55
|
70
|
82
|
82
|
85
|
63
|
135
|
157
|
194
|
232
|
275
|
361
|
615
|
769
|
976
|
1 019
|
966
|
977
|
763
|
656
|
|
Pre-Tax Income |
97
N/A
|
159
+64%
|
245
+54%
|
321
+31%
|
392
+22%
|
371
-5%
|
405
+9%
|
411
+1%
|
382
-7%
|
312
-18%
|
293
-6%
|
326
+11%
|
279
-14%
|
200
-28%
|
148
-26%
|
167
+13%
|
211
+26%
|
247
+17%
|
274
+11%
|
265
-3%
|
267
+1%
|
260
-3%
|
303
+17%
|
276
-9%
|
287
+4%
|
158
-45%
|
(532)
N/A
|
(807)
-52%
|
(956)
-18%
|
(941)
+2%
|
154
N/A
|
1 030
+569%
|
1 708
+66%
|
2 653
+55%
|
3 250
+23%
|
3 663
+13%
|
3 636
-1%
|
3 338
-8%
|
2 853
-15%
|
2 268
-21%
|
1 914
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(81)
|
(93)
|
(125)
|
(127)
|
(147)
|
(139)
|
(56)
|
(70)
|
(69)
|
(41)
|
(129)
|
(137)
|
(116)
|
(93)
|
(74)
|
(57)
|
(63)
|
(79)
|
(83)
|
(106)
|
(102)
|
(99)
|
(106)
|
(103)
|
15
|
77
|
224
|
355
|
272
|
245
|
29
|
(218)
|
(425)
|
(673)
|
(894)
|
(950)
|
(880)
|
(797)
|
(650)
|
(469)
|
(279)
|
|
Income from Continuing Operations |
16
|
66
|
120
|
194
|
245
|
232
|
349
|
341
|
313
|
271
|
164
|
189
|
163
|
107
|
74
|
110
|
148
|
168
|
191
|
159
|
165
|
161
|
197
|
173
|
302
|
235
|
(308)
|
(452)
|
(684)
|
(696)
|
183
|
812
|
1 283
|
1 980
|
2 356
|
2 713
|
2 756
|
2 541
|
2 203
|
1 799
|
1 635
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
8
|
10
|
8
|
6
|
1
|
(3)
|
(3)
|
|
Net Income (Common) |
16
N/A
|
66
+313%
|
120
+82%
|
194
+62%
|
245
+26%
|
232
-5%
|
349
+50%
|
341
-2%
|
313
-8%
|
271
-13%
|
164
-39%
|
189
+15%
|
163
-14%
|
107
-34%
|
74
-31%
|
110
+49%
|
361
+228%
|
381
+6%
|
404
+6%
|
372
-8%
|
165
-56%
|
161
-2%
|
197
+22%
|
173
-12%
|
302
+75%
|
235
-22%
|
(308)
N/A
|
(452)
-47%
|
(684)
-51%
|
(696)
-2%
|
183
N/A
|
813
+344%
|
1 285
+58%
|
1 984
+54%
|
2 364
+19%
|
2 723
+15%
|
2 764
+2%
|
2 547
-8%
|
2 204
-13%
|
1 796
-19%
|
1 632
-9%
|
|
EPS (Diluted) |
0.14
N/A
|
0.6
+329%
|
1.08
+80%
|
1.77
+64%
|
2.22
+25%
|
2.18
-2%
|
3.27
+50%
|
3.27
N/A
|
2.98
-9%
|
2.81
-6%
|
1.72
-39%
|
2.05
+19%
|
1.75
-15%
|
1.24
-29%
|
0.86
-31%
|
1.3
+51%
|
4.24
+226%
|
4.7
+11%
|
4.95
+5%
|
4.67
-6%
|
2.06
-56%
|
2.12
+3%
|
2.57
+21%
|
2.28
-11%
|
3.99
+75%
|
3.22
-19%
|
-4.42
N/A
|
-6.43
-45%
|
-9.63
-50%
|
-9.95
-3%
|
2.59
N/A
|
12.58
+386%
|
19.46
+55%
|
36.4
+87%
|
47.75
+31%
|
57.08
+20%
|
57.58
+1%
|
63.04
+9%
|
55.79
-12%
|
48.15
-14%
|
42.06
-13%
|